{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["NOVO","MENU","DADOS","BDI","ORÇAMENTO","EVENTOS","CÁLCULO","CRONOPLE","CRONO","QCI","PLE","BM","RRE","OFÍCIO","PO-PLE","CFF-PLE","PO-BM","CFF-BM"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":363,"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":"NOVO","index":0,"n_rows":177,"n_cols":4,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Novidades da Versão"]
[]
[]
["V3.00"]
[null,"GERAL"]
[null,null,{"$f":"IF(D8<>\"\",\"▪\",\"\")","v":"▪"},"Lançamento: Adequação à Portaria 424/2016. Acompanhamento por Eventos."]
[null,null,{"$f":"IF(D9<>\"\",\"▪\",\"\")","v":""}]
["V3.01"]
[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,{"$f":"IF(D15<>\"\",\"▪\",\"\")","v":"▪"},"Inclusão de coluna exclusiva \"Preço Unitário Edital\", para o Modo 'Orçamento Licitado'."]
[]
["V3.02"]
[null,"GERAL"]
[null,null,{"$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,{"$f":"IF(D28<>\"\",\"▪\",\"\")","v":"▪"},"Correção na formulação do total por Repasse, CP e Outros."]
[]
["V3.03"]
[null,"GERAL"]
[null,null,{"$f":"IF(D32<>\"\",\"▪\",\"\")","v":"▪"},"Correção do Problema de Guias ocultas no BROFFICE."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D34<>\"\",\"▪\",\"\")","v":"▪"},"Corrigida lentidão e travamento ao incluir e excluir frentes."]
[]
[]
["V3.04"]
[null,"BDI"]
[null,null,{"$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)."]
[]
["V3.05"]
[null,"GERAL"]
[null,null,{"$f":"IF(D47<>\"\",\"▪\",\"\")","v":"▪"},"Corrigido modo de Cálculo da Planilha para Automático."]
[]
["V3.06"]
[null,"GERAL"]
[null,null,{"$f":"IF(D51<>\"\",\"▪\",\"\")","v":"▪"},"Adicionado modo de arredondamento para compatibilidade com o TransfereGOV, altera na aba DADOS"]
[null,null,{"$f":"IF(D52<>\"\",\"▪\",\"\")","v":"▪"},"A planilha passará a ser disponibilizada com o formato .xlsm. Deve ser usado arquivo referência 1.9 ou superior, também no formato .xlsm"]
[]
["V3.07"]
[null,"GERAL"]
[null,null,{"$f":"IF(D56<>\"\",\"▪\",\"\")","v":"▪"},"Alterada a posição da aba NOVO para antes da aba MENU."]
[null,null,{"$f":"IF(D57<>\"\",\"▪\",\"\")","v":"▪"},"Alterada a posição da aba CÁLCULO para depois da aba EVENTOS. Pois, no caso de acompanhamento por PLE, a lista supensa na coluna \"Nº  Agrupador de Eventos\" na aba CÁLCULO depende do preenchimento prévio da aba EVENTOS."]
[null,null,"▪","Alterada a posição da aba CRONO para depois da aba CRONOPLE. Pois, no caso de acompanhamento por PLE, a aba CRONO tem o preenchimento automático a partir da aba CRONOPLE."]
[null,null,"▪","Alterada a posição da aba PLE para depois da aba QCI. Com a finalidade de deixar agrupadas todas as abas de acompanhamento (PLE, BM, RRE, OFÍCIO)."]
[null,null,"▪","Acrescentados botões de navegação (cor azul claro) em várias abas. Em relação a esses botões, também foram ajustados os links, nomes e formatação."]
[null,null,"▪","Criada macro para exibir apenas as abas pertinentes (exemplo: caso o acompanhamento seja por PLE, a aba BM fica oculta)."]
[null,null,"▪","Ajuste na macro para correção automática do Nº AGRUPADOR DE EVENTOS na aba CÁLCULO, quando se ADCIONAR ou EXCLUIR LINHAS na aba EVENTOS."]
[null,"MENU"]
[null,null,{"$f":"IF(D64<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o botão \"IMPORTAR DE OUTROS MODELOS CAIXA\": PO (MO27476); PLE (MO27477); e QCI (MO41211)."]
[null,null,{"$f":"IF(D65<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o botão de seleção \"Importar Fórmulas para o Custo Unitário (aba ORÇAMENTO)\". "]
[null,null,null,"Caso selecionada, será importada a fórmula (se houver) do custo unitário; Caso desmarcada, será importado somente o valor."]
[null,null,{"$f":"IF(D67<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o botão de seleção \"Importar Fórmulas para as Quantidades da PLQ (aba CÁLCULO)\". "]
[null,null,null,"Caso selecionada, será importada a fórmula (se houver) do quantitativo; Caso desmarcada, será importado somente o valor."]
[null,null,{"$f":"IF(D69<>\"\",\"▪\",\"\")","v":"▪"},"Atualizada a macro de Importação para incluir a importar da coluna \"Nº Agrupador de Eventos\" da aba CÁLCULO."]
[null,null,{"$f":"IF(D70<>\"\",\"▪\",\"\")","v":"▪"},"Atualizada a macro de Imprimir Documentos (para englobar as abas EVENTOS e CRONOPLE)."]
[null,"BDI"]
[null,null,{"$f":"IF(D72<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste automático do valor da CPRB em função da data base do orçamento (para atendimento do Art. 9-A da Lei 12.546 de 14/12/2011)."]
[null,"EVENTOS"]
[null,null,{"$f":"IF(D74<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de identificação do Contrato de Repasse."]
[null,null,{"$f":"IF(D75<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentadas as colunas dos totais dos Eventos por Frentes de Obra."]
[null,null,{"$f":"IF(D76<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de Local, Data e Responsável Técnico."]
[null,null,{"$f":"IF(D77<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado FILTRO para exibir apenas as linhas preenchidas."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D79<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de identificação do Contrato de Repasse."]
[null,null,{"$f":"IF(D80<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado o quadro \"Cronograma\" com percentual e valor da parcela e percentual e valor acumulado."]
[null,null,{"$f":"IF(D81<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentados os dados de Local, Data e Responsável Técnico."]
[null,null,{"$f":"IF(D82<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentado FILTRO para exibir apenas as linhas preenchidas."]
[null,"RRE"]
[null,null,{"$f":"IF(D84<>\"\",\"▪\",\"\")","v":"▪"},"Correção na fórmula da data, para replicar a “Data de fechamento do RRE” na aba DADOS."]
[null,"OFÍCIO"]
[null,null,{"$f":"IF(D86<>\"\",\"▪\",\"\")","v":"▪"},"Exclusão do quadro \"Resumo de Valores por CTEF\"."]
[]
["V3.08"]
[null,"GERAL"]
[null,null,{"$f":"IF(D90<>\"\",\"▪\",\"\")","v":"▪"},"Incluídos alertas de erro de preenchimento em todas as abas."]
[null,"MENU"]
[null,null,{"$f":"IF(D92<>\"\",\"▪\",\"\")","v":"▪"},"Incluído botão de macro para gerar arquivo (em xlsx) para upload da PO e CFF no TransfereGOV."]
[null,null,{"$f":"IF(D93<>\"\",\"▪\",\"\")","v":"▪"},"Ajustada a macro \"Importar de outra Planilha Múltipla\" para importar o Cronograma da aba CRONO. Também foram incluídas as importações dos campos: Data do preenchimento (DADOS), Data de fechamento do RRE (DADOS); nº da 1ª Parcela do Cronograma (CRONO), mês da 1ª Parcela do Cronograma (CRONO), nº da Medição (BM) e nº da Medição (PLE)."]
[null,null,{"$f":"IF(D94<>\"\",\"▪\",\"\")","v":"▪"},"Incluída a informação do progresso na macro \"Importar de outra Planilha Múltipla\", por meio de uma barra de progresso (janela que será exibida na tela) e da indicação das etapas de importação na barra de status do Excel (canto inferior esquerdo da janela do Excel)."]
[null,"BDI"]
[null,null,{"$f":"IF(D96<>\"\",\"▪\",\"\")","v":"▪"},"Incluídos botões de navegação para os formulários de BDI (BDI 1, BDI 2, BDI 3)."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D98<>\"\",\"▪\",\"\")","v":"▪"},"Incluído botão de macro para padronizar as siglas de unidades, conforme lista de siglas válidas no TransfereGOV."]
[null,"EVENTOS"]
[null,null,{"$f":"IF(D100<>\"\",\"▪\",\"\")","v":"▪"},"O Título de Evento \"Administração Local\" com preenchimento automático proporcional agora é exibido apenas no modo Arredondamento de Frentes \"Tradicional\" e para a opção Agrupadores de Eventos \"Definir Manualmente\"."]
[null,null,{"$f":"IF(D101<>\"\",\"▪\",\"\")","v":"▪"},"Não é mais possível deixar Eventos em branco (sem nome ou sem valor)."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D103<>\"\",\"▪\",\"\")","v":"▪"},"Não é mais possível deixar Frentes de Obra em branco (sem nome ou sem quantidades)."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D105<>\"\",\"▪\",\"\")","v":"▪"},"Incluído campo para selecionar o Título do Evento referente à Administração Local (acompanhamento por PLE)."]
[null,null,{"$f":"IF(D106<>\"\",\"▪\",\"\")","v":"▪"},"Incluída linha com o percentual acumulado da Administração Local em cada período."]
[null,"CRONO"]
[null,null,{"$f":"IF(D108<>\"\",\"▪\",\"\")","v":"▪"},"Ajustada a fórmula do % acumulado a partir da parcela 13 (para manter o padrão da fórmula das parcelas 1 a 12)."]
[null,null,{"$f":"IF(D109<>\"\",\"▪\",\"\")","v":"▪"},"Incluído campo para selecionar o Macrosserviço referente à Administração Local (acompanhamento por BM)."]
[null,null,{"$f":"IF(D110<>\"\",\"▪\",\"\")","v":"▪"},"Incluída linha com o percentual acumulado da Administração Local em cada parcela."]
[null,"RRE"]
[null,null,{"$f":"IF(D112<>\"\",\"▪\",\"\")","v":"▪"},"Corrigida a fórmula do % no quadro \"Percentual previsto em:\". Que estava limitada a buscar o % previsto até a parcela 12."]
[null,"PLE"]
[null,null,{"$f":"IF(D114<>\"\",\"▪\",\"\")","v":"▪"},"Incluída linha com o percentual acumulado da Administração Local em cada medição."]
[null,"BM"]
[null,null,{"$f":"IF(D116<>\"\",\"▪\",\"\")","v":"▪"},"Incluído campo com o percentual medido acumulado da Administração Local."]
[]
["V3.09"]
[null,"MENU"]
[null,null,{"$f":"IF(D120<>\"\",\"▪\",\"\")","v":"▪"},"Atualizada a macro \"Gerar arquivo para upload no TransfereGOV\" para ajustar os códigos de composições SINAPI (acrescentar zeros a esquerda até completar dez dígitos) para Data base igual ou superior a JAN/2025."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D122<>\"\",\"▪\",\"\")","v":"▪"},"Acrescentada formatação condicional na coluna \"Descrição\" para exibir os textos de alerta de erro, textos que começam com \"(\", na cor vermelha."]
[null,"BDI"]
[null,null,{"$f":"IF(D124<>\"\",\"▪\",\"\")","v":"▪"},"Corrigida a macro dos botões de navegação para os formulários do BDI."]
[]
["V3.10"]
[null,"GERAL"]
[null,null,{"$f":"IF(D128<>\"\",\"▪\",\"\")","v":"▪"},"Corrigidas as fórmulas da v3.08 / v3.09 que eram incompatíveis com as versões do Excel anteriores ao Office 365."]
[]
["V3.11"]
[null,"MENU"]
[null,null,{"$f":"IF(D132<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste na macro \"Importar de outra Planilha Múltipla\" para tratar o erro \"tipos incompatíveis\"."]
[null,null,{"$f":"IF(D133<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste na macro \"Gerar arquivo para upload no TransfereGOV\" para informar no status o número da linha que está sendo mesclada."]
[null,"CRONO"]
[null,null,{"$f":"IF(D135<>\"\",\"▪\",\"\")","v":"▪"},"Correção nas fórmulas dos valores no período da 13ª parcela do cronograma."]
[null,"RRE"]
[null,null,{"$f":"IF(D137<>\"\",\"▪\",\"\")","v":"▪"},"Correção nas fórmulas dos valores acumulados no caso de Administração Local de preenchimento manual."]
[]
["V3.12"]
[null,"MENU"]
[null,null,{"$f":"IF(D141<>\"\",\"▪\",\"\")","v":"▪"},"Atualização na macro \"Gerar arquivo para upload no TransfereGOV\" em virtude de alteração no upload no TransfereGOV (código sem zeros a esquerda)."]
[null,"BDI"]
[null,null,{"$f":"IF(D143<>\"\",\"▪\",\"\")","v":"▪"},"Revisão nos alertas de erro de preenchimento."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D145<>\"\",\"▪\",\"\")","v":"▪"},"Revisão nos alertas de erro de preenchimento."]
[null,"EVENTOS"]
[null,null,{"$f":"IF(D147<>\"\",\"▪\",\"\")","v":"▪"},"Revisão na lista suspensa de opções da forma de definição dos agrupadores de eventos."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D149<>\"\",\"▪\",\"\")","v":"▪"},"Revisão nos alertas de erro de preenchimento."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D151<>\"\",\"▪\",\"\")","v":"▪"},"Correção na macro \"Atualizar Linhas\"."]
[null,"CRONO"]
[null,null,{"$f":"IF(D153<>\"\",\"▪\",\"\")","v":"▪"},"Correção na fórmula dos porcentuais de Administração Local, no caso de agrupadores de eventos automáticos."]
[]
["V3.13"]
[null,"GERAL"]
[null,null,{"$f":"IF(D157<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste em todas as listas suspensas (substituindo valores ou textos por um intervalo com os dados)."]
[null,"MENU"]
[null,null,{"$f":"IF(D159<>\"\",\"▪\",\"\")","v":"▪"},"Correção do valor total na macro \"Gerar arquivo para upload no TransfereGOV\". No arquivo para upload o valor total era preenchido apenas com o valor da meta 1."]
[null,null,{"$f":"IF(D160<>\"\",\"▪\",\"\")","v":"▪"},"Correção nos arredondamentos na macro \"Gerar arquivo para upload no TransfereGOV\". No caso de preenchimento das quantidades com mais de duas casas decimais na PLQ, os valores calculados no Tgov ficavam diferentes dos valores calculados na Múltipla."]
[null,null,{"$f":"IF(D161<>\"\",\"▪\",\"\")","v":"▪"},"Atualização na macro \"Gerar arquivo para upload no TransfereGOV\". No caso de alertas de erro de preenchimento nas abas BDI e ORÇAMENTO a caixa de mensagem informa o erro encontrado e pergunta ao usuário se quer \"Corrigir o erro agora?\", caso o usuário responda \"Não\" a macro continua os procedimentos e gera o arquivo com o erro de preenchimento."]
[null,"ORÇAMENTO"]
[null,null,{"$f":"IF(D163<>\"\",\"▪\",\"\")","v":"▪"},"Atualização no preenchimento da coluna BDI. Possibilidade de preencher diretamente um percentual na célula."]
[null,null,{"$f":"IF(D164<>\"\",\"▪\",\"\")","v":"▪"},"Ajuste no alerta de erro \"Acima Ref.\", dispensado caso a Fonte de Recursos seja diferente de \"OGU\"."]
[null,null,{"$f":"IF(D165<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro caso a data base do arquivo referência seja diferente da indicada no nome do mesmo arquivo."]
[null,null,{"$f":"IF(D166<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro caso os arredondamentos de todos os valores não estejam selecionados (para contratos no transferegov)."]
[null,null,{"$f":"IF(D167<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro \"Justificar BDI\", caso não seja adotado um BDI da lista suspensa."]
[null,"CÁLCULO"]
[null,null,{"$f":"IF(D169<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro \"Verificar as quantidades preenchidas na linha...\", caso a soma das quantidades preenchidas seja diferente da soma das quantidades arredondadas com duas casas decimais."]
[null,null,{"$f":"IF(D170<>\"\",\"▪\",\"\")","v":"▪"},"Incluído alerta de erro \"Preencha as quantidades com no máximo duas casas decimais\", caso o alerta de erro acima aparece em alguma linha."]
[null,null,"▪","Incluída formatação condicional para indicar as quantidades na PLQ com mais de duas casas decimais (o texto ficará na cor vermelha)."]
[null,"CRONOPLE"]
[null,null,{"$f":"IF(D173<>\"\",\"▪\",\"\")","v":"▪"},"Correção na macro \"Atualizar Linhas\"."]
[null,"PLE"]
[null,null,{"$f":"IF(D175<>\"\",\"▪\",\"\")","v":"▪"},"Correção na fórmula na coluna Filtro."]
[null,"RRE"]
[null,null,{"$f":"IF(D177<>\"\",\"▪\",\"\")","v":"▪"},"Correção nas fórmulas dos valores acumulados (o valor da administração local era duplicado em alguns casos)."]

{"sheet":"MENU","index":1,"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",true]
[null,null,null,null,{"$f":"CHOOSE(MATCH(Objeto,{\"PM\",\"PO\"}),\"PLANILHA MÚLTIPLA \",\"PLANILHA ORÇAMENTÁRIA \")& Versao","v":"PLANILHA MÚLTIPLA v3.13"},null,null,null,null,"v3.13",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(VALUE(MENU!$O$4)=2,\"BM\",\"PLE\")","v":"PLE"},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Proposto"]
[null,null,null,null,"DADOS DO CONTRATO",null,"NOVIDADES DA VERSÃO",null,null,"Licitado"]
[null,null,null,null,null,null,null,null,null,"PLE"]
[null,{"$f":"IF($O$3<>2,\"DOCUMENTAÇÃO DA PROPOSTA\",\"PROPOSTA: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Proposto'\")","v":"DOCUMENTAÇÃO DA PROPOSTA"},null,null,null,null,null,null,null,"BM",null,"LEGENDA:"]
[null,null,null,null,null,null,null,null,null,null,null,"Cores das células:"]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    BDI                    \")","v":"                    BDI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"             ORÇAMENTO             \")","v":"             ORÇAMENTO             "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"MEMÓRIA DE CÁLCULO / PLQ\")","v":"MEMÓRIA DE CÁLCULO / PLQ"},null,null,null,null,null,null,"Fundo amarelo: células para preencher"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    QCI                    \")","v":"                    QCI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CRONOGRAMA FÍSICO-FINANCEIRO"},null,null,null,null,null,null,null,null,"Fundo azul: células para seleção de opções"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência \"&IF(ISBLANK(Import.DataBase),\"mm-aaaa\",TEXT(Import.DataBase,\"mm-aaaa\"))&\".xlsm.\")","v":"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência 06-2025.xlsm."}]
[null,null,null,null,null,null,null,null,null,null,null,"Cores dos botões:"]
[null,{"$f":"IF($O$3<>2,\"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'\",\"RESULTADO DO PROCESSO LICITATÓRIO\")","v":"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'"},null,null,null,null,null,null,null,null,null,null,null,"Fundo azul claro: navegação entre abas"]
[]
[null,null,{"$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(_xlfn.SINGLE(TIPOORCAMENTO)<>\"Licitado\",ACOMPANHAMENTO<>\"PLE\"),\"\",\"PLAN. DE LEVANT. DE EVENTOS - PLE\")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"                    RRE                    \")","v":""},null,{"$f":"IF(OR(_xlfn.SINGLE(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":2,"n_rows":220,"n_cols":49,"rows_kept":220,"cut":false,"hidden":false,"merged":[[49,1,49,2],[58,1,58,2],[0,13,0,45],[2,1,2,2],[14,1,14,2],[20,1,20,2],[26,1,26,2],[34,1,34,2],[45,1,45,2]]}
[null,"A. DOCUMENTAÇÃO DA PROPOSTA",null,{"$f":"IF(D3<>\"\",\"Falta preencher os Dados do Contrato\",IF(D15<>\"\",\"Falta preencher os Dados do Empreendimento\",IF(D21<>\"\",\"Falta preencher os Dados do Responsável pelo Orçamento\",IF(D27<>\"\",\"Falta preencher os Dados do Responsável pelo Tomador\",IF(D31<>\"\",\"Falta definir o método de arredondamento das frentes de obra\",IF(D35<>\"\",\"Falta preencher os Dados da Licitação\",IF(D46<>\"\",\"Falta preencher os Dados da Obra\",IF(D50<>\"\",\"Falta preencher os Dados do Responsável pela Fiscalização\",\"\"))))))))","v":"Falta preencher os Dados do Contrato"},null,null,"Fonte de recursos:","Regime previdenciário","Regime de Execução","Arredondamento",null,null,null,"Sub-Itens de Investimento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unidades válidas no Tgov"]
[null,null,null,null,null,null,"(SELECIONAR)","(SELECIONAR)","(SELECIONAR)","Tradicional",null,"Itens de Investimento","Unidades habitacionais",{"$f":"COUNTA(M:M)-1","v":3},"Equipamentos comunitários",{"$f":"COUNTA(O:O)-1","v":6},"Pavimentação",{"$f":"COUNTA(Q:Q)-1","v":6},"Drenagem ",{"$f":"COUNTA(S:S)-1","v":6},"Abastecimento de água",{"$f":"COUNTA(U:U)-1","v":11},"Esgotamento sanitário",{"$f":"COUNTA(W:W)-1","v":8},"Energia elétrica e iluminação pública",{"$f":"COUNTA(Y:Y)-1","v":4},"Coleta e tratamento de resíduos sólidos",{"$f":"COUNTA(AA:AA)-1","v":6},"Contenção e estabilização de encostas ",{"$f":"COUNTA(AC:AC)-1","v":2},"Regularização fundiária",{"$f":"COUNTA(AE:AE)-1","v":2},"Aquisição de terreno",{"$f":"COUNTA(AG:AG)-1","v":2},"Aquisição de equipamentos e insumos",{"$f":"COUNTA(AI:AI)-1","v":1},"Elaboração de estudos e projetos",{"$f":"COUNTA(AK:AK)-1","v":1},"Instrumentos e ações em planejamento e gestão pública",{"$f":"COUNTA(AM:AM)-1","v":1},"Ações complementares às obras",{"$f":"COUNTA(AO:AO)-1","v":3},"Gerenciamento",{"$f":"COUNTA(AQ:AQ)-1","v":1},"Trabalho social",{"$f":"COUNTA(AS:AS)-1","v":4},null,"Sigla","Descrição"]
[null,"Dados do Contrato (Inicial)",null,{"$f":"IF(COUNTIF(D4:D13,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D4:D13,0)+ROW(D3))","v":"Falta preencher a linha 7"},null,null,"OGU","NÃO SE APLICA","INDEFINIDO / NÃO SE APLICA","TransfereGOV",null,"Unidades habitacionais","Aquisição","un","Convivência comunitária, assistência social e/ou comunitária","m²","Capeamento de vias","m²","Obras de microdrenagem ","m","Captação subterrânea","m³/s","Ligações domiciliares e/ou intradomiciliares","un","Iluminação pública - luminárias","un","Acondicionamento ","un","Estabilização de taludes","m²","Desapropriacões/Indenizações","m²","Aquisição de terreno","m²","Aquisição de equipamentos e insumos","un","Elaboração de estudos e projetos","un","Instrumentos e ações em planejamento e gestão pública","un","Avaliação pós intervenção","un","Gerenciamento","%CT","Projeto de Trabalho Social Preliminar","nº fam",null,"%CT","%CT"]
[null,"Fonte de recursos:","OGU",{"$f":"IF(OR(OFFSET(D4,0,-1)=\"\",OFFSET(D4,0,-1)=\"(SELECIONAR)\"),\"◄\",\"\")","v":""},null,null,"FGTS","DESONERADO","EMPREITADA POR PREÇO GLOBAL",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,"°C","GRAU CELSIUS"]
[null,"Proponente/Tomador:","MUNICÍPIO DE SÃO VALENTIM",{"$f":"IF(OFFSET(D5,0,-1)=\"\",\"◄\",\"\")","v":""},null,null,null,"NÃO DESONERADO","EMPREITADA POR PREÇO UNITÁRIO",null,null,"Pavimentação","Reforma e/ou melhoria","un","Esportes","m²","Obras de artes especiais","m","Canalização de cursos de água","m","Estação de bombeamento de água bruta","m³/s","Coletor tronco e/ou interceptores","m","Linhas de distribuição - baixa tensão ","m","Erradicação de lixões","m³",null,null,null,null,null,null,null,null,null,null,null,null,"Plano de Reassentamento e medidas compensatórias","un",null,null,"Plano de Desenvolvimento Socioterritorial","nº fam",null,"°F","GRAU FAHRENHEIT"]
[null,"Município/UF:","SÃO VALENTIM/RS","",null,null,null,null,"EMPREITADA INTEGRAL",null,null,"Drenagem ",null,null,"Lazer e turismo","m²","Pavimentação de calçadas","m²","Recomposição de vegetação ciliar, renaturalização de cursos de água ou restauração de margens","m²","Adução","m","Emissário","m","Linhas de transmissão - alta tensão ","m","Sistema de coleta seletiva tradicional, transporte e/ou equipamentos","un",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plano de Gestão Condominial","nº fam",null,"100M","100 METROS"]
[null,"Nº da Operação (0000000-00):",null,"◄",null,null,null,null,"TAREFA",null,null,"Abastecimento de água",null,null,"Saúde","m²","Pavimentação de vias","m²","Reservatório de amortecimento de cheias","m³","Estação de Tratamento de Água (ETA)","m³/s","Estação Elevatória","m³/s",null,null,"Tratamento local ","un",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"18L","18 LITROS"]
[null,"Nº do TransfereGOV (000000):",null,{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",OFFSET(D8,0,-1)=\"\"),\"◄\",\"\")","v":"◄"},null,null,null,null,"CONTRATAÇÃO INTEGRADA",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"200KG","200 QUILOS"]
[null,{"$f":"IF(C4=\"FGTS\",\"Valor de Financiamento Contratado (R$):\",\"Valor do Repasse Contratado (R$):\")","v":"Valor do Repasse Contratado (R$):"},null,"◄",null,null,null,null,"ADM. DIRETA",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"250G","250 GRAMAS"]
[null,"Valor de Contrapartida Contratada (R$):",null,"◄",null,null,null,null,null,null,null,"Coleta e tratamento de resíduos sólidos",null,null,null,null,null,null,null,null,"Reservação","m³","Unidades sanitárias","un",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"310ML","310 MILILITROS"]
[null,"% mínimo de Contrapartida:",null,"◄",null,null,null,null,null,null,null,"Contenção e estabilização de encostas ",null,null,null,null,null,null,null,null,"Rede de distribuição","m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50KG","50 QUILOS"]
[null,"R$ mínimo de Contrapartida (se houver):",null,null,null,null,null,null,null,null,null,"Regularização fundiária",null,null,null,null,null,null,null,null,"Ligações domiciliares e/ou intradomiciliares","un",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,"A","AMPÈRE"]
[null,"% máximo de Contrapartida:",null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACA/ACC","A.CORR.ALTERN/CONT."]
[null,null,null,null,null,null,null,null,null,null,null,"Aquisição de equipamentos e insumos",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,null,null,null,null,null,null,null,"AH","AMPÈRE HORA"]
[null,"Dados do Empreendimento e Orçamento",null,{"$f":"IF(COUNTIF(D16:D19,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D16:D19,0)+ROW(D15))","v":"Falta preencher a linha 17"},null,null,null,null,null,null,null,"Elaboração de estudos e projetos",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AH/H/V","AMPÉRE-H/H/VOLT"]
[null,"Nome/apelido:","REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO",{"$f":"IF(OFFSET(D16,0,-1)=\"\",\"◄\",\"\")","v":""},null,null,null,null,null,null,null,"Instrumentos e ações em planejamento e gestão pública",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,null,null,null,null,null,null,null,"AM","AMPOLA"]
[null,"Descrição do Objeto do Lote / CTEF:",null,"◄",null,null,null,null,null,null,null,"Ações complementares às obras",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,null,null,null,null,null,null,null,"AM0/4ML","AMPOLA COM 0,4 Ml"]
[null,"Regime previdenciário previsto para a obra:","(SELECIONAR)",{"$f":"IF(OR(OFFSET(D18,0,-1)=\"\",OFFSET(D18,0,-1)=\"(SELECIONAR)\"),\"◄\",\"\")","v":"◄"},null,null,null,null,null,null,null,"Gerenciamento",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM0/5ML","AMPOLA COM 0,5 mL"]
[null,"Data base do Orçamento:","2025-06-01","",null,null,null,null,null,null,null,"Trabalho social",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM1/5ML","AMPOLA COM 1,5 mL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM10ML","AMPOLA COM 10 mL"]
[null,"Responsável pelo Orçamento",null,{"$f":"IF(COUNTIF(D22:D25,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D22:D25,0)+ROW(D21))","v":"Falta preencher a linha 24"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM1ML","AMPOLA COM 1 mL"]
[null,"Nome:","VOLMIR JOSÉ AGNOLETTO",{"$f":"IF(OFFSET(D22,0,-1)=\"\",\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM2/5ML","AMPOLA COM 2,5 mL"]
[null,"CREA/CAU:","125496-D","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM2ML","AMPOLA COM 2 mL"]
[null,"ART/RRT:",null,"◄",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM3ML","AMPOLA COM 3 mL"]
[null,"Data do preenchimento:","2025-08-28","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM4ML","AMPOLA COM 4 mL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM5ML","AMPOLA COM 5 mL"]
[null,"Responsável pelo Tomador (Prefeito, no caso de Municípios)",null,{"$f":"IF(COUNTIF(D28:D29,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D28:D29,0)+ROW(D27))","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM6ML","AMPOLA COM 6 mL"]
[null,"Nome:","ALBERTINHO DASSOLER",{"$f":"IF(OFFSET(D28,0,-1)=\"\",\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AM7ML","AMPOLA COM 7 mL"]
[null,"Cargo:","Prefeito Municipal","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANO","ANO/ANOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ANOS","ANO/ANOS"]
[null,"Arredondamento das frentes:","TransfereGOV",{"$f":"IF(OFFSET(D31,0,-1)=\"\",\"◄ Falta definir o método de arredondamento.\",\"\")","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ARR","ARROBA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AWG","AMERICAN WIRE GAUGE"]
[null,"B. RESULTADO DO PROCESSO LICITATÓRIO",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAR","BARRIL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BAR.","BAR"]
[null,"Licitação",null,{"$f":"IF(COUNTIF(D36:D39,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D36:D39,0)+ROW(D35))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BD","BALDE"]
[null,"Data de emissão dos documentos de licitação:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D36,0,-1)=\"\"),\"◄\",\"\")","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS","BISNAGA"]
[null,"Nº do CTEF (contrato com empresa):",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D37,0,-1)=\"\"),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS/GL","BISNAGA POR GALÃO"]
[null,"Nome da empresa:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D38,0,-1)=\"\"),\"◄\",\"\")","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS1/65G","BISNAGA COM 1,65 g"]
[null,"CNPJ da empresa:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D39,0,-1)=\"\"),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS1/8G","BISNAGA COM 1,8 g"]
[null,"Regime de execução do CTEF:","(SELECIONAR)",{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OR(OFFSET(D40,0,-1)=\"\",OFFSET(D40,0,-1)=\"(SELECIONAR)\")),\"◄\",\"\")","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS100G","BISNAGA COM 100 g"]
[null,"Data base do CTEF:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D41,0,-1)=\"\"),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS10G","BISNAGA COM 10 g"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS135G","BISNAGA COM 135 g"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS13G","BISNAGA COM 13 g"]
[null,"C. ACOMPANHAMENTO DO EMPREENDIMENTO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS14G","BISNAGA COM 14 g"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS15G","BISNAGA COM 15 g"]
[null,"Dados da obra",null,{"$f":"IF(COUNTIF(D47:D48,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D47:D48,0)+ROW(D46))","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS1G","BISNAGA COM 1 g"]
[null,"Data do Início da Obra:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D47,0,-1)=\"\",IFERROR(RRE!$O$28,0)>0),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS20G","BISNAGA COM 20 g"]
[null,"Data de fechamento do RRE:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D48,0,-1)=\"\",IFERROR(RRE!$O$28,0)>0),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS25G","BISNAGA COM 25 g"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS28/8G","BISNAGA COM 28,8 g"]
[null,"Responsável pela Fiscalização",null,{"$f":"IF(COUNTIF(D51:D54,\"◄\")=0,\"\",\"Falta preencher a linha \"&MATCH(\"◄\",D51:D54,0)+ROW(D50))","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS28G","BISNAGA COM 28 g"]
[null,"Nome:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D51,0,-1)=\"\",IFERROR(RRE!$O$28,0)>0),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS2G","BISNAGA COM 2 g"]
[null,"Profissão:",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D52,0,-1)=\"\",IFERROR(RRE!$O$28,0)>0),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS3/5G","BISNAGA COM 3,5 g"]
[null,"CREA/CAU (para obras/projetos):",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D53,0,-1)=\"\",IFERROR(RRE!$O$28,0)>0),\"◄\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS30G","BISNAGA COM 30 g"]
[null,"ART/RRT (para obras/projetos):",null,{"$f":"IF(AND(TIPOORCAMENTO=\"Licitado\",OFFSET(D54,0,-1)=\"\",IFERROR(RRE!$O$28,0)>0),\"◄\",\"\")","v":""},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS30ML","BISNAGA COM 30 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS40G","BISNAGA COM 40 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS43G","BISNAGA COM 43 g"]
[null,"D. ACOMPANHAMENTO CAIXA",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS45G","BISNAGA COM 45 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS47G","BISNAGA COM 47 g"]
[null,"Responsável Gerencial",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS4G","BISNAGA COM 4 g"]
[null,"Nome:",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS50G","BISNAGA COM 50 g"]
[null,"Função:",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS55G","BISNAGA COM 55 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS56G","BISNAGA COM 56 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS5G","BISNAGA COM 5 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS60G","BISNAGA COM 60 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS6G","BISNAGA COM 6 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS7/5G","BISNAGA COM 7,5 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS70G","BISNAGA COM 70 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS80G","BISNAGA COM 80 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIS90G","BISNAGA COM 90 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BIT","BITS"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BL","BLOCO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BLIS","BLISTER"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BLIS21CP","BLISTER COM 21 COMPRIMIDOS"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BLIS35CP","BLISTER COM 35 COMPRIMIDOS"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOB","BOBINA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOL","BOLSA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BOM","BOMBONA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BPM","BATIDA POR MINUTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BPS","BYTE POR SEGUNDO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BR","BARRA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BRI","BARRICA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTJ","BOTIJÃO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTU","BRITISH THERMAL UNIT"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BTU/H","BTU POR HORA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BWG","FIEIRA DE BIRMINGHAN"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C","CENTENA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CA","CARTUCHO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAD","CADERNO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAL/G","CALORIA/GRAMA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAPS","CÁPSULA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAR","CARACTER"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CC","CILINDRADA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CD","CANDELA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CD/M2","CANDELA/METRO 2"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CENTO","CENTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CG","CENTIGRAMA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CH","CHAPA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHI","CHI"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","CHP"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CHP","CHP"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CI","CURIE"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIL","CILINDRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CIN","CINQUENTA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CJ","CONJUNTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CL","CENTILITRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM","CENTÍMETRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM/POL","CENTÍMETRO/POLEGADA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM2","CENTIMETRO QUADRADO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM2/H","CENT.QUAD/HORA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM2/M","CENT.QUADRADO/METRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM3","CENTÍMETRO CÚBICO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM³/H","CENT.CÚBICO POR HORA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CM³/MIN","CM³/MINUTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNT","RECIPIENTE"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO","CONTEINER"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COL","COLEÇÃO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMP","COMPRIMENTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMPR","COMPRIMIDO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CÓPIA","CÓPIA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COPO","COPO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP","CENTIPOISE"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPL","CARACTERES POR LINHA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPM","CÓPIA POR MINUTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CPS","CARACTER POR SEGUNDO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CRT","CARRETEL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CS","GRADEADO DE JAULA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CST","CENTISTOCKS"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","CARTAO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CTE","CARTELA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CV","CAVALO VAPOR"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CX","CAIXA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CX100UN","CAIXA COM 100 UNIDADES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CX40UN","CAIXA COM 40 UNIDADES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"D","DIA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAG","DECAGRAMA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAL","DECALITRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAM","DECAMETRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DAN","DECANEWTON"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DB","DECIBEL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DBM","DECIBEL MILIWATT"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DG","DECIGRAMA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DGT","DÍGITO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIA","DIA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DIAS","DIAS"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCO","DISCO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DL","DECALITRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DM","DECIMETRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DM2","DECIMETRO QUADRADO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DM3","DECIMETRO CUBICO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DM3","DECIMETRO CUBICO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DOSES","DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPI","PONTOS DE DEFINIÇÃO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DPT","DIOPTRIA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRAG","DRÁGEA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DZ","DUZIA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMB","EMBALAGEM"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMB/H","EMBALAGEM POR HORA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMP","EMPLASTRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENV","ENVELOPE"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENV27/9G","ENVELOPE COM 27,9 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ENV30G","ENVELOPE COM 30 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQP","EQUIPAMENTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EST","ESTUDANTE"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EV","ELÉTRON-VOLT"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F","FARAD"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FCK","FCK"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FD","FARDO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FL","FOLHA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLAC","FLACONETE"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FLS/H","FOLHAS POR HORA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FPM","FLASH POR MINUTO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FPS","FOTOS P/SEGUNDO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR","FRASCO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR1000ML","FRASCO COM 1000 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR100DS","FRASCO COM 100 DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR100ML","FRASCO COM 100 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR105ML","FRASCO COM 105 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR10ML","FRASCO COM 10 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR110ML","FRASCO COM 110 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR1200MG","FRASCO COM 1200 MG"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR120DS","FRASCO COM 120 DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR120ML","FRASCO COM 120 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR125ML","FRASCO COM 125 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR130DS","FRASCO COM 130 DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR1500MG","FRASCO COM 1500 MG"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR150DS","FRASCO COM 150 DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR150ML","FRASCO COM 150 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR15ML","FRASCO COM 15 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR160ML","FRASCO COM 160 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR200DS","FRASCO COM 200 DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR200ML","FRASCO COM 200 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR20ML","FRASCO COM 20 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR240ML","FRASCO COM 240 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR250ML","FRASCO COM 250 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR300DS","FRASCO COM 300 DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR300ML","FRASCO COM 300 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR30DS","FRASCO COM 30 DOSES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR30G","FRASCO COM 30 g"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR30ML","FRASCO COM 30 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR340ML","FRASCO COM 340 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR350ML","FRASCO COM 350 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR40ML","FRASCO COM 40 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR45ML","FRASCO COM 45 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FR500ML","FRASCO COM 500 mL"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"H","HORA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KG","QUILOGRAMA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KM","QUILOMETRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M","METRO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M2","METRO QUADRADO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M3","METRO CÚBICO"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"M3XKM","M3XKM"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MES","MES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MÊS","MÊS/MESES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MESES","MÊS/MESES"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"OUTRAS","OUTRAS"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PAR","PAR"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC","PEÇA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T","TONELADA"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TXKM","TXKM"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UN","UNIDADE"]

{"sheet":"BDI","index":3,"n_rows":146,"n_cols":26,"rows_kept":146,"cut":false,"hidden":false,"merged":[[128,9,128,12],[119,9,119,18],[122,9,122,18],[124,9,124,12],[124,15,124,18],[125,9,125,12],[127,9,127,12],[115,13,115,15],[107,9,107,16],[107,20,107,22],[108,9,108,16],[108,20,108,22],[109,9,109,16],[111,10,111,18],[117,9,117,18],[5,8,9,8],[113,9,113,18],[106,9,106,16],[114,12,115,12],[104,9,104,16],[102,9,102,16],[68,9,68,16],[114,13,114,15],[114,16,115,16],[101,9,101,16],[101,20,101,22],[104,20,104,22],[105,9,105,16],[105,20,105,22],[103,9,103,16],[103,20,103,22],[102,20,102,22],[106,20,106,22],[98,24,99,24],[98,25,99,25],[98,9,99,16],[98,17,99,17],[98,18,99,18],[98,23,99,23],[100,9,100,16],[100,20,100,22],[95,9,95,18],[96,9,96,18],[98,20,99,22],[65,9,65,16],[65,20,65,22],[66,20,66,22],[67,9,67,16],[67,20,67,22],[93,9,93,18],[84,9,84,12],[84,15,84,18],[66,9,66,16],[77,9,77,18],[69,9,69,16],[71,10,71,18],[88,9,88,12],[68,20,68,22],[85,9,85,12],[87,9,87,12],[73,9,73,18],[74,12,75,12],[79,9,79,18],[82,9,82,18],[75,13,75,15],[74,13,74,15],[74,16,75,16],[55,9,55,18],[56,9,56,18],[63,9,63,16],[63,20,63,22],[61,9,61,16],[61,20,61,22],[62,9,62,16],[62,20,62,22],[64,9,64,16],[64,20,64,22],[58,24,59,24],[58,25,59,25],[58,9,59,16],[58,17,59,17],[58,18,59,18],[58,20,59,22],[58,23,59,23],[60,9,60,16],[60,20,60,22],[48,9,48,12],[53,9,53,18],[44,9,44,12],[44,15,44,18],[45,9,45,12],[47,9,47,12],[34,13,34,15],[34,16,35,16],[39,9,39,18],[42,9,42,18],[26,9,26,16],[26,20,26,22],[27,9,27,16],[27,20,27,22],[23,9,23,16],[23,20,23,22],[35,13,35,15],[37,9,37,18],[29,9,29,16],[31,10,31,18],[28,9,28,16],[28,20,28,22],[33,9,33,18],[34,12,35,12],[22,9,22,16],[22,20,22,22],[20,9,20,16],[20,20,20,22],[21,9,21,16],[21,20,21,22],[24,9,24,16],[24,20,24,22],[25,9,25,16],[25,20,25,22],[18,23,19,23],[18,24,19,24],[16,9,16,18],[18,25,19,25],[18,20,19,22],[18,9,19,16],[18,17,19,17],[18,18,19,18],[13,9,13,18],[15,9,15,18],[4,9,4,10],[4,11,4,12],[4,13,4,18],[0,17,0,18],[1,17,1,18],[3,9,3,10],[3,11,3,12],[3,13,3,18],[10,9,10,16],[10,17,10,18],[6,9,6,18],[7,9,7,18],[9,9,9,16],[9,17,9,18]]}
[null,null,null,null,"MIN","MED","MAX",null,null,null,null,null,null,null,{"$f":"\"Quadro de Composição do BDI\"","v":"Quadro de Composição do BDI"},null,null,"Grau de Sigilo"]
["Construção e Reforma de Edifícios","AC",{"$f":"CONCATENATE(A2,\"-\",B2)","v":"Construção e Reforma de Edifícios-AC"},null,0.03,0.04,5.5E-2,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[{"$f":"A2","v":"Construção e Reforma de Edifícios"},"SG","Construção e Reforma de Edifícios-SG",null,8.0000000000000002E-3,8.0000000000000002E-3,0.01]
[{"$f":"A3","v":"Construção e Reforma de Edifícios"},"R","Construção e Reforma de Edifícios-R",null,9.7000000000000003E-3,1.2699999999999999E-2,1.2699999999999999E-2,null,null,"Nº OPERAÇÃO",null,"Nº TRANSFEREGOV",null,"PROPONENTE / TOMADOR"]
[{"$f":"A4","v":"Construção e Reforma de Edifícios"},"DF","Construção e Reforma de Edifícios-DF",null,5.8999999999999999E-3,1.23E-2,1.3899999999999999E-2,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"}]
[{"$f":"A5","v":"Construção e Reforma de Edifícios"},"L","Construção e Reforma de Edifícios-L",null,6.1600000000000002E-2,7.400000000000001E-2,8.9600000000000013E-2,null,"FILTRO"]
[{"$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",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(U10<>\"\",U11<>\"\"),\"Falta preencher os percentuais do ISS\",IF(U14<>\"\",\"Falta preencher o BDI 1\",IF(U54<>\"\",\"Falta preencher o BDI 2\",IF(U94<>\"\",\"Falta preencher o BDI 3\",\"\"))))","v":"Falta preencher os percentuais do ISS"}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","AC","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-AC",null,3.7999999999999999E-2,4.0099999999999997E-2,4.6699999999999998E-2,null,null,{"$f":"Import.Apelido&\" / \"&Import.DescLote","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO / "},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U29=\"FORA DO INTERVALO\",\"BDI 1 fora do intervalo\",IF(U69=\"FORA DO INTERVALO\",\"BDI 2 fora do intervalo\",IF(U109=\"FORA DO INTERVALO\",\"BDI 3 fora do intervalo\",\"\")))","v":""}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","SG","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-SG",null,3.2000000000000002E-3,4.0000000000000001E-3,7.4000000000000003E-3]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","R","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-R",null,5.0000000000000001E-3,5.6000000000000008E-3,9.7000000000000003E-3,null,null,"Conforme legislação tributária municipal, definir estimativa de percentual da base de cálculo para o ISS:",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R10=\"\",\"Falta definir a base de cálculo para o ISS\",\"\")","v":"Falta definir a base de cálculo para o ISS"}]
["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,null,null,null,{"$f":"IF(R11=\"\",\"Falta definir a alíquota do ISS\",\"\")","v":"Falta definir a alíquota do ISS"}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","L","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-L",null,6.6400000000000001E-2,7.2999999999999995E-2,8.6899999999999991E-2,null,"F"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","BDI PAD","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-BDI PAD",null,0.19600000000000001,0.2097,0.24230000000000002,null,"F"]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto","AC","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-AC",null,3.4300000000000004E-2,4.9299999999999997E-2,6.7099999999999993E-2,null,"F","BDI 1",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(ORÇAMENTO!$V$15:$V$64,BDI_1.Título)=0,\"\",IF(OR(Import.BDI.Tipo1=\"(SELECIONAR)\",Import.BDI.Tipo1=\"\",U17<>\"\",AND($J17<>$A$145,OR(S21=\"\",S22=\"\",AND($J17<>$A$146,OR(S23=\"\",S24=\"\")),S25=\"\",S26=\"\"))),\"Falta preencher o BDI 1\",\"\"))","v":""}]
[{"$f":"A14","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"SG","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-SG",null,2.8000000000000004E-3,4.8999999999999998E-3,7.4999999999999997E-3,null,"F"]
[{"$f":"A15","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"R","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-R",null,0.01,1.3899999999999999E-2,1.7399999999999999E-2,null,"F","TIPO DE OBRA"]
[{"$f":"A16","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"DF","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-DF",null,9.3999999999999986E-3,9.8999999999999991E-3,1.1699999999999999E-2,null,"F","Construção de Redes de Abastecimento de Água, Coleta de Esgoto",null,null,null,null,null,null,null,null,null,{"$f":"IF(U17=\"\",\"\",\"◄\")","v":""},{"$f":"IF(AND(OR(S29>0,COUNTIF(ORÇAMENTO!$V$15:$V$64,BDI_1.Título)>0),OR(Import.BDI.Tipo1=\"(SELECIONAR)\",Import.BDI.Tipo1=\"\")),\"Selecione o Tipo de obra\",\"\")","v":""}]
[{"$f":"A17","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"L","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-L",null,6.7400000000000002E-2,8.0399999999999985E-2,9.4E-2,null,"F"]
[{"$f":"A18","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"BDI PAD","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-BDI PAD",null,0.20760000000000001,0.24179999999999999,0.26440000000000002,null,"F","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica","AC","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-AC",null,5.2900000000000003E-2,5.9200000000000003E-2,7.9299999999999995E-2,null,"F"]
[{"$f":"A20","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"SG","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-SG",null,2.5000000000000001E-3,5.1000000000000004E-3,5.6000000000000008E-3,null,"F",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K1\",\"AC\")","v":"AC"},4.9299999999999997E-2,{"$f":"IF(AND($U$14<>\"\",$U$17=\"\",R21<>\"\",S21=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T21=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S21>=X21,X21=\"-\"),OR(S21<=Z21,Z21=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"OK"},null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,3,FALSE)","v":3.4300000000000004E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,4,FALSE)","v":4.9299999999999997E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,5,FALSE)","v":6.7099999999999993E-2}]
[{"$f":"A21","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"R","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-R",null,0.01,1.4800000000000001E-2,1.9699999999999999E-2,null,"F",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K2\",\"SG\")","v":"SG"},4.8999999999999998E-3,{"$f":"IF(AND($U$14<>\"\",$U$17=\"\",R22<>\"\",S22=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T22=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S22>=X22,X22=\"-\"),OR(S22<=Z22,Z22=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"OK"},null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,3,FALSE)","v":2.8000000000000004E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,4,FALSE)","v":4.8999999999999998E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,5,FALSE)","v":7.4999999999999997E-3}]
[{"$f":"A22","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"DF","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-DF",null,1.01E-2,1.0700000000000001E-2,1.11E-2,null,"F","Risco",null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"\",\"R\")","v":"R"},1.38E-2,"","OK",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,3,FALSE)","v":0.01},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,4,FALSE)","v":1.3899999999999999E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,5,FALSE)","v":1.7399999999999999E-2}]
[{"$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","Despesas Financeiras",null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"\",\"DF\")","v":"DF"},9.9000000000000008E-3,"","OK",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,3,FALSE)","v":9.3999999999999986E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,4,FALSE)","v":9.8999999999999991E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,5,FALSE)","v":1.1699999999999999E-2}]
[{"$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$146,\"K3\",\"L\")","v":"L"},8.0399999999999999E-2,"","OK",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,3,FALSE)","v":6.7400000000000002E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,4,FALSE)","v":8.0399999999999985E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,5,FALSE)","v":9.4E-2}]
["Obras Portuárias, Marítimas e Fluviais","AC","Obras Portuárias, Marítimas e Fluviais-AC",null,0.04,5.5199999999999999E-2,7.85E-2,null,"F","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",3.6499999999999998E-2,"","OK",null,null,{"$f":"Y26","v":3.6499999999999998E-2},{"$f":"IF($J17=$A$145,\"-\",3.65%)","v":3.6499999999999998E-2},{"$f":"Y26","v":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$10,0)","v":0},null,"OK",null,null,0,2.5000000000000001E-2,0.05]
[{"$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 - Lei 12.546 de 14/12/2011 - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J17<>$A$145,COUNTA(OFFSET(S20,1,0,6))>0),IF(YEAR(Import.DataBase)<2025,4.5%,IF(YEAR(Import.DataBase)=2025,3.6%,IF(YEAR(Import.DataBase)=2026,2.7%,IF(YEAR(Import.DataBase)=2027,1.8%,0%)))),0%))","v":0},null,"OK",null,null,{"$f":"$S28","v":0},{"$f":"$S28","v":0},{"$f":"$S28","v":0}]
[{"$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$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27)))-1),4))","v":0.2094},null,{"$f":"IFERROR(IF(AND(OR(S29>=X29,X29=\"-\"),OR(S29<=Z29,Z29=\"-\")),\"OK\",\"FORA DO INTERVALO\"),IF(S29=0,\"OK\",\"Selecione o Tipo de obra\"))","v":"OK"},null,null,{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,3,FALSE))","v":0.20760000000000001},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,4,FALSE))","v":0.24179999999999999},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,5,FALSE))","v":0.26440000000000002}]
[{"$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$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27+S28)))-1),4))","v":0.2094}]
[{"$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$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 0%, com a respectiva alíquota de 0%."}]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","SG","Fornecimento de Materiais e Equipamentos (aquisição direta)-SG",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","R","Fornecimento de Materiais e Equipamentos (aquisição direta)-R",null,"-","-","-",null,"F",{"$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":"SÃO VALENTIM/RS"},null,null,null,null,null,{"$f":"DADOS!$C$25","v":"2025-08-28"}]
[{"$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":"VOLMIR JOSÉ AGNOLETTO"}]
[null,null,null,null,null,null,null,null,"F","CREA/CAU:","125496-D"]
[null,null,null,null,null,null,null,null,"F","ART/RRT:",0]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$69=0,\"\",\"F\")","v":""},"BDI 2",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(ORÇAMENTO!$V$15:$V$64,BDI_2.Título)=0,\"\",IF(OR(Import.BDI.Tipo2=\"(SELECIONAR)\",Import.BDI.Tipo2=\"\",U57<>\"\",AND($J57<>$A$145,OR(S61=\"\",S62=\"\",AND($J57<>$A$146,OR(S63=\"\",S64=\"\")),S65=\"\",S66=\"\"))),\"Falta preencher o BDI 2\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$69=0,\"\",\"F\")","v":""}]
[null,null,null,null,null,null,null,null,"","TIPO DE OBRA"]
[null,null,null,null,null,null,null,null,"","(SELECIONAR)",null,null,null,null,null,null,null,null,null,{"$f":"IF(U57=\"\",\"\",\"◄\")","v":""},{"$f":"IF(AND(OR(S69>0,COUNTIF(ORÇAMENTO!$V$15:$V$64,BDI_2.Título)>0),OR(Import.BDI.Tipo2=\"(SELECIONAR)\",Import.BDI.Tipo2=\"\")),\"Selecione o Tipo de obra\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K1\",\"AC\")","v":"AC"},null,{"$f":"IF(AND($U$54<>\"\",$U$57=\"\",R61<>\"\",S61=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T61=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S61>=X61,X61=\"-\"),OR(S61<=Z61,Z61=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K2\",\"SG\")","v":"SG"},null,{"$f":"IF(AND($U$54<>\"\",$U$57=\"\",R62<>\"\",S62=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T62=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S62>=X62,X62=\"-\"),OR(S62<=Z62,Z62=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","Risco",null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"R\")","v":"R"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","Despesas Financeiras",null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"DF\")","v":"DF"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K3\",\"L\")","v":"L"},null,"","-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",null,"","FORA DO INTERVALO",null,null,{"$f":"Y66","v":3.6499999999999998E-2},{"$f":"IF($J57=$A$145,\"-\",3.65%)","v":3.6499999999999998E-2},{"$f":"Y66","v":3.6499999999999998E-2}]
[null,null,null,null,null,null,null,null,"","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),$R$11*$R$10,0)","v":0},null,"OK",null,null,0,2.5000000000000001E-2,0.05]
[null,null,null,null,null,null,null,null,"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - Lei 12.546 de 14/12/2011 - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),IF(YEAR(Import.DataBase)<2025,4.5%,IF(YEAR(Import.DataBase)=2025,3.6%,IF(YEAR(Import.DataBase)=2026,2.7%,IF(YEAR(Import.DataBase)=2027,1.8%,0%)))),0%))","v":0},null,"OK",null,null,{"$f":"$S68","v":0},{"$f":"$S68","v":0},{"$f":"$S68","v":0}]
[null,null,null,null,null,null,null,null,"","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67)))-1),4))","v":0},null,{"$f":"IFERROR(IF(AND(OR(S69>=X69,X69=\"-\"),OR(S69<=Z69,Z69=\"-\")),\"OK\",\"FORA DO INTERVALO\"),IF(S69=0,\"OK\",\"Selecione o Tipo de obra\"))","v":"OK"},null,null,{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,5,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67+S68)))-1),4))","v":0}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(U69<>\"ok\",\"X\",\"\")","v":""},{"$f":"IF(U69<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[null,null,null,null,null,null,null,null,"",null,null,null,"BDI =",{"$f":"IF($J57=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[null,null,null,null,null,null,null,null,"",null,null,null,null,"(1-CP-ISS-CRPB)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 0%, com a respectiva alíquota de 0%."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$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,"",{"$f":"Import.Município","v":"SÃO VALENTIM/RS"},null,null,null,null,null,{"$f":"DADOS!$C$25","v":"2025-08-28"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"VOLMIR JOSÉ AGNOLETTO"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","125496-D"]
[null,null,null,null,null,null,null,null,"","ART/RRT:",0]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$109=0,\"\",\"F\")","v":""},"BDI 3",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(ORÇAMENTO!$V$15:$V$64,BDI_3.Título)=0,\"\",IF(OR(Import.BDI.Tipo3=\"(SELECIONAR)\",Import.BDI.Tipo3=\"\",U97<>\"\",AND($J97<>$A$145,OR(S101=\"\",S102=\"\",AND($J97<>$A$146,OR(S103=\"\",S104=\"\")),S105=\"\",S106=\"\"))),\"Falta preencher o BDI 3\",\"\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$109=0,\"\",\"F\")","v":""}]
[null,null,null,null,null,null,null,null,"","TIPO DE OBRA"]
[null,null,null,null,null,null,null,null,"","(SELECIONAR)",null,null,null,null,null,null,null,null,null,{"$f":"IF(U97=\"\",\"\",\"◄\")","v":""},{"$f":"IF(AND(OR(S109>0,COUNTIF(ORÇAMENTO!$V$15:$V$64,BDI_3.Título)>0),OR(Import.BDI.Tipo3=\"(SELECIONAR)\",Import.BDI.Tipo3=\"\")),\"Selecione o Tipo de obra\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$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$146,\"K1\",\"AC\")","v":"AC"},null,{"$f":"IF(AND($U$94<>\"\",$U$97=\"\",R101<>\"\",S101=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T101=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S101>=X101,X101=\"-\"),OR(S101<=Z101,Z101=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},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$146,\"K2\",\"SG\")","v":"SG"},null,{"$f":"IF(AND($U$94<>\"\",$U$97=\"\",R102<>\"\",S102=\"\"),\"◄\",\"\")","v":""},{"$f":"IFERROR(IF(T102=\"◄\",\"FALTA PREENCHER\",IF(AND(OR(S102>=X102,X102=\"-\"),OR(S102<=Z102,Z102=\"-\")),\"OK\",\"FORA DO INTERVALO\")),\"-\")","v":"-"},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,"","Risco",null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"\",\"R\")","v":"R"},null,"","-",null,null,{"$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,"","Despesas Financeiras",null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"\",\"DF\")","v":"DF"},null,"","-",null,null,{"$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$146,\"K3\",\"L\")","v":"L"},null,"","-",null,null,{"$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,"","FORA DO INTERVALO",null,null,{"$f":"Y106","v":3.6499999999999998E-2},{"$f":"IF($J97=$A$145,\"-\",3.65%)","v":3.6499999999999998E-2},{"$f":"Y106","v":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$10,0)","v":0},null,"OK",null,null,0,2.5000000000000001E-2,0.05]
[null,null,null,null,null,null,null,null,"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - Lei 12.546 de 14/12/2011 - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J97<>$A$145,COUNTA(OFFSET(S100,1,0,6))>0),IF(YEAR(Import.DataBase)<2025,4.5%,IF(YEAR(Import.DataBase)=2025,3.6%,IF(YEAR(Import.DataBase)=2026,2.7%,IF(YEAR(Import.DataBase)=2027,1.8%,0%)))),0%))","v":0},null,"OK",null,null,{"$f":"$S108","v":0},{"$f":"$S108","v":0},{"$f":"$S108","v":0}]
[null,null,null,null,null,null,null,null,"","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J97=$A$145,0,ROUND((((1+S101+S102+S103)*(1+S104)*(1+S105)/(1-(S106+S107)))-1),4))","v":0},null,{"$f":"IFERROR(IF(AND(OR(S109>=X109,X109=\"-\"),OR(S109<=Z109,Z109=\"-\")),\"OK\",\"FORA DO INTERVALO\"),IF(S109=0,\"OK\",\"Selecione o Tipo de obra\"))","v":"OK"},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":""},{"$f":"IF(U109<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[null,null,null,null,null,null,null,null,"",null,null,null,"BDI =",{"$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$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 0%, com a respectiva alíquota de 0%."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$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,"",{"$f":"Import.Município","v":"SÃO VALENTIM/RS"},null,null,null,null,null,{"$f":"DADOS!$C$25","v":"2025-08-28"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"VOLMIR JOSÉ AGNOLETTO"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","125496-D"]
[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":81,"n_cols":40,"rows_kept":81,"cut":false,"hidden":false,"merged":[[4,30,4,31],[6,14,6,15],[6,18,6,20],[6,37,10,37],[7,24,11,24],[7,25,11,25],[11,26,11,27],[6,35,10,35],[3,14,3,15],[3,18,3,23],[4,14,4,15],[4,18,4,23],[7,5,7,10],[7,11,11,11],[7,14,7,15],[7,18,7,20],[8,5,8,10],[9,5,9,10],[79,14,79,16],[14,14,14,17],[66,16,66,23],[69,14,71,23],[73,14,73,23],[76,14,76,16],[74,14,74,23]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PO - PLANILHA ORÇAMENTÁRIA",null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,"LOTE","Meta","Nível 2","Nível 3","Nível 4","Serviço",null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"Orçamento Licitado\",\"Orçamento Base para Licitação\")&\" - \"&import.recurso","v":"Orçamento Base para Licitação - OGU"},null,null,null,null,null,"#PUBLICO"]
[null,null,null,null,"SINAPI","SINAPI-I","SICRO","Composição","Cotação"]
["Nmax",null,null,null,null,"BDI 1","BDI 2","BDI 3",0,null,null,null,null,null,"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR","APELIDO DO EMPREENDIMENTO"]
[{"$f":"MAX($C$15:$C$64)","v":2},null,null,null,null,{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$30,BDI!$S$29)","v":0.2094},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$70,BDI!$S$69)","v":0},{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$110,BDI!$S$109)","v":0},null,null,null,null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,null,null,null,null,null,null,null,null,null,null,"Arredondamento"]
[]
[null,null,null,null,null,"RA","RP","CP","OU",null,null,null,null,null,"LOCALIDADE SINAPI",null,"DATA BASE",{"$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,{"$f":"IF(COUNTIFS($L$15:$L$64,\"F\",$AC$15:$AC$64,\"JUSTIFICAR BDI\")>0,\"JUSTIFICAR BDI\",\"\")","v":""},null,"Quantidade",true,null,null,null,"QUANTIDADES: ACOMP. POR BM",null,"PREÇO UNITÁRIO LICITADO"]
[null,null,null,null,"Intervalo de procura:",{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$a5:$a$65536\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$a5:$a$65536\")","v":"'[Referência 06-2025.xlsm]Banco'!$a5:$a$65536"},null,null,null,null,null,"FILTRO",null,null,{"$f":"IF(ISERROR(INDIRECT($F$9)),\"(N/D: 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",INDIRECT($F$9))","v":"(N/D: 'Referência 06-2025.xlsm)"},null,{"$f":"TEXT(Import.DataBase,\"mm-aa\")&IF(DESONERACAO=\"Sim\",\" (DES.)\",\" (N DES.)\")","v":"06-25 (N DES.)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":0},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"SÃO VALENTIM/RS"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(F5,\"0,00%\"))","v":"20,94%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(G5,\"0,00%\"))","v":"0,00%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,TEXT(H5,\"0,00%\"))","v":"0,00%"},"RECURSO","SGL RECURSO",null,null,null,null,"Custo Unitáro",true]
[null,null,null,null,"Localidade:",{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$d$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$d$3\")","v":"'[Referência 06-2025.xlsm]Banco'!$d$3"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$7=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$8=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$9=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$10=FALSE),\"▼\",\"\")","v":""},{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$AF$11=FALSE),\"▼\",\"\")","v":""},null,null,null,null,null,null,"BDI",true]
[null,null,null,null,"Data base:",{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$B$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$B$3\")","v":"'[Referência 06-2025.xlsm]Banco'!$B$3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERRO GERAL",null,"Preço Unitário",true]
[null,null,null,null,null,{"$f":"IFERROR(INDIRECT(F10),\"\")","v":""},{"$f":"IFERROR(TEXT(Import.DataBase,\"mm/aaaa\"),\"\")","v":"06/2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIFS($L$15:$L$64,\"F\",$AC$15:$AC$64,\"<>\"&\" \",$AC$15:$AC$64,\"<>\"&\"JUSTIFICAR BDI\")>0,\"NÃO OK\",\"OK\")","v":"OK"},null,"Preço Total",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Import.TipoArredondamento=\"TransfereGOV\",COUNTIF($AF$7:$AF$11,TRUE)<>5),\"Para contratos que tramitam no Transferegov todos os valores devem ser arredondados para duas casas decimais\",\n IF(AND($F$11<>\"\",$G$11<>\"\",$F$11<>$G$11),\"O arquivo \"&MID($F$10,2,SEARCH(\"]\",$F$10)-1)&\" está com a data base errada (\"&F11&\"). Corrija a data base antes de continuar.\",\nIF(COUNTIF($AC$15:$AC$64,\"FONTE\")>0,\"Falta preencher a Fonte (coluna P) na Linha \"&(14+MATCH(\"FONTE\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"CÓDIGO\")>0,\"Falta preencher o Código (coluna Q) na Linha \"&(14+MATCH(\"CÓDIGO\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"CÓDIGO N/ID\")>0,\"Código (coluna Q) não identificado na Linha \"&(14+MATCH(\"CÓDIGO N/ID\",$AC$15:$AC$64,0))&\". Verifique se o código está correto ou busque outro código\",\n IF(COUNTIF($AC$15:$AC$64,\"DESCRIÇÃO\")>0,\"Falta preencher a Descrição (coluna R) na Linha \"&(14+MATCH(\"DESCRIÇÃO\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"UNIDADE\")>0,\"Falta preencher a Unidade (coluna S) na Linha \"&(14+MATCH(\"UNIDADE\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"SEM CUSTO\")>0,\"Falta preencher o Custo Unitário (coluna U) na Linha \"&(14+MATCH(\"SEM CUSTO\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"SEM PREÇO\")>0,\"Falta preencher o Preço Unitário licitado (coluna AL) na Linha \"&(14+MATCH(\"SEM CUSTO\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"BDI\")>0,\"Falta definir o BDI (coluna V) na Linha \"&(14+MATCH(\"BDI\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"ACIMA REF.\")>0,\n         IF(TIPOORCAMENTO=\"Proposto\",\"O custo unitário (coluna U) na Linha \"&(14+MATCH(\"ACIMA REF.\",$AC$15:$AC$64,0))&\" está acima do custo referencial (coluna AG)\",\n            \"O preço unitário licitado (coluna AL) na Linha \"&(14+MATCH(\"ACIMA REF.\",$AC$15:$AC$64,0))&\" está acima do preço referencial do edital (coluna AN)\"),\n IF(COUNTIF($AC$15:$AC$64,\"QUANT.\")>0,\"Falta a Quantidade do serviço na Linha \"&(14+MATCH(\"QUANT.\",$AC$15:$AC$64,0))&IF(ACOMPANHAMENTO=\"PLE\",\". Preencher na aba CÁLCULO\",\". Preencher na coluna AJ\"),\n IF(COUNTIF($AC$15:$AC$64,\"Código >13\")>0,\"O tamanho do código do serviço no TransfereGOV é limitado a 13 caracteres. Resuma o código (coluna Q) na Linha \"&(14+MATCH(\"Código >13\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"Descrição >100\")>0,\"O tamanho da descrição de macrosserviço no TransfereGOV é limitado a 100 caracteres. Resuma a descrição (coluna R) na Linha \"&(14+MATCH(\"Descrição >100\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"Descrição >500\")>0,\"O tamanho da descrição de serviço no TransfereGOV é limitado a 500 caracteres. Resuma a descrição (coluna R) na Linha \"&(14+MATCH(\"Descrição >500\",$AC$15:$AC$64,0)),\n IF(COUNTIF($AC$15:$AC$64,\"Unid. Não Disp\")>0,\"Unidade não disponível na lista do TransfereGOV. Reveja a unidade (coluna S) na Linha \"&(14+MATCH(\"Unid. Não Disp\",$AC$15:$AC$64,0)),\n IF(AND(TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)=\"(N/D:\"),\"Abra o arquivo Referência \"&_xlfn.SINGLE(Excel_BuiltIn_Database)&\".xlsm\",\"\")))))))))))))))))","v":"Abra o arquivo Referência 06-2025.xlsm"},null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,null,null,null,null,null,"↓",null,"↓"]
["Nível E","Save Nivel","Nível C","Altura","n1","n2","n3","n4","n5","Czero","Cnível","↓","Nível","Nível Corrigido","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$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$64)-ROW($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$64)-ROW($C14)),0))","v":0},{"$f":"IF(OR($X14>0,$C14=1,$C14=2,$C14=3,$C14=4),\"F\",\"\")","v":""},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C14=1)+4*(C14=2)+8*(C14=3)+16*(C14=4)+32*(C14=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C14=0,$L14=\"\"),\"-\",CONCATENATE(E14&\".\",IF(AND($A$5>=2,$C14>=2),F14&\".\",\"\"),IF(AND($A$5>=3,$C14>=3),G14&\".\",\"\"),IF(AND($A$5>=4,$C14>=4),H14&\".\",\"\"),IF($C14=\"S\",I14&\".\",\"\")))","v":"-"},"SINAPI",null,{"$f":"IF($C14=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T14)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C14=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH14),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C14=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X14)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X14)-ROW($X$15),-1))),IF($C14=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C14=\"S\",$X14>0),IF(ISBLANK($Y14),\"RA\",LEFT($Y14,2)),\"\")","v":""},{"$f":"IF($C14=\"S\",IF($Z14=\"CP\",$X14,IF($Z14=\"RA\",(($X14)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C14=\"S\",IF($Z14=\"OU\",ROUND($X14,2),0),SomaAgrup)","v":0},{"$f":"IF($N14=\"\",\" \",\nIF(AND($C14<>\"S\",OR($R14=\"\",$R14=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C14=\"S\",OR($Q14<>\"\",$T14>0,$U14>0),$P14=\"\"),\"FONTE\",\nIF(AND($C14=\"S\",$P14<>\"\",OR($T14>0,$U14>0),$Q14=\"\"),\"CÓDIGO\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$R14=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C14=\"S\",OR($R14=\"\",$R14=\"(digite a descrição aqui)\"),OR($Q14<>\"\",$T14>0,$U14>0)),\"DESCRIÇÃO\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$S14=\"\"),\"UNIDADE\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$U14=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL14=0,$AN14>0),\"SEM PREÇO\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$U14>0,AND($V14<>\"BDI 1\",$V14<>\"BDI 2\",$V14<>\"BDI 3\")),IF(ISNUMBER($V14),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG14<>\"\",ORÇAMENTO.CustoUnitario>$AG14),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN14)),\"ACIMA REF.\",\nIF(AND($C14=\"S\",$P14<>\"\",$Q14<>\"\",$T14=0,$U14>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14=\"S\",LEN($Q14)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14<>\"S\",LEN($R14)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14=\"S\",LEN($R14)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L14=\"F\",$C14=\"S\",LEFT(TRIM(UPPER($P14)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S14)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C14<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD14,-1,0))+IF($C14<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E14,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C14=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C14<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.2094},null,null,null,null,{"$f":"$X14","v":0},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH14),2)","v":0}]
[0,null,"L",{"$f":"COUNTA(OFFSET(D15,1,0):D$64)","v":48},0,null,null,null,null,null,null,"F",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":0},null,null,null,null,null,null,null,null,{"$f":"SUMIF(OFFSET($C15,1,0,ROW(X64)-ROW(X15)-1),\"S\",OFFSET(X15,1,0,ROW(X64)-ROW(X15)-1))","v":194578.21999999997},null,{"$f":"IF(AND($C15=\"S\",$X15>0),LEFT($Y15,2),\"\")","v":""},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AA64)-ROW(AA15)-1),\"S\",OFFSET(AA15,1,0,ROW(AA64)-ROW(AA15)-1))","v":194578.21999999997},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AB64)-ROW(AB15)-1),\"S\",OFFSET(AB15,1,0,ROW(AB64)-ROW(AB15)-1))","v":0}," ",null,null,null,null,null,null,null,null,null,194578.21999999997]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$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":48},{"$f":"IF($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$64)-ROW($C16)),0))","v":48},{"$f":"IF(OR($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$64)-ROW($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($C16=\"S\",I16&\".\",\"\")))","v":"1."},"SINAPI",null,"REDE DE ABASTECIMENTO DE ÁGUA",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T16)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C16=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH16),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C16=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X16)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X16)-ROW($X$15),-1))),IF($C16=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":194578.22},"RA",{"$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$3),0)),SomaAgrup)","v":194578.21999999997},{"$f":"IF($C16=\"S\",IF($Z16=\"OU\",ROUND($X16,2),0),SomaAgrup)","v":0},{"$f":"IF($N16=\"\",\" \",\nIF(AND($C16<>\"S\",OR($R16=\"\",$R16=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C16=\"S\",OR($Q16<>\"\",$T16>0,$U16>0),$P16=\"\"),\"FONTE\",\nIF(AND($C16=\"S\",$P16<>\"\",OR($T16>0,$U16>0),$Q16=\"\"),\"CÓDIGO\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$R16=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C16=\"S\",OR($R16=\"\",$R16=\"(digite a descrição aqui)\"),OR($Q16<>\"\",$T16>0,$U16>0)),\"DESCRIÇÃO\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$S16=\"\"),\"UNIDADE\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$U16=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL16=0,$AN16>0),\"SEM PREÇO\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$U16>0,AND($V16<>\"BDI 1\",$V16<>\"BDI 2\",$V16<>\"BDI 3\")),IF(ISNUMBER($V16),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG16<>\"\",ORÇAMENTO.CustoUnitario>$AG16),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN16)),\"ACIMA REF.\",\nIF(AND($C16=\"S\",$P16<>\"\",$Q16<>\"\",$T16=0,$U16>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16=\"S\",LEN($Q16)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16<>\"S\",LEN($R16)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16=\"S\",LEN($R16)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L16=\"F\",$C16=\"S\",LEFT(TRIM(UPPER($P16)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S16)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C16<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD16,-1,0))+IF($C16<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E16,-1,0)))),\"\")","v":1},{"$f":"IF(AND($C16=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C16<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.2094},null,null,null,null,194578.22,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH16),2)","v":0}]
[2,2,2,11,{"$f":"IF($C17=1,OFFSET(E17,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E17,-1,0))),OFFSET(E17,-1,0))","v":1},1,0,0,0,47,{"$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$64)-ROW($C17)),0))","v":11},"F","Nível 2","Nível 2","1.1.","SINAPI",null,"CONJUNTO ELETRO MECÂNICO",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T17)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C17=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH17),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C17=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X17)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X17)-ROW($X$15),-1))),IF($C17=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":48677.4},"RA","",{"$f":"IF($C17=\"S\",IF($Z17=\"CP\",$X17,IF($Z17=\"RA\",(($X17)*QCI!$AA$3),0)),SomaAgrup)","v":48677.4},0,{"$f":"IF($N17=\"\",\" \",\nIF(AND($C17<>\"S\",OR($R17=\"\",$R17=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C17=\"S\",OR($Q17<>\"\",$T17>0,$U17>0),$P17=\"\"),\"FONTE\",\nIF(AND($C17=\"S\",$P17<>\"\",OR($T17>0,$U17>0),$Q17=\"\"),\"CÓDIGO\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$R17=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C17=\"S\",OR($R17=\"\",$R17=\"(digite a descrição aqui)\"),OR($Q17<>\"\",$T17>0,$U17>0)),\"DESCRIÇÃO\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$S17=\"\"),\"UNIDADE\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$U17=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL17=0,$AN17>0),\"SEM PREÇO\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$U17>0,AND($V17<>\"BDI 1\",$V17<>\"BDI 2\",$V17<>\"BDI 3\")),IF(ISNUMBER($V17),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG17<>\"\",ORÇAMENTO.CustoUnitario>$AG17),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN17)),\"ACIMA REF.\",\nIF(AND($C17=\"S\",$P17<>\"\",$Q17<>\"\",$T17=0,$U17>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17=\"S\",LEN($Q17)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17<>\"S\",LEN($R17)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17=\"S\",LEN($R17)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L17=\"F\",$C17=\"S\",LEFT(TRIM(UPPER($P17)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S17)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C17<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD17,-1,0))+IF($C17<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E17,-1,0)))),\"\")","v":2},{"$f":"IF(AND($C17=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C17<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,48677.4,0]
["S",2,"S",0,{"$f":"IF($C18=1,OFFSET(E18,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E18,-1,0))),OFFSET(E18,-1,0))","v":1},1,0,0,1,0,{"$f":"IF(OR($C18=\"S\",$C18=0),0,MATCH(OFFSET($D18,0,$C18)+IF($C18<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E18)),OFFSET($D18,1,$C18,ROW($C$64)-ROW($C18)),0))","v":0},"F","Serviço","Serviço","1.1.1.","Cotação","001","BOMBA SUBMERSA PARA POÇOS TUBULARES PROFUNDOS DIÂMETRO DE 4 POLEGADAS, COM VAZÃO DE 5,0 M³/H A 205 MCA, POTÊNCIA DE 7,5 CV E TRIFÁSICA","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T18)-ROW(T$15),0)","v":1},12950,"BDI 1",{"$f":"IF($C18=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH18),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":15661.73},{"$f":"IF($C18=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X18)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X18)-ROW($X$15),-1))),IF($C18=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":15661.73},"RA","RA",{"$f":"IF($C18=\"S\",IF($Z18=\"CP\",$X18,IF($Z18=\"RA\",(($X18)*QCI!$AA$3),0)),SomaAgrup)","v":15661.73},0,{"$f":"IF($N18=\"\",\" \",\nIF(AND($C18<>\"S\",OR($R18=\"\",$R18=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C18=\"S\",OR($Q18<>\"\",$T18>0,$U18>0),$P18=\"\"),\"FONTE\",\nIF(AND($C18=\"S\",$P18<>\"\",OR($T18>0,$U18>0),$Q18=\"\"),\"CÓDIGO\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$R18=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C18=\"S\",OR($R18=\"\",$R18=\"(digite a descrição aqui)\"),OR($Q18<>\"\",$T18>0,$U18>0)),\"DESCRIÇÃO\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$S18=\"\"),\"UNIDADE\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$U18=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL18=0,$AN18>0),\"SEM PREÇO\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$U18>0,AND($V18<>\"BDI 1\",$V18<>\"BDI 2\",$V18<>\"BDI 3\")),IF(ISNUMBER($V18),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG18<>\"\",ORÇAMENTO.CustoUnitario>$AG18),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN18)),\"ACIMA REF.\",\nIF(AND($C18=\"S\",$P18<>\"\",$Q18<>\"\",$T18=0,$U18>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18=\"S\",LEN($Q18)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18<>\"S\",LEN($R18)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18=\"S\",LEN($R18)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L18=\"F\",$C18=\"S\",LEFT(TRIM(UPPER($P18)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S18)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 001"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C18<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE18,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,15661.73,15661.73]
["S",2,"S",0,{"$f":"IF($C19=1,OFFSET(E19,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E19,-1,0))),OFFSET(E19,-1,0))","v":1},1,0,0,2,0,{"$f":"IF(OR($C19=\"S\",$C19=0),0,MATCH(OFFSET($D19,0,$C19)+IF($C19<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E19)),OFFSET($D19,1,$C19,ROW($C$64)-ROW($C19)),0))","v":0},"F","Serviço","Serviço","1.1.2.","Cotação","002","QUADRO DE COMANDO 10 HP 380C/PROTEÇÃO","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T19)-ROW(T$15),0)","v":1},2500,"BDI 1",{"$f":"IF($C19=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH19),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":3023.5},{"$f":"IF($C19=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X19)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X19)-ROW($X$15),-1))),IF($C19=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3023.5},"RA","RA",{"$f":"IF($C19=\"S\",IF($Z19=\"CP\",$X19,IF($Z19=\"RA\",(($X19)*QCI!$AA$3),0)),SomaAgrup)","v":3023.5},0,{"$f":"IF($N19=\"\",\" \",\nIF(AND($C19<>\"S\",OR($R19=\"\",$R19=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C19=\"S\",OR($Q19<>\"\",$T19>0,$U19>0),$P19=\"\"),\"FONTE\",\nIF(AND($C19=\"S\",$P19<>\"\",OR($T19>0,$U19>0),$Q19=\"\"),\"CÓDIGO\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$R19=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C19=\"S\",OR($R19=\"\",$R19=\"(digite a descrição aqui)\"),OR($Q19<>\"\",$T19>0,$U19>0)),\"DESCRIÇÃO\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$S19=\"\"),\"UNIDADE\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$U19=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL19=0,$AN19>0),\"SEM PREÇO\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$U19>0,AND($V19<>\"BDI 1\",$V19<>\"BDI 2\",$V19<>\"BDI 3\")),IF(ISNUMBER($V19),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG19<>\"\",ORÇAMENTO.CustoUnitario>$AG19),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN19)),\"ACIMA REF.\",\nIF(AND($C19=\"S\",$P19<>\"\",$Q19<>\"\",$T19=0,$U19>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19=\"S\",LEN($Q19)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19<>\"S\",LEN($R19)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19=\"S\",LEN($R19)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L19=\"F\",$C19=\"S\",LEFT(TRIM(UPPER($P19)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S19)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 002"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C19<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE19,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,{"$f":"$X19","v":3023.5},3023.5]
["S",2,"S",0,{"$f":"IF($C20=1,OFFSET(E20,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E20,-1,0))),OFFSET(E20,-1,0))","v":1},1,0,0,3,0,{"$f":"IF(OR($C20=\"S\",$C20=0),0,MATCH(OFFSET($D20,0,$C20)+IF($C20<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E20)),OFFSET($D20,1,$C20,ROW($C$64)-ROW($C20)),0))","v":0},"F","Serviço","Serviço","1.1.3.","SINAPI-I","39260",{"$f":"IF($C20=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T20)-ROW(T$15),0)","v":300},20.67,"BDI 1",{"$f":"IF($C20=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH20),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":25},{"$f":"IF($C20=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X20)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X20)-ROW($X$15),-1))),IF($C20=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":7500},"RA","RA",{"$f":"IF($C20=\"S\",IF($Z20=\"CP\",$X20,IF($Z20=\"RA\",(($X20)*QCI!$AA$3),0)),SomaAgrup)","v":7500},0,{"$f":"IF($N20=\"\",\" \",\nIF(AND($C20<>\"S\",OR($R20=\"\",$R20=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C20=\"S\",OR($Q20<>\"\",$T20>0,$U20>0),$P20=\"\"),\"FONTE\",\nIF(AND($C20=\"S\",$P20<>\"\",OR($T20>0,$U20>0),$Q20=\"\"),\"CÓDIGO\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$R20=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C20=\"S\",OR($R20=\"\",$R20=\"(digite a descrição aqui)\"),OR($Q20<>\"\",$T20>0,$U20>0)),\"DESCRIÇÃO\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$S20=\"\"),\"UNIDADE\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$U20=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL20=0,$AN20>0),\"SEM PREÇO\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$U20>0,AND($V20<>\"BDI 1\",$V20<>\"BDI 2\",$V20<>\"BDI 3\")),IF(ISNUMBER($V20),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG20<>\"\",ORÇAMENTO.CustoUnitario>$AG20),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN20)),\"ACIMA REF.\",\nIF(AND($C20=\"S\",$P20<>\"\",$Q20<>\"\",$T20=0,$U20>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20=\"S\",LEN($Q20)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20<>\"S\",LEN($R20)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20=\"S\",LEN($R20)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L20=\"F\",$C20=\"S\",LEFT(TRIM(UPPER($P20)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S20)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 39260"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C20<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE20,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,7500,25]
["S",2,"S",0,{"$f":"IF($C21=1,OFFSET(E21,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E21,-1,0))),OFFSET(E21,-1,0))","v":1},1,0,0,4,0,{"$f":"IF(OR($C21=\"S\",$C21=0),0,MATCH(OFFSET($D21,0,$C21)+IF($C21<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E21)),OFFSET($D21,1,$C21,ROW($C$64)-ROW($C21)),0))","v":0},"F","Serviço","Serviço","1.1.4.","Cotação","004","TAMPA DO POÇO ","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T21)-ROW(T$15),0)","v":1},180,"BDI 1",{"$f":"IF($C21=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH21),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":217.69},{"$f":"IF($C21=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X21)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X21)-ROW($X$15),-1))),IF($C21=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":217.69},"RA","RA",{"$f":"IF($C21=\"S\",IF($Z21=\"CP\",$X21,IF($Z21=\"RA\",(($X21)*QCI!$AA$3),0)),SomaAgrup)","v":217.69},0,{"$f":"IF($N21=\"\",\" \",\nIF(AND($C21<>\"S\",OR($R21=\"\",$R21=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C21=\"S\",OR($Q21<>\"\",$T21>0,$U21>0),$P21=\"\"),\"FONTE\",\nIF(AND($C21=\"S\",$P21<>\"\",OR($T21>0,$U21>0),$Q21=\"\"),\"CÓDIGO\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$R21=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C21=\"S\",OR($R21=\"\",$R21=\"(digite a descrição aqui)\"),OR($Q21<>\"\",$T21>0,$U21>0)),\"DESCRIÇÃO\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$S21=\"\"),\"UNIDADE\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$U21=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL21=0,$AN21>0),\"SEM PREÇO\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$U21>0,AND($V21<>\"BDI 1\",$V21<>\"BDI 2\",$V21<>\"BDI 3\")),IF(ISNUMBER($V21),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG21<>\"\",ORÇAMENTO.CustoUnitario>$AG21),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN21)),\"ACIMA REF.\",\nIF(AND($C21=\"S\",$P21<>\"\",$Q21<>\"\",$T21=0,$U21>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21=\"S\",LEN($Q21)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21<>\"S\",LEN($R21)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21=\"S\",LEN($R21)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L21=\"F\",$C21=\"S\",LEFT(TRIM(UPPER($P21)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S21)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C21<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD21,-1,0))+IF($C21<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E21,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C21=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Cotação 004"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C21<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE21,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,217.69,217.69]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C22=\"s\",C22=0),OFFSET(B22,-1,0),C22)","v":2},{"$f":"IF(OFFSET(C22,-1,0)=\"L\",1,IF(OFFSET(C22,-1,0)=1,2,IF(OR(A22=\"s\",A22=0),\"S\",IF(AND(OFFSET(C22,-1,0)=2,A22=4),3,IF(AND(OR(OFFSET(C22,-1,0)=\"s\",OFFSET(C22,-1,0)=0),A22<>\"s\",A22>OFFSET(B22,-1,0)),OFFSET(B22,-1,0),A22)))))","v":"S"},{"$f":"IF(OR(C22=\"S\",C22=0),0,IF(ISERROR(K22),J22,SMALL(J22:K22,1)))","v":0},{"$f":"IF($C22=1,OFFSET(E22,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E22,-1,0))),OFFSET(E22,-1,0))","v":1},{"$f":"IF($C22=1,0,IF($C22=2,OFFSET(F22,-1,0)+1,OFFSET(F22,-1,0)))","v":1},{"$f":"IF(AND($C22<=2,$C22<>0),0,IF($C22=3,OFFSET(G22,-1,0)+1,OFFSET(G22,-1,0)))","v":0},{"$f":"IF(AND($C22<=3,$C22<>0),0,IF($C22=4,OFFSET(H22,-1,0)+1,OFFSET(H22,-1,0)))","v":0},{"$f":"IF(AND($C22<=4,$C22<>0),0,IF(AND($C22=\"S\",$X22>0),OFFSET(I22,-1,0)+1,OFFSET(I22,-1,0)))","v":5},0,{"$f":"IF(OR($C22=\"S\",$C22=0),0,MATCH(OFFSET($D22,0,$C22)+IF($C22<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E22)),OFFSET($D22,1,$C22,ROW($C$64)-ROW($C22)),0))","v":0},{"$f":"IF(OR($X22>0,$C22=1,$C22=2,$C22=3,$C22=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C22=1)+4*(C22=2)+8*(C22=3)+16*(C22=4)+32*(C22=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C22=0,$L22=\"\"),\"-\",CONCATENATE(E22&\".\",IF(AND($A$5>=2,$C22>=2),F22&\".\",\"\"),IF(AND($A$5>=3,$C22>=3),G22&\".\",\"\"),IF(AND($A$5>=4,$C22>=4),H22&\".\",\"\"),IF($C22=\"S\",I22&\".\",\"\")))","v":"1.1.5."},"Cotação","003","ADAPTADOR PARA BOMBA","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T22)-ROW(T$15),0)","v":1},85,"BDI 1",{"$f":"IF($C22=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH22),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":102.8},{"$f":"IF($C22=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X22)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X22)-ROW($X$15),-1))),IF($C22=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":102.8},"RA",{"$f":"IF(AND($C22=\"S\",$X22>0),IF(ISBLANK($Y22),\"RA\",LEFT($Y22,2)),\"\")","v":"RA"},{"$f":"IF($C22=\"S\",IF($Z22=\"CP\",$X22,IF($Z22=\"RA\",(($X22)*QCI!$AA$3),0)),SomaAgrup)","v":102.8},{"$f":"IF($C22=\"S\",IF($Z22=\"OU\",ROUND($X22,2),0),SomaAgrup)","v":0},{"$f":"IF($N22=\"\",\" \",\nIF(AND($C22<>\"S\",OR($R22=\"\",$R22=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C22=\"S\",OR($Q22<>\"\",$T22>0,$U22>0),$P22=\"\"),\"FONTE\",\nIF(AND($C22=\"S\",$P22<>\"\",OR($T22>0,$U22>0),$Q22=\"\"),\"CÓDIGO\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$R22=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C22=\"S\",OR($R22=\"\",$R22=\"(digite a descrição aqui)\"),OR($Q22<>\"\",$T22>0,$U22>0)),\"DESCRIÇÃO\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$S22=\"\"),\"UNIDADE\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$U22=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL22=0,$AN22>0),\"SEM PREÇO\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$U22>0,AND($V22<>\"BDI 1\",$V22<>\"BDI 2\",$V22<>\"BDI 3\")),IF(ISNUMBER($V22),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG22<>\"\",ORÇAMENTO.CustoUnitario>$AG22),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN22)),\"ACIMA REF.\",\nIF(AND($C22=\"S\",$P22<>\"\",$Q22<>\"\",$T22=0,$U22>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22=\"S\",LEN($Q22)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22<>\"S\",LEN($R22)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22=\"S\",LEN($R22)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L22=\"F\",$C22=\"S\",LEFT(TRIM(UPPER($P22)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S22)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 003"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C22<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE22,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.2094},null,null,null,null,102.8,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH22),2)","v":102.8}]
["S",2,"S",0,{"$f":"IF($C23=1,OFFSET(E23,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E23,-1,0))),OFFSET(E23,-1,0))","v":1},1,0,0,6,0,{"$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$64)-ROW($C23)),0))","v":0},"F","Serviço","Serviço","1.1.6.","SINAPI-I","21012",{"$f":"IF($C23=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T23)-ROW(T$15),0)","v":300},51.46,"BDI 1",{"$f":"IF($C23=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH23),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":62.24},{"$f":"IF($C23=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X23)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X23)-ROW($X$15),-1))),IF($C23=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":18672},"RA","RA",{"$f":"IF($C23=\"S\",IF($Z23=\"CP\",$X23,IF($Z23=\"RA\",(($X23)*QCI!$AA$3),0)),SomaAgrup)","v":18672},0,{"$f":"IF($N23=\"\",\" \",\nIF(AND($C23<>\"S\",OR($R23=\"\",$R23=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C23=\"S\",OR($Q23<>\"\",$T23>0,$U23>0),$P23=\"\"),\"FONTE\",\nIF(AND($C23=\"S\",$P23<>\"\",OR($T23>0,$U23>0),$Q23=\"\"),\"CÓDIGO\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$R23=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C23=\"S\",OR($R23=\"\",$R23=\"(digite a descrição aqui)\"),OR($Q23<>\"\",$T23>0,$U23>0)),\"DESCRIÇÃO\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$S23=\"\"),\"UNIDADE\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$U23=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL23=0,$AN23>0),\"SEM PREÇO\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$U23>0,AND($V23<>\"BDI 1\",$V23<>\"BDI 2\",$V23<>\"BDI 3\")),IF(ISNUMBER($V23),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG23<>\"\",ORÇAMENTO.CustoUnitario>$AG23),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN23)),\"ACIMA REF.\",\nIF(AND($C23=\"S\",$P23<>\"\",$Q23<>\"\",$T23=0,$U23>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23=\"S\",LEN($Q23)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23<>\"S\",LEN($R23)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23=\"S\",LEN($R23)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L23=\"F\",$C23=\"S\",LEFT(TRIM(UPPER($P23)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S23)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 21012"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C23<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE23,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,18672,62.24]
["S",2,"S",0,{"$f":"IF($C24=1,OFFSET(E24,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E24,-1,0))),OFFSET(E24,-1,0))","v":1},1,0,0,7,0,{"$f":"IF(OR($C24=\"S\",$C24=0),0,MATCH(OFFSET($D24,0,$C24)+IF($C24<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E24)),OFFSET($D24,1,$C24,ROW($C$64)-ROW($C24)),0))","v":0},"F","Serviço","Serviço","1.1.7.","SINAPI-I","4209",{"$f":"IF($C24=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T24)-ROW(T$15),0)","v":1},22.09,"BDI 1",{"$f":"IF($C24=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH24),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":26.72},{"$f":"IF($C24=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X24)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X24)-ROW($X$15),-1))),IF($C24=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":26.72},"RA","RA",{"$f":"IF($C24=\"S\",IF($Z24=\"CP\",$X24,IF($Z24=\"RA\",(($X24)*QCI!$AA$3),0)),SomaAgrup)","v":26.72},0,{"$f":"IF($N24=\"\",\" \",\nIF(AND($C24<>\"S\",OR($R24=\"\",$R24=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C24=\"S\",OR($Q24<>\"\",$T24>0,$U24>0),$P24=\"\"),\"FONTE\",\nIF(AND($C24=\"S\",$P24<>\"\",OR($T24>0,$U24>0),$Q24=\"\"),\"CÓDIGO\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$R24=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C24=\"S\",OR($R24=\"\",$R24=\"(digite a descrição aqui)\"),OR($Q24<>\"\",$T24>0,$U24>0)),\"DESCRIÇÃO\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$S24=\"\"),\"UNIDADE\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$U24=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL24=0,$AN24>0),\"SEM PREÇO\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$U24>0,AND($V24<>\"BDI 1\",$V24<>\"BDI 2\",$V24<>\"BDI 3\")),IF(ISNUMBER($V24),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG24<>\"\",ORÇAMENTO.CustoUnitario>$AG24),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN24)),\"ACIMA REF.\",\nIF(AND($C24=\"S\",$P24<>\"\",$Q24<>\"\",$T24=0,$U24>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24=\"S\",LEN($Q24)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24<>\"S\",LEN($R24)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24=\"S\",LEN($R24)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L24=\"F\",$C24=\"S\",LEFT(TRIM(UPPER($P24)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S24)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C24<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD24,-1,0))+IF($C24<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E24,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C24=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 4209"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C24<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE24,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE24,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,26.72,26.72]
["S",2,"S",0,{"$f":"IF($C25=1,OFFSET(E25,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E25,-1,0))),OFFSET(E25,-1,0))","v":1},1,0,0,8,0,{"$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$64)-ROW($C25)),0))","v":0},"F","Serviço","Serviço","1.1.8.","SINAPI-I","10409",{"$f":"IF($C25=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T25)-ROW(T$15),0)","v":1},298.02,"BDI 1",{"$f":"IF($C25=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH25),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":360.43},{"$f":"IF($C25=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X25)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X25)-ROW($X$15),-1))),IF($C25=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":360.43},"RA","RA",{"$f":"IF($C25=\"S\",IF($Z25=\"CP\",$X25,IF($Z25=\"RA\",(($X25)*QCI!$AA$3),0)),SomaAgrup)","v":360.43},0,{"$f":"IF($N25=\"\",\" \",\nIF(AND($C25<>\"S\",OR($R25=\"\",$R25=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C25=\"S\",OR($Q25<>\"\",$T25>0,$U25>0),$P25=\"\"),\"FONTE\",\nIF(AND($C25=\"S\",$P25<>\"\",OR($T25>0,$U25>0),$Q25=\"\"),\"CÓDIGO\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$R25=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C25=\"S\",OR($R25=\"\",$R25=\"(digite a descrição aqui)\"),OR($Q25<>\"\",$T25>0,$U25>0)),\"DESCRIÇÃO\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$S25=\"\"),\"UNIDADE\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$U25=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL25=0,$AN25>0),\"SEM PREÇO\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$U25>0,AND($V25<>\"BDI 1\",$V25<>\"BDI 2\",$V25<>\"BDI 3\")),IF(ISNUMBER($V25),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG25<>\"\",ORÇAMENTO.CustoUnitario>$AG25),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN25)),\"ACIMA REF.\",\nIF(AND($C25=\"S\",$P25<>\"\",$Q25<>\"\",$T25=0,$U25>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25=\"S\",LEN($Q25)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25<>\"S\",LEN($R25)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25=\"S\",LEN($R25)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L25=\"F\",$C25=\"S\",LEFT(TRIM(UPPER($P25)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S25)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 10409"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C25<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,360.43,360.43]
["S",2,"S",0,{"$f":"IF($C26=1,OFFSET(E26,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E26,-1,0))),OFFSET(E26,-1,0))","v":1},1,0,0,9,0,{"$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$64)-ROW($C26)),0))","v":0},"F","Serviço","Serviço","1.1.9.","SINAPI-I","12770",{"$f":"IF($C26=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T26)-ROW(T$15),0)","v":1},857.06,"BDI 1",{"$f":"IF($C26=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH26),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1036.53},{"$f":"IF($C26=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X26)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X26)-ROW($X$15),-1))),IF($C26=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1036.53},"RA","RA",{"$f":"IF($C26=\"S\",IF($Z26=\"CP\",$X26,IF($Z26=\"RA\",(($X26)*QCI!$AA$3),0)),SomaAgrup)","v":1036.53},0,{"$f":"IF($N26=\"\",\" \",\nIF(AND($C26<>\"S\",OR($R26=\"\",$R26=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C26=\"S\",OR($Q26<>\"\",$T26>0,$U26>0),$P26=\"\"),\"FONTE\",\nIF(AND($C26=\"S\",$P26<>\"\",OR($T26>0,$U26>0),$Q26=\"\"),\"CÓDIGO\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$R26=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C26=\"S\",OR($R26=\"\",$R26=\"(digite a descrição aqui)\"),OR($Q26<>\"\",$T26>0,$U26>0)),\"DESCRIÇÃO\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$S26=\"\"),\"UNIDADE\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$U26=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL26=0,$AN26>0),\"SEM PREÇO\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$U26>0,AND($V26<>\"BDI 1\",$V26<>\"BDI 2\",$V26<>\"BDI 3\")),IF(ISNUMBER($V26),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG26<>\"\",ORÇAMENTO.CustoUnitario>$AG26),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN26)),\"ACIMA REF.\",\nIF(AND($C26=\"S\",$P26<>\"\",$Q26<>\"\",$T26=0,$U26>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26=\"S\",LEN($Q26)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26<>\"S\",LEN($R26)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26=\"S\",LEN($R26)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L26=\"F\",$C26=\"S\",LEFT(TRIM(UPPER($P26)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S26)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 12770"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C26<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE26,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,{"$f":"$X26","v":1036.53},1036.53]
["S",2,"S",0,{"$f":"IF($C27=1,OFFSET(E27,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E27,-1,0))),OFFSET(E27,-1,0))","v":1},1,0,0,10,0,{"$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$64)-ROW($C27)),0))","v":0},"F","Serviço","Serviço","1.1.10.","SINAPI","89446",{"$f":"IF($C27=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T27)-ROW(T$15),0)","v":300},5.72,"BDI 1",{"$f":"IF($C27=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH27),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":6.92},{"$f":"IF($C27=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X27)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X27)-ROW($X$15),-1))),IF($C27=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2076},"RA","RA",{"$f":"IF($C27=\"S\",IF($Z27=\"CP\",$X27,IF($Z27=\"RA\",(($X27)*QCI!$AA$3),0)),SomaAgrup)","v":2076},0,{"$f":"IF($N27=\"\",\" \",\nIF(AND($C27<>\"S\",OR($R27=\"\",$R27=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C27=\"S\",OR($Q27<>\"\",$T27>0,$U27>0),$P27=\"\"),\"FONTE\",\nIF(AND($C27=\"S\",$P27<>\"\",OR($T27>0,$U27>0),$Q27=\"\"),\"CÓDIGO\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$R27=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C27=\"S\",OR($R27=\"\",$R27=\"(digite a descrição aqui)\"),OR($Q27<>\"\",$T27>0,$U27>0)),\"DESCRIÇÃO\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$S27=\"\"),\"UNIDADE\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$U27=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL27=0,$AN27>0),\"SEM PREÇO\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$U27>0,AND($V27<>\"BDI 1\",$V27<>\"BDI 2\",$V27<>\"BDI 3\")),IF(ISNUMBER($V27),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG27<>\"\",ORÇAMENTO.CustoUnitario>$AG27),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN27)),\"ACIMA REF.\",\nIF(AND($C27=\"S\",$P27<>\"\",$Q27<>\"\",$T27=0,$U27>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27=\"S\",LEN($Q27)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27<>\"S\",LEN($R27)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27=\"S\",LEN($R27)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L27=\"F\",$C27=\"S\",LEFT(TRIM(UPPER($P27)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S27)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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 89446"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C27<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE27,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,2076,6.92]
[2,2,2,5,{"$f":"IF($C28=1,OFFSET(E28,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E28,-1,0))),OFFSET(E28,-1,0))","v":1},2,0,0,0,36,{"$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$64)-ROW($C28)),0))","v":5},"F","Nível 2","Nível 2","1.2.","SINAPI",null,"CERCAMENTO DO POÇO",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T28)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C28=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH28),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C28=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X28)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X28)-ROW($X$15),-1))),IF($C28=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4000.9},"RA","",{"$f":"IF($C28=\"S\",IF($Z28=\"CP\",$X28,IF($Z28=\"RA\",(($X28)*QCI!$AA$3),0)),SomaAgrup)","v":4000.9},0,{"$f":"IF($N28=\"\",\" \",\nIF(AND($C28<>\"S\",OR($R28=\"\",$R28=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C28=\"S\",OR($Q28<>\"\",$T28>0,$U28>0),$P28=\"\"),\"FONTE\",\nIF(AND($C28=\"S\",$P28<>\"\",OR($T28>0,$U28>0),$Q28=\"\"),\"CÓDIGO\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$R28=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C28=\"S\",OR($R28=\"\",$R28=\"(digite a descrição aqui)\"),OR($Q28<>\"\",$T28>0,$U28>0)),\"DESCRIÇÃO\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$S28=\"\"),\"UNIDADE\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$U28=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL28=0,$AN28>0),\"SEM PREÇO\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$U28>0,AND($V28<>\"BDI 1\",$V28<>\"BDI 2\",$V28<>\"BDI 3\")),IF(ISNUMBER($V28),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG28<>\"\",ORÇAMENTO.CustoUnitario>$AG28),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN28)),\"ACIMA REF.\",\nIF(AND($C28=\"S\",$P28<>\"\",$Q28<>\"\",$T28=0,$U28>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28=\"S\",LEN($Q28)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28<>\"S\",LEN($R28)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28=\"S\",LEN($R28)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L28=\"F\",$C28=\"S\",LEFT(TRIM(UPPER($P28)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S28)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":3},{"$f":"IF(AND($C28=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C28<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE28,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,4000.9,0]
["S",2,"S",0,{"$f":"IF($C29=1,OFFSET(E29,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E29,-1,0))),OFFSET(E29,-1,0))","v":1},2,0,0,1,0,{"$f":"IF(OR($C29=\"S\",$C29=0),0,MATCH(OFFSET($D29,0,$C29)+IF($C29<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E29)),OFFSET($D29,1,$C29,ROW($C$64)-ROW($C29)),0))","v":0},"F","Serviço","Serviço","1.2.1.","SINAPI-I","4107",{"$f":"IF($C29=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T29)-ROW(T$15),0)","v":5},70.78,"BDI 1",{"$f":"IF($C29=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH29),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":85.6},{"$f":"IF($C29=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X29)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X29)-ROW($X$15),-1))),IF($C29=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":428},"RA","RA",{"$f":"IF($C29=\"S\",IF($Z29=\"CP\",$X29,IF($Z29=\"RA\",(($X29)*QCI!$AA$3),0)),SomaAgrup)","v":428},0,{"$f":"IF($N29=\"\",\" \",\nIF(AND($C29<>\"S\",OR($R29=\"\",$R29=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C29=\"S\",OR($Q29<>\"\",$T29>0,$U29>0),$P29=\"\"),\"FONTE\",\nIF(AND($C29=\"S\",$P29<>\"\",OR($T29>0,$U29>0),$Q29=\"\"),\"CÓDIGO\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$R29=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C29=\"S\",OR($R29=\"\",$R29=\"(digite a descrição aqui)\"),OR($Q29<>\"\",$T29>0,$U29>0)),\"DESCRIÇÃO\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$S29=\"\"),\"UNIDADE\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$U29=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL29=0,$AN29>0),\"SEM PREÇO\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$U29>0,AND($V29<>\"BDI 1\",$V29<>\"BDI 2\",$V29<>\"BDI 3\")),IF(ISNUMBER($V29),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG29<>\"\",ORÇAMENTO.CustoUnitario>$AG29),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN29)),\"ACIMA REF.\",\nIF(AND($C29=\"S\",$P29<>\"\",$Q29<>\"\",$T29=0,$U29>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29=\"S\",LEN($Q29)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29<>\"S\",LEN($R29)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29=\"S\",LEN($R29)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L29=\"F\",$C29=\"S\",LEFT(TRIM(UPPER($P29)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S29)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"SINAPI-I 4107"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C29<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE29,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,{"$f":"$X29","v":428},85.6]
["S",2,"S",0,{"$f":"IF($C30=1,OFFSET(E30,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E30,-1,0))),OFFSET(E30,-1,0))","v":1},2,0,0,2,0,{"$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$64)-ROW($C30)),0))","v":0},"F","Serviço","Serviço","1.2.2.","SINAPI-I","4948",{"$f":"IF($C30=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T30)-ROW(T$15),0)","v":4.5},572.86,"BDI 1",{"$f":"IF($C30=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH30),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":692.82},{"$f":"IF($C30=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X30)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X30)-ROW($X$15),-1))),IF($C30=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3117.69},"RA","RA",{"$f":"IF($C30=\"S\",IF($Z30=\"CP\",$X30,IF($Z30=\"RA\",(($X30)*QCI!$AA$3),0)),SomaAgrup)","v":3117.69},0,{"$f":"IF($N30=\"\",\" \",\nIF(AND($C30<>\"S\",OR($R30=\"\",$R30=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C30=\"S\",OR($Q30<>\"\",$T30>0,$U30>0),$P30=\"\"),\"FONTE\",\nIF(AND($C30=\"S\",$P30<>\"\",OR($T30>0,$U30>0),$Q30=\"\"),\"CÓDIGO\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$R30=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C30=\"S\",OR($R30=\"\",$R30=\"(digite a descrição aqui)\"),OR($Q30<>\"\",$T30>0,$U30>0)),\"DESCRIÇÃO\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$S30=\"\"),\"UNIDADE\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$U30=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL30=0,$AN30>0),\"SEM PREÇO\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$U30>0,AND($V30<>\"BDI 1\",$V30<>\"BDI 2\",$V30<>\"BDI 3\")),IF(ISNUMBER($V30),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG30<>\"\",ORÇAMENTO.CustoUnitario>$AG30),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN30)),\"ACIMA REF.\",\nIF(AND($C30=\"S\",$P30<>\"\",$Q30<>\"\",$T30=0,$U30>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30=\"S\",LEN($Q30)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30<>\"S\",LEN($R30)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30=\"S\",LEN($R30)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L30=\"F\",$C30=\"S\",LEFT(TRIM(UPPER($P30)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S30)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C30<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD30,-1,0))+IF($C30<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E30,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C30=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 4948"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C30<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE30,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE30,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,3117.69,692.82]
["S",2,"S",0,{"$f":"IF($C31=1,OFFSET(E31,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E31,-1,0))),OFFSET(E31,-1,0))","v":1},2,0,0,3,0,{"$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$64)-ROW($C31)),0))","v":0},"F","Serviço","Serviço","1.2.3.","SINAPI-I","10933",{"$f":"IF($C31=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T31)-ROW(T$15),0)","v":19.5},18.39,"BDI 1",{"$f":"IF($C31=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH31),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":22.24},{"$f":"IF($C31=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X31)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X31)-ROW($X$15),-1))),IF($C31=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":433.68},"RA","RA",{"$f":"IF($C31=\"S\",IF($Z31=\"CP\",$X31,IF($Z31=\"RA\",(($X31)*QCI!$AA$3),0)),SomaAgrup)","v":433.68},0,{"$f":"IF($N31=\"\",\" \",\nIF(AND($C31<>\"S\",OR($R31=\"\",$R31=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C31=\"S\",OR($Q31<>\"\",$T31>0,$U31>0),$P31=\"\"),\"FONTE\",\nIF(AND($C31=\"S\",$P31<>\"\",OR($T31>0,$U31>0),$Q31=\"\"),\"CÓDIGO\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$R31=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C31=\"S\",OR($R31=\"\",$R31=\"(digite a descrição aqui)\"),OR($Q31<>\"\",$T31>0,$U31>0)),\"DESCRIÇÃO\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$S31=\"\"),\"UNIDADE\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$U31=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL31=0,$AN31>0),\"SEM PREÇO\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$U31>0,AND($V31<>\"BDI 1\",$V31<>\"BDI 2\",$V31<>\"BDI 3\")),IF(ISNUMBER($V31),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG31<>\"\",ORÇAMENTO.CustoUnitario>$AG31),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN31)),\"ACIMA REF.\",\nIF(AND($C31=\"S\",$P31<>\"\",$Q31<>\"\",$T31=0,$U31>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31=\"S\",LEN($Q31)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31<>\"S\",LEN($R31)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31=\"S\",LEN($R31)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L31=\"F\",$C31=\"S\",LEFT(TRIM(UPPER($P31)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S31)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 10933"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C31<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE31,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,433.68,22.24]
["S",2,"S",0,{"$f":"IF($C32=1,OFFSET(E32,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E32,-1,0))),OFFSET(E32,-1,0))","v":1},2,0,0,4,0,{"$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$64)-ROW($C32)),0))","v":0},"F","Serviço","Serviço","1.2.4.","SINAPI","93358",{"$f":"IF($C32=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T32)-ROW(T$15),0)","v":0.21},84.77,"BDI 1",{"$f":"IF($C32=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH32),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":102.52},{"$f":"IF($C32=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X32)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X32)-ROW($X$15),-1))),IF($C32=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":21.53},"RA","RA",{"$f":"IF($C32=\"S\",IF($Z32=\"CP\",$X32,IF($Z32=\"RA\",(($X32)*QCI!$AA$3),0)),SomaAgrup)","v":21.53},0,{"$f":"IF($N32=\"\",\" \",\nIF(AND($C32<>\"S\",OR($R32=\"\",$R32=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C32=\"S\",OR($Q32<>\"\",$T32>0,$U32>0),$P32=\"\"),\"FONTE\",\nIF(AND($C32=\"S\",$P32<>\"\",OR($T32>0,$U32>0),$Q32=\"\"),\"CÓDIGO\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$R32=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C32=\"S\",OR($R32=\"\",$R32=\"(digite a descrição aqui)\"),OR($Q32<>\"\",$T32>0,$U32>0)),\"DESCRIÇÃO\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$S32=\"\"),\"UNIDADE\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$U32=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL32=0,$AN32>0),\"SEM PREÇO\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$U32>0,AND($V32<>\"BDI 1\",$V32<>\"BDI 2\",$V32<>\"BDI 3\")),IF(ISNUMBER($V32),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG32<>\"\",ORÇAMENTO.CustoUnitario>$AG32),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN32)),\"ACIMA REF.\",\nIF(AND($C32=\"S\",$P32<>\"\",$Q32<>\"\",$T32=0,$U32>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32=\"S\",LEN($Q32)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32<>\"S\",LEN($R32)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32=\"S\",LEN($R32)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L32=\"F\",$C32=\"S\",LEFT(TRIM(UPPER($P32)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S32)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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 93358"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C32<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE32,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,21.53,102.52]
[{"$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},{"$f":"IF(OR(C33=\"s\",C33=0),OFFSET(B33,-1,0),C33)","v":2},{"$f":"IF(OFFSET(C33,-1,0)=\"L\",1,IF(OFFSET(C33,-1,0)=1,2,IF(OR(A33=\"s\",A33=0),\"S\",IF(AND(OFFSET(C33,-1,0)=2,A33=4),3,IF(AND(OR(OFFSET(C33,-1,0)=\"s\",OFFSET(C33,-1,0)=0),A33<>\"s\",A33>OFFSET(B33,-1,0)),OFFSET(B33,-1,0),A33)))))","v":2},{"$f":"IF(OR(C33=\"S\",C33=0),0,IF(ISERROR(K33),J33,SMALL(J33:K33,1)))","v":12},{"$f":"IF($C33=1,OFFSET(E33,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E33,-1,0))),OFFSET(E33,-1,0))","v":1},{"$f":"IF($C33=1,0,IF($C33=2,OFFSET(F33,-1,0)+1,OFFSET(F33,-1,0)))","v":3},{"$f":"IF(AND($C33<=2,$C33<>0),0,IF($C33=3,OFFSET(G33,-1,0)+1,OFFSET(G33,-1,0)))","v":0},{"$f":"IF(AND($C33<=3,$C33<>0),0,IF($C33=4,OFFSET(H33,-1,0)+1,OFFSET(H33,-1,0)))","v":0},{"$f":"IF(AND($C33<=4,$C33<>0),0,IF(AND($C33=\"S\",$X33>0),OFFSET(I33,-1,0)+1,OFFSET(I33,-1,0)))","v":0},31,{"$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$64)-ROW($C33)),0))","v":12},{"$f":"IF(OR($X33>0,$C33=1,$C33=2,$C33=3,$C33=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C33=1)+4*(C33=2)+8*(C33=3)+16*(C33=4)+32*(C33=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$f":"IF(OR($C33=0,$L33=\"\"),\"-\",CONCATENATE(E33&\".\",IF(AND($A$5>=2,$C33>=2),F33&\".\",\"\"),IF(AND($A$5>=3,$C33>=3),G33&\".\",\"\"),IF(AND($A$5>=4,$C33>=4),H33&\".\",\"\"),IF($C33=\"S\",I33&\".\",\"\")))","v":"1.3."},"SINAPI",null,"RESERVATÓRIO",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T33)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C33=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH33),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C33=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X33)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X33)-ROW($X$15),-1))),IF($C33=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":17934.099999999999},"RA",{"$f":"IF(AND($C33=\"S\",$X33>0),IF(ISBLANK($Y33),\"RA\",LEFT($Y33,2)),\"\")","v":""},{"$f":"IF($C33=\"S\",IF($Z33=\"CP\",$X33,IF($Z33=\"RA\",(($X33)*QCI!$AA$3),0)),SomaAgrup)","v":17934.100000000002},{"$f":"IF($C33=\"S\",IF($Z33=\"OU\",ROUND($X33,2),0),SomaAgrup)","v":0},{"$f":"IF($N33=\"\",\" \",\nIF(AND($C33<>\"S\",OR($R33=\"\",$R33=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C33=\"S\",OR($Q33<>\"\",$T33>0,$U33>0),$P33=\"\"),\"FONTE\",\nIF(AND($C33=\"S\",$P33<>\"\",OR($T33>0,$U33>0),$Q33=\"\"),\"CÓDIGO\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$R33=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C33=\"S\",OR($R33=\"\",$R33=\"(digite a descrição aqui)\"),OR($Q33<>\"\",$T33>0,$U33>0)),\"DESCRIÇÃO\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$S33=\"\"),\"UNIDADE\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$U33=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL33=0,$AN33>0),\"SEM PREÇO\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$U33>0,AND($V33<>\"BDI 1\",$V33<>\"BDI 2\",$V33<>\"BDI 3\")),IF(ISNUMBER($V33),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG33<>\"\",ORÇAMENTO.CustoUnitario>$AG33),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN33)),\"ACIMA REF.\",\nIF(AND($C33=\"S\",$P33<>\"\",$Q33<>\"\",$T33=0,$U33>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33=\"S\",LEN($Q33)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33<>\"S\",LEN($R33)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33=\"S\",LEN($R33)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L33=\"F\",$C33=\"S\",LEFT(TRIM(UPPER($P33)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S33)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":4},{"$f":"IF(AND($C33=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.2094},null,null,null,null,17934.099999999999,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH33),2)","v":0}]
["S",2,"S",0,{"$f":"IF($C34=1,OFFSET(E34,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E34,-1,0))),OFFSET(E34,-1,0))","v":1},3,0,0,1,0,{"$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$64)-ROW($C34)),0))","v":0},"F","Serviço","Serviço","1.3.1.","Cotação","005","CAIXA DE ÁGUA 20.00","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T34)-ROW(T$15),0)","v":1},11867,"BDI 1",{"$f":"IF($C34=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH34),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":14351.95},{"$f":"IF($C34=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X34)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X34)-ROW($X$15),-1))),IF($C34=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":14351.95},"RA","RA",{"$f":"IF($C34=\"S\",IF($Z34=\"CP\",$X34,IF($Z34=\"RA\",(($X34)*QCI!$AA$3),0)),SomaAgrup)","v":14351.95},0,{"$f":"IF($N34=\"\",\" \",\nIF(AND($C34<>\"S\",OR($R34=\"\",$R34=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C34=\"S\",OR($Q34<>\"\",$T34>0,$U34>0),$P34=\"\"),\"FONTE\",\nIF(AND($C34=\"S\",$P34<>\"\",OR($T34>0,$U34>0),$Q34=\"\"),\"CÓDIGO\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$R34=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C34=\"S\",OR($R34=\"\",$R34=\"(digite a descrição aqui)\"),OR($Q34<>\"\",$T34>0,$U34>0)),\"DESCRIÇÃO\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$S34=\"\"),\"UNIDADE\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$U34=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL34=0,$AN34>0),\"SEM PREÇO\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$U34>0,AND($V34<>\"BDI 1\",$V34<>\"BDI 2\",$V34<>\"BDI 3\")),IF(ISNUMBER($V34),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG34<>\"\",ORÇAMENTO.CustoUnitario>$AG34),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN34)),\"ACIMA REF.\",\nIF(AND($C34=\"S\",$P34<>\"\",$Q34<>\"\",$T34=0,$U34>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34=\"S\",LEN($Q34)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34<>\"S\",LEN($R34)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34=\"S\",LEN($R34)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L34=\"F\",$C34=\"S\",LEFT(TRIM(UPPER($P34)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S34)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 005"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C34<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE34,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,14351.95,14351.95]
["S",2,"S",0,{"$f":"IF($C35=1,OFFSET(E35,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E35,-1,0))),OFFSET(E35,-1,0))","v":1},3,0,0,2,0,{"$f":"IF(OR($C35=\"S\",$C35=0),0,MATCH(OFFSET($D35,0,$C35)+IF($C35<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E35)),OFFSET($D35,1,$C35,ROW($C$64)-ROW($C35)),0))","v":0},"F","Serviço","Serviço","1.3.2.","SINAPI","94964",{"$f":"IF($C35=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T35)-ROW(T$15),0)","v":1.8},537.85,"BDI 1",{"$f":"IF($C35=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH35),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":650.48},{"$f":"IF($C35=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X35)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X35)-ROW($X$15),-1))),IF($C35=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1170.8599999999999},"RA","RA",{"$f":"IF($C35=\"S\",IF($Z35=\"CP\",$X35,IF($Z35=\"RA\",(($X35)*QCI!$AA$3),0)),SomaAgrup)","v":1170.8599999999999},0,{"$f":"IF($N35=\"\",\" \",\nIF(AND($C35<>\"S\",OR($R35=\"\",$R35=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C35=\"S\",OR($Q35<>\"\",$T35>0,$U35>0),$P35=\"\"),\"FONTE\",\nIF(AND($C35=\"S\",$P35<>\"\",OR($T35>0,$U35>0),$Q35=\"\"),\"CÓDIGO\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$R35=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C35=\"S\",OR($R35=\"\",$R35=\"(digite a descrição aqui)\"),OR($Q35<>\"\",$T35>0,$U35>0)),\"DESCRIÇÃO\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$S35=\"\"),\"UNIDADE\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$U35=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL35=0,$AN35>0),\"SEM PREÇO\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$U35>0,AND($V35<>\"BDI 1\",$V35<>\"BDI 2\",$V35<>\"BDI 3\")),IF(ISNUMBER($V35),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG35<>\"\",ORÇAMENTO.CustoUnitario>$AG35),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN35)),\"ACIMA REF.\",\nIF(AND($C35=\"S\",$P35<>\"\",$Q35<>\"\",$T35=0,$U35>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35=\"S\",LEN($Q35)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35<>\"S\",LEN($R35)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35=\"S\",LEN($R35)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L35=\"F\",$C35=\"S\",LEFT(TRIM(UPPER($P35)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S35)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"SINAPI 94964"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C35<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE35,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,1170.8599999999999,650.48]
["S",2,"S",0,{"$f":"IF($C36=1,OFFSET(E36,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E36,-1,0))),OFFSET(E36,-1,0))","v":1},3,0,0,3,0,{"$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$64)-ROW($C36)),0))","v":0},"F","Serviço","Serviço","1.3.3.","SINAPI-I","7155",{"$f":"IF($C36=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T36)-ROW(T$15),0)","v":9},18.71,"BDI 1",{"$f":"IF($C36=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH36),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":22.63},{"$f":"IF($C36=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X36)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X36)-ROW($X$15),-1))),IF($C36=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":203.67},"RA","RA",{"$f":"IF($C36=\"S\",IF($Z36=\"CP\",$X36,IF($Z36=\"RA\",(($X36)*QCI!$AA$3),0)),SomaAgrup)","v":203.67},0,{"$f":"IF($N36=\"\",\" \",\nIF(AND($C36<>\"S\",OR($R36=\"\",$R36=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C36=\"S\",OR($Q36<>\"\",$T36>0,$U36>0),$P36=\"\"),\"FONTE\",\nIF(AND($C36=\"S\",$P36<>\"\",OR($T36>0,$U36>0),$Q36=\"\"),\"CÓDIGO\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$R36=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C36=\"S\",OR($R36=\"\",$R36=\"(digite a descrição aqui)\"),OR($Q36<>\"\",$T36>0,$U36>0)),\"DESCRIÇÃO\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$S36=\"\"),\"UNIDADE\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$U36=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL36=0,$AN36>0),\"SEM PREÇO\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$U36>0,AND($V36<>\"BDI 1\",$V36<>\"BDI 2\",$V36<>\"BDI 3\")),IF(ISNUMBER($V36),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG36<>\"\",ORÇAMENTO.CustoUnitario>$AG36),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN36)),\"ACIMA REF.\",\nIF(AND($C36=\"S\",$P36<>\"\",$Q36<>\"\",$T36=0,$U36>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36=\"S\",LEN($Q36)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36<>\"S\",LEN($R36)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36=\"S\",LEN($R36)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L36=\"F\",$C36=\"S\",LEFT(TRIM(UPPER($P36)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S36)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C36<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD36,-1,0))+IF($C36<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E36,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C36=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 7155"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C36<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE36,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,203.67,22.63]
["S",2,"S",0,{"$f":"IF($C37=1,OFFSET(E37,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E37,-1,0))),OFFSET(E37,-1,0))","v":1},3,0,0,4,0,{"$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$64)-ROW($C37)),0))","v":0},"F","Serviço","Serviço","1.3.4.","SINAPI","93358",{"$f":"IF($C37=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T37)-ROW(T$15),0)","v":0.21},84.77,"BDI 1",{"$f":"IF($C37=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH37),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":102.52},{"$f":"IF($C37=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X37)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X37)-ROW($X$15),-1))),IF($C37=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":21.53},"RA","RA",{"$f":"IF($C37=\"S\",IF($Z37=\"CP\",$X37,IF($Z37=\"RA\",(($X37)*QCI!$AA$3),0)),SomaAgrup)","v":21.53},0,{"$f":"IF($N37=\"\",\" \",\nIF(AND($C37<>\"S\",OR($R37=\"\",$R37=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C37=\"S\",OR($Q37<>\"\",$T37>0,$U37>0),$P37=\"\"),\"FONTE\",\nIF(AND($C37=\"S\",$P37<>\"\",OR($T37>0,$U37>0),$Q37=\"\"),\"CÓDIGO\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$R37=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C37=\"S\",OR($R37=\"\",$R37=\"(digite a descrição aqui)\"),OR($Q37<>\"\",$T37>0,$U37>0)),\"DESCRIÇÃO\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$S37=\"\"),\"UNIDADE\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$U37=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL37=0,$AN37>0),\"SEM PREÇO\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$U37>0,AND($V37<>\"BDI 1\",$V37<>\"BDI 2\",$V37<>\"BDI 3\")),IF(ISNUMBER($V37),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG37<>\"\",ORÇAMENTO.CustoUnitario>$AG37),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN37)),\"ACIMA REF.\",\nIF(AND($C37=\"S\",$P37<>\"\",$Q37<>\"\",$T37=0,$U37>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37=\"S\",LEN($Q37)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37<>\"S\",LEN($R37)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37=\"S\",LEN($R37)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L37=\"F\",$C37=\"S\",LEFT(TRIM(UPPER($P37)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S37)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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 93358"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C37<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE37,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,21.53,102.52]
["S",2,"S",0,{"$f":"IF($C38=1,OFFSET(E38,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E38,-1,0))),OFFSET(E38,-1,0))","v":1},3,0,0,5,0,{"$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$64)-ROW($C38)),0))","v":0},"F","Serviço","Serviço","1.3.5.","SINAPI-I","4948",{"$f":"IF($C38=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T38)-ROW(T$15),0)","v":1.5},572.86,"BDI 1",{"$f":"IF($C38=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH38),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":692.82},{"$f":"IF($C38=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X38)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X38)-ROW($X$15),-1))),IF($C38=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1039.23},"RA","RA",{"$f":"IF($C38=\"S\",IF($Z38=\"CP\",$X38,IF($Z38=\"RA\",(($X38)*QCI!$AA$3),0)),SomaAgrup)","v":1039.23},0,{"$f":"IF($N38=\"\",\" \",\nIF(AND($C38<>\"S\",OR($R38=\"\",$R38=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C38=\"S\",OR($Q38<>\"\",$T38>0,$U38>0),$P38=\"\"),\"FONTE\",\nIF(AND($C38=\"S\",$P38<>\"\",OR($T38>0,$U38>0),$Q38=\"\"),\"CÓDIGO\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$R38=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C38=\"S\",OR($R38=\"\",$R38=\"(digite a descrição aqui)\"),OR($Q38<>\"\",$T38>0,$U38>0)),\"DESCRIÇÃO\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$S38=\"\"),\"UNIDADE\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$U38=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL38=0,$AN38>0),\"SEM PREÇO\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$U38>0,AND($V38<>\"BDI 1\",$V38<>\"BDI 2\",$V38<>\"BDI 3\")),IF(ISNUMBER($V38),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG38<>\"\",ORÇAMENTO.CustoUnitario>$AG38),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN38)),\"ACIMA REF.\",\nIF(AND($C38=\"S\",$P38<>\"\",$Q38<>\"\",$T38=0,$U38>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38=\"S\",LEN($Q38)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38<>\"S\",LEN($R38)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38=\"S\",LEN($R38)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L38=\"F\",$C38=\"S\",LEFT(TRIM(UPPER($P38)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S38)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 4948"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C38<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE38,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE38,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,1039.23,692.82]
["S",2,"S",0,{"$f":"IF($C39=1,OFFSET(E39,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E39,-1,0))),OFFSET(E39,-1,0))","v":1},3,0,0,6,0,{"$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$64)-ROW($C39)),0))","v":0},"F","Serviço","Serviço","1.3.6.","SINAPI-I","10933",{"$f":"IF($C39=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T39)-ROW(T$15),0)","v":15.75},18.39,"BDI 1",{"$f":"IF($C39=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH39),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":22.24},{"$f":"IF($C39=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X39)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X39)-ROW($X$15),-1))),IF($C39=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":350.28},"RA","RA",{"$f":"IF($C39=\"S\",IF($Z39=\"CP\",$X39,IF($Z39=\"RA\",(($X39)*QCI!$AA$3),0)),SomaAgrup)","v":350.28},0,{"$f":"IF($N39=\"\",\" \",\nIF(AND($C39<>\"S\",OR($R39=\"\",$R39=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C39=\"S\",OR($Q39<>\"\",$T39>0,$U39>0),$P39=\"\"),\"FONTE\",\nIF(AND($C39=\"S\",$P39<>\"\",OR($T39>0,$U39>0),$Q39=\"\"),\"CÓDIGO\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$R39=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C39=\"S\",OR($R39=\"\",$R39=\"(digite a descrição aqui)\"),OR($Q39<>\"\",$T39>0,$U39>0)),\"DESCRIÇÃO\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$S39=\"\"),\"UNIDADE\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$U39=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL39=0,$AN39>0),\"SEM PREÇO\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$U39>0,AND($V39<>\"BDI 1\",$V39<>\"BDI 2\",$V39<>\"BDI 3\")),IF(ISNUMBER($V39),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG39<>\"\",ORÇAMENTO.CustoUnitario>$AG39),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN39)),\"ACIMA REF.\",\nIF(AND($C39=\"S\",$P39<>\"\",$Q39<>\"\",$T39=0,$U39>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39=\"S\",LEN($Q39)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39<>\"S\",LEN($R39)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39=\"S\",LEN($R39)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L39=\"F\",$C39=\"S\",LEFT(TRIM(UPPER($P39)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S39)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C39<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD39,-1,0))+IF($C39<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E39,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C39=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 10933"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C39<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE39,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE39,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,350.28,22.24]
["S",2,"S",0,{"$f":"IF($C40=1,OFFSET(E40,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E40,-1,0))),OFFSET(E40,-1,0))","v":1},3,0,0,7,0,{"$f":"IF(OR($C40=\"S\",$C40=0),0,MATCH(OFFSET($D40,0,$C40)+IF($C40<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E40)),OFFSET($D40,1,$C40,ROW($C$64)-ROW($C40)),0))","v":0},"F","Serviço","Serviço","1.3.7.","SINAPI-I","4107",{"$f":"IF($C40=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T40)-ROW(T$15),0)","v":5},70.78,"BDI 1",{"$f":"IF($C40=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH40),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":85.6},{"$f":"IF($C40=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X40)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X40)-ROW($X$15),-1))),IF($C40=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":428},"RA","RA",{"$f":"IF($C40=\"S\",IF($Z40=\"CP\",$X40,IF($Z40=\"RA\",(($X40)*QCI!$AA$3),0)),SomaAgrup)","v":428},0,{"$f":"IF($N40=\"\",\" \",\nIF(AND($C40<>\"S\",OR($R40=\"\",$R40=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C40=\"S\",OR($Q40<>\"\",$T40>0,$U40>0),$P40=\"\"),\"FONTE\",\nIF(AND($C40=\"S\",$P40<>\"\",OR($T40>0,$U40>0),$Q40=\"\"),\"CÓDIGO\",\nIF(AND($C40=\"S\",$P40<>\"\",$Q40<>\"\",$R40=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C40=\"S\",OR($R40=\"\",$R40=\"(digite a descrição aqui)\"),OR($Q40<>\"\",$T40>0,$U40>0)),\"DESCRIÇÃO\",\nIF(AND($C40=\"S\",$P40<>\"\",$Q40<>\"\",$S40=\"\"),\"UNIDADE\",\nIF(AND($C40=\"S\",$P40<>\"\",$Q40<>\"\",$U40=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL40=0,$AN40>0),\"SEM PREÇO\",\nIF(AND($C40=\"S\",$P40<>\"\",$Q40<>\"\",$U40>0,AND($V40<>\"BDI 1\",$V40<>\"BDI 2\",$V40<>\"BDI 3\")),IF(ISNUMBER($V40),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG40<>\"\",ORÇAMENTO.CustoUnitario>$AG40),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN40)),\"ACIMA REF.\",\nIF(AND($C40=\"S\",$P40<>\"\",$Q40<>\"\",$T40=0,$U40>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L40=\"F\",$C40=\"S\",LEN($Q40)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L40=\"F\",$C40<>\"S\",LEN($R40)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L40=\"F\",$C40=\"S\",LEN($R40)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L40=\"F\",$C40=\"S\",LEFT(TRIM(UPPER($P40)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S40)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C40<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD40,-1,0))+IF($C40<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E40,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C40=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 4107"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C40<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE40,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE40,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,428,85.6]
["S",2,"S",0,{"$f":"IF($C41=1,OFFSET(E41,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E41,-1,0))),OFFSET(E41,-1,0))","v":1},3,0,0,8,0,{"$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$64)-ROW($C41)),0))","v":0},"F","Serviço","Serviço","1.3.8.","SINAPI","94706",{"$f":"IF($C41=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T41)-ROW(T$15),0)","v":2},37.57,"BDI 1",{"$f":"IF($C41=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH41),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":45.44},{"$f":"IF($C41=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X41)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X41)-ROW($X$15),-1))),IF($C41=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":90.88},"RA","RA",{"$f":"IF($C41=\"S\",IF($Z41=\"CP\",$X41,IF($Z41=\"RA\",(($X41)*QCI!$AA$3),0)),SomaAgrup)","v":90.88},0,{"$f":"IF($N41=\"\",\" \",\nIF(AND($C41<>\"S\",OR($R41=\"\",$R41=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C41=\"S\",OR($Q41<>\"\",$T41>0,$U41>0),$P41=\"\"),\"FONTE\",\nIF(AND($C41=\"S\",$P41<>\"\",OR($T41>0,$U41>0),$Q41=\"\"),\"CÓDIGO\",\nIF(AND($C41=\"S\",$P41<>\"\",$Q41<>\"\",$R41=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C41=\"S\",OR($R41=\"\",$R41=\"(digite a descrição aqui)\"),OR($Q41<>\"\",$T41>0,$U41>0)),\"DESCRIÇÃO\",\nIF(AND($C41=\"S\",$P41<>\"\",$Q41<>\"\",$S41=\"\"),\"UNIDADE\",\nIF(AND($C41=\"S\",$P41<>\"\",$Q41<>\"\",$U41=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL41=0,$AN41>0),\"SEM PREÇO\",\nIF(AND($C41=\"S\",$P41<>\"\",$Q41<>\"\",$U41>0,AND($V41<>\"BDI 1\",$V41<>\"BDI 2\",$V41<>\"BDI 3\")),IF(ISNUMBER($V41),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG41<>\"\",ORÇAMENTO.CustoUnitario>$AG41),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN41)),\"ACIMA REF.\",\nIF(AND($C41=\"S\",$P41<>\"\",$Q41<>\"\",$T41=0,$U41>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L41=\"F\",$C41=\"S\",LEN($Q41)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L41=\"F\",$C41<>\"S\",LEN($R41)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L41=\"F\",$C41=\"S\",LEN($R41)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L41=\"F\",$C41=\"S\",LEFT(TRIM(UPPER($P41)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S41)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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 94706"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C41<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE41,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE41,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,90.88,45.44]
["S",2,"S",0,{"$f":"IF($C42=1,OFFSET(E42,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E42,-1,0))),OFFSET(E42,-1,0))","v":1},3,0,0,9,0,{"$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$64)-ROW($C42)),0))","v":0},"F","Serviço","Serviço","1.3.9.","SINAPI-I","11677",{"$f":"IF($C42=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T42)-ROW(T$15),0)","v":1},79.2,"BDI 1",{"$f":"IF($C42=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH42),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":95.78},{"$f":"IF($C42=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X42)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X42)-ROW($X$15),-1))),IF($C42=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":95.78},"RA","RA",{"$f":"IF($C42=\"S\",IF($Z42=\"CP\",$X42,IF($Z42=\"RA\",(($X42)*QCI!$AA$3),0)),SomaAgrup)","v":95.78},0,{"$f":"IF($N42=\"\",\" \",\nIF(AND($C42<>\"S\",OR($R42=\"\",$R42=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C42=\"S\",OR($Q42<>\"\",$T42>0,$U42>0),$P42=\"\"),\"FONTE\",\nIF(AND($C42=\"S\",$P42<>\"\",OR($T42>0,$U42>0),$Q42=\"\"),\"CÓDIGO\",\nIF(AND($C42=\"S\",$P42<>\"\",$Q42<>\"\",$R42=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C42=\"S\",OR($R42=\"\",$R42=\"(digite a descrição aqui)\"),OR($Q42<>\"\",$T42>0,$U42>0)),\"DESCRIÇÃO\",\nIF(AND($C42=\"S\",$P42<>\"\",$Q42<>\"\",$S42=\"\"),\"UNIDADE\",\nIF(AND($C42=\"S\",$P42<>\"\",$Q42<>\"\",$U42=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL42=0,$AN42>0),\"SEM PREÇO\",\nIF(AND($C42=\"S\",$P42<>\"\",$Q42<>\"\",$U42>0,AND($V42<>\"BDI 1\",$V42<>\"BDI 2\",$V42<>\"BDI 3\")),IF(ISNUMBER($V42),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG42<>\"\",ORÇAMENTO.CustoUnitario>$AG42),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN42)),\"ACIMA REF.\",\nIF(AND($C42=\"S\",$P42<>\"\",$Q42<>\"\",$T42=0,$U42>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L42=\"F\",$C42=\"S\",LEN($Q42)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L42=\"F\",$C42<>\"S\",LEN($R42)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L42=\"F\",$C42=\"S\",LEN($R42)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L42=\"F\",$C42=\"S\",LEFT(TRIM(UPPER($P42)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S42)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 11677"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C42<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE42,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE42,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,95.78,95.78]
["S",2,"S",0,{"$f":"IF($C43=1,OFFSET(E43,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E43,-1,0))),OFFSET(E43,-1,0))","v":1},3,0,0,10,0,{"$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$64)-ROW($C43)),0))","v":0},"F","Serviço","Serviço","1.3.10.","SINAPI-I","9875",{"$f":"IF($C43=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T43)-ROW(T$15),0)","v":6},16.91,"BDI 1",{"$f":"IF($C43=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH43),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":20.45},{"$f":"IF($C43=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X43)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X43)-ROW($X$15),-1))),IF($C43=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":122.7},"RA","RA",{"$f":"IF($C43=\"S\",IF($Z43=\"CP\",$X43,IF($Z43=\"RA\",(($X43)*QCI!$AA$3),0)),SomaAgrup)","v":122.7},0,{"$f":"IF($N43=\"\",\" \",\nIF(AND($C43<>\"S\",OR($R43=\"\",$R43=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C43=\"S\",OR($Q43<>\"\",$T43>0,$U43>0),$P43=\"\"),\"FONTE\",\nIF(AND($C43=\"S\",$P43<>\"\",OR($T43>0,$U43>0),$Q43=\"\"),\"CÓDIGO\",\nIF(AND($C43=\"S\",$P43<>\"\",$Q43<>\"\",$R43=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C43=\"S\",OR($R43=\"\",$R43=\"(digite a descrição aqui)\"),OR($Q43<>\"\",$T43>0,$U43>0)),\"DESCRIÇÃO\",\nIF(AND($C43=\"S\",$P43<>\"\",$Q43<>\"\",$S43=\"\"),\"UNIDADE\",\nIF(AND($C43=\"S\",$P43<>\"\",$Q43<>\"\",$U43=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL43=0,$AN43>0),\"SEM PREÇO\",\nIF(AND($C43=\"S\",$P43<>\"\",$Q43<>\"\",$U43>0,AND($V43<>\"BDI 1\",$V43<>\"BDI 2\",$V43<>\"BDI 3\")),IF(ISNUMBER($V43),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG43<>\"\",ORÇAMENTO.CustoUnitario>$AG43),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN43)),\"ACIMA REF.\",\nIF(AND($C43=\"S\",$P43<>\"\",$Q43<>\"\",$T43=0,$U43>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L43=\"F\",$C43=\"S\",LEN($Q43)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L43=\"F\",$C43<>\"S\",LEN($R43)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L43=\"F\",$C43=\"S\",LEN($R43)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L43=\"F\",$C43=\"S\",LEFT(TRIM(UPPER($P43)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S43)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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-I 9875"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C43<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE43,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE43,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,122.7,20.45]
["S",2,"S",0,{"$f":"IF($C44=1,OFFSET(E44,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E44,-1,0))),OFFSET(E44,-1,0))","v":1},3,0,0,11,0,{"$f":"IF(OR($C44=\"S\",$C44=0),0,MATCH(OFFSET($D44,0,$C44)+IF($C44<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E44)),OFFSET($D44,1,$C44,ROW($C$64)-ROW($C44)),0))","v":0},"F","Serviço","Serviço","1.3.11.","SINAPI","94679",{"$f":"IF($C44=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T44)-ROW(T$15),0)","v":2},24.48,"BDI 1",{"$f":"IF($C44=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH44),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":29.61},{"$f":"IF($C44=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X44)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X44)-ROW($X$15),-1))),IF($C44=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":59.22},"RA","RA",{"$f":"IF($C44=\"S\",IF($Z44=\"CP\",$X44,IF($Z44=\"RA\",(($X44)*QCI!$AA$3),0)),SomaAgrup)","v":59.22},0,{"$f":"IF($N44=\"\",\" \",\nIF(AND($C44<>\"S\",OR($R44=\"\",$R44=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C44=\"S\",OR($Q44<>\"\",$T44>0,$U44>0),$P44=\"\"),\"FONTE\",\nIF(AND($C44=\"S\",$P44<>\"\",OR($T44>0,$U44>0),$Q44=\"\"),\"CÓDIGO\",\nIF(AND($C44=\"S\",$P44<>\"\",$Q44<>\"\",$R44=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C44=\"S\",OR($R44=\"\",$R44=\"(digite a descrição aqui)\"),OR($Q44<>\"\",$T44>0,$U44>0)),\"DESCRIÇÃO\",\nIF(AND($C44=\"S\",$P44<>\"\",$Q44<>\"\",$S44=\"\"),\"UNIDADE\",\nIF(AND($C44=\"S\",$P44<>\"\",$Q44<>\"\",$U44=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL44=0,$AN44>0),\"SEM PREÇO\",\nIF(AND($C44=\"S\",$P44<>\"\",$Q44<>\"\",$U44>0,AND($V44<>\"BDI 1\",$V44<>\"BDI 2\",$V44<>\"BDI 3\")),IF(ISNUMBER($V44),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG44<>\"\",ORÇAMENTO.CustoUnitario>$AG44),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN44)),\"ACIMA REF.\",\nIF(AND($C44=\"S\",$P44<>\"\",$Q44<>\"\",$T44=0,$U44>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L44=\"F\",$C44=\"S\",LEN($Q44)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L44=\"F\",$C44<>\"S\",LEN($R44)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L44=\"F\",$C44=\"S\",LEN($R44)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L44=\"F\",$C44=\"S\",LEFT(TRIM(UPPER($P44)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S44)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C44<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD44,-1,0))+IF($C44<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E44,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C44=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94679"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C44<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE44,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE44,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,59.22,29.61]
[2,2,2,19,{"$f":"IF($C45=1,OFFSET(E45,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E45,-1,0))),OFFSET(E45,-1,0))","v":1},4,0,0,0,19,{"$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$64)-ROW($C45)),0))","v":{"$error":"#N/A"}},"F","Nível 2","Nível 2","1.4.","SINAPI",null,"REDE DE DISTRIBUIÇÃO E CONEXÕES",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T45)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C45=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH45),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C45=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X45)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X45)-ROW($X$15),-1))),IF($C45=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":123965.82},"RA","",{"$f":"IF($C45=\"S\",IF($Z45=\"CP\",$X45,IF($Z45=\"RA\",(($X45)*QCI!$AA$3),0)),SomaAgrup)","v":123965.81999999999},0,{"$f":"IF($N45=\"\",\" \",\nIF(AND($C45<>\"S\",OR($R45=\"\",$R45=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C45=\"S\",OR($Q45<>\"\",$T45>0,$U45>0),$P45=\"\"),\"FONTE\",\nIF(AND($C45=\"S\",$P45<>\"\",OR($T45>0,$U45>0),$Q45=\"\"),\"CÓDIGO\",\nIF(AND($C45=\"S\",$P45<>\"\",$Q45<>\"\",$R45=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C45=\"S\",OR($R45=\"\",$R45=\"(digite a descrição aqui)\"),OR($Q45<>\"\",$T45>0,$U45>0)),\"DESCRIÇÃO\",\nIF(AND($C45=\"S\",$P45<>\"\",$Q45<>\"\",$S45=\"\"),\"UNIDADE\",\nIF(AND($C45=\"S\",$P45<>\"\",$Q45<>\"\",$U45=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL45=0,$AN45>0),\"SEM PREÇO\",\nIF(AND($C45=\"S\",$P45<>\"\",$Q45<>\"\",$U45>0,AND($V45<>\"BDI 1\",$V45<>\"BDI 2\",$V45<>\"BDI 3\")),IF(ISNUMBER($V45),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG45<>\"\",ORÇAMENTO.CustoUnitario>$AG45),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN45)),\"ACIMA REF.\",\nIF(AND($C45=\"S\",$P45<>\"\",$Q45<>\"\",$T45=0,$U45>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L45=\"F\",$C45=\"S\",LEN($Q45)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L45=\"F\",$C45<>\"S\",LEN($R45)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L45=\"F\",$C45=\"S\",LEN($R45)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L45=\"F\",$C45=\"S\",LEFT(TRIM(UPPER($P45)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S45)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":5},{"$f":"IF(AND($C45=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,123965.82,0]
["S",2,"S",0,{"$f":"IF($C46=1,OFFSET(E46,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E46,-1,0))),OFFSET(E46,-1,0))","v":1},4,0,0,1,0,{"$f":"IF(OR($C46=\"S\",$C46=0),0,MATCH(OFFSET($D46,0,$C46)+IF($C46<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E46)),OFFSET($D46,1,$C46,ROW($C$64)-ROW($C46)),0))","v":0},"F","Serviço","Serviço","1.4.1.","Cotação","006","TUDO PEAD 50MM PN 10","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T46)-ROW(T$15),0)","v":100},26.91,"BDI 1",{"$f":"IF($C46=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH46),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":32.54},{"$f":"IF($C46=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X46)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X46)-ROW($X$15),-1))),IF($C46=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3254},"RA","RA",{"$f":"IF($C46=\"S\",IF($Z46=\"CP\",$X46,IF($Z46=\"RA\",(($X46)*QCI!$AA$3),0)),SomaAgrup)","v":3254},0,{"$f":"IF($N46=\"\",\" \",\nIF(AND($C46<>\"S\",OR($R46=\"\",$R46=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C46=\"S\",OR($Q46<>\"\",$T46>0,$U46>0),$P46=\"\"),\"FONTE\",\nIF(AND($C46=\"S\",$P46<>\"\",OR($T46>0,$U46>0),$Q46=\"\"),\"CÓDIGO\",\nIF(AND($C46=\"S\",$P46<>\"\",$Q46<>\"\",$R46=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C46=\"S\",OR($R46=\"\",$R46=\"(digite a descrição aqui)\"),OR($Q46<>\"\",$T46>0,$U46>0)),\"DESCRIÇÃO\",\nIF(AND($C46=\"S\",$P46<>\"\",$Q46<>\"\",$S46=\"\"),\"UNIDADE\",\nIF(AND($C46=\"S\",$P46<>\"\",$Q46<>\"\",$U46=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL46=0,$AN46>0),\"SEM PREÇO\",\nIF(AND($C46=\"S\",$P46<>\"\",$Q46<>\"\",$U46>0,AND($V46<>\"BDI 1\",$V46<>\"BDI 2\",$V46<>\"BDI 3\")),IF(ISNUMBER($V46),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG46<>\"\",ORÇAMENTO.CustoUnitario>$AG46),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN46)),\"ACIMA REF.\",\nIF(AND($C46=\"S\",$P46<>\"\",$Q46<>\"\",$T46=0,$U46>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L46=\"F\",$C46=\"S\",LEN($Q46)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L46=\"F\",$C46<>\"S\",LEN($R46)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L46=\"F\",$C46=\"S\",LEN($R46)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L46=\"F\",$C46=\"S\",LEFT(TRIM(UPPER($P46)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S46)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C46<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD46,-1,0))+IF($C46<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E46,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C46=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Cotação 006"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C46<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE46,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE46,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,3254,32.54]
["S",2,"S",0,{"$f":"IF($C47=1,OFFSET(E47,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E47,-1,0))),OFFSET(E47,-1,0))","v":1},4,0,0,2,0,{"$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$64)-ROW($C47)),0))","v":0},"F","Serviço","Serviço","1.4.2.","Cotação","007","TUDO PEAD 40MM PN 10","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T47)-ROW(T$15),0)","v":800},17.899999999999999,"BDI 1",{"$f":"IF($C47=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH47),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":21.65},{"$f":"IF($C47=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X47)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X47)-ROW($X$15),-1))),IF($C47=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":17320},"RA","RA",{"$f":"IF($C47=\"S\",IF($Z47=\"CP\",$X47,IF($Z47=\"RA\",(($X47)*QCI!$AA$3),0)),SomaAgrup)","v":17320},0,{"$f":"IF($N47=\"\",\" \",\nIF(AND($C47<>\"S\",OR($R47=\"\",$R47=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C47=\"S\",OR($Q47<>\"\",$T47>0,$U47>0),$P47=\"\"),\"FONTE\",\nIF(AND($C47=\"S\",$P47<>\"\",OR($T47>0,$U47>0),$Q47=\"\"),\"CÓDIGO\",\nIF(AND($C47=\"S\",$P47<>\"\",$Q47<>\"\",$R47=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C47=\"S\",OR($R47=\"\",$R47=\"(digite a descrição aqui)\"),OR($Q47<>\"\",$T47>0,$U47>0)),\"DESCRIÇÃO\",\nIF(AND($C47=\"S\",$P47<>\"\",$Q47<>\"\",$S47=\"\"),\"UNIDADE\",\nIF(AND($C47=\"S\",$P47<>\"\",$Q47<>\"\",$U47=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL47=0,$AN47>0),\"SEM PREÇO\",\nIF(AND($C47=\"S\",$P47<>\"\",$Q47<>\"\",$U47>0,AND($V47<>\"BDI 1\",$V47<>\"BDI 2\",$V47<>\"BDI 3\")),IF(ISNUMBER($V47),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG47<>\"\",ORÇAMENTO.CustoUnitario>$AG47),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN47)),\"ACIMA REF.\",\nIF(AND($C47=\"S\",$P47<>\"\",$Q47<>\"\",$T47=0,$U47>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L47=\"F\",$C47=\"S\",LEN($Q47)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L47=\"F\",$C47<>\"S\",LEN($R47)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L47=\"F\",$C47=\"S\",LEN($R47)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L47=\"F\",$C47=\"S\",LEFT(TRIM(UPPER($P47)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S47)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 007"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C47<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE47,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE47,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,17320,21.65]
["S",2,"S",0,{"$f":"IF($C48=1,OFFSET(E48,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E48,-1,0))),OFFSET(E48,-1,0))","v":1},4,0,0,3,0,{"$f":"IF(OR($C48=\"S\",$C48=0),0,MATCH(OFFSET($D48,0,$C48)+IF($C48<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E48)),OFFSET($D48,1,$C48,ROW($C$64)-ROW($C48)),0))","v":0},"F","Serviço","Serviço","1.4.3.","Cotação","008","TUDO PEAD 32MM PN 10","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T48)-ROW(T$15),0)","v":800},11.34,"BDI 1",{"$f":"IF($C48=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH48),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":13.71},{"$f":"IF($C48=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X48)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X48)-ROW($X$15),-1))),IF($C48=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":10968},"RA","RA",{"$f":"IF($C48=\"S\",IF($Z48=\"CP\",$X48,IF($Z48=\"RA\",(($X48)*QCI!$AA$3),0)),SomaAgrup)","v":10968},0,{"$f":"IF($N48=\"\",\" \",\nIF(AND($C48<>\"S\",OR($R48=\"\",$R48=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C48=\"S\",OR($Q48<>\"\",$T48>0,$U48>0),$P48=\"\"),\"FONTE\",\nIF(AND($C48=\"S\",$P48<>\"\",OR($T48>0,$U48>0),$Q48=\"\"),\"CÓDIGO\",\nIF(AND($C48=\"S\",$P48<>\"\",$Q48<>\"\",$R48=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C48=\"S\",OR($R48=\"\",$R48=\"(digite a descrição aqui)\"),OR($Q48<>\"\",$T48>0,$U48>0)),\"DESCRIÇÃO\",\nIF(AND($C48=\"S\",$P48<>\"\",$Q48<>\"\",$S48=\"\"),\"UNIDADE\",\nIF(AND($C48=\"S\",$P48<>\"\",$Q48<>\"\",$U48=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL48=0,$AN48>0),\"SEM PREÇO\",\nIF(AND($C48=\"S\",$P48<>\"\",$Q48<>\"\",$U48>0,AND($V48<>\"BDI 1\",$V48<>\"BDI 2\",$V48<>\"BDI 3\")),IF(ISNUMBER($V48),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG48<>\"\",ORÇAMENTO.CustoUnitario>$AG48),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN48)),\"ACIMA REF.\",\nIF(AND($C48=\"S\",$P48<>\"\",$Q48<>\"\",$T48=0,$U48>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L48=\"F\",$C48=\"S\",LEN($Q48)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L48=\"F\",$C48<>\"S\",LEN($R48)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L48=\"F\",$C48=\"S\",LEN($R48)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L48=\"F\",$C48=\"S\",LEFT(TRIM(UPPER($P48)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S48)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":""},{"$f":"IF(AND($C48=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Cotação 008"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C48<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE48,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE48,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,10968,13.71]
["S",2,"S",0,{"$f":"IF($C49=1,OFFSET(E49,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E49,-1,0))),OFFSET(E49,-1,0))","v":1},4,0,0,4,0,{"$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$64)-ROW($C49)),0))","v":0},"F","Serviço","Serviço","1.4.4.","Cotação","009","TUDO PEAD 25MM PN 10","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T49)-ROW(T$15),0)","v":1200},8.8000000000000007,"BDI 1",{"$f":"IF($C49=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH49),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":10.64},{"$f":"IF($C49=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X49)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X49)-ROW($X$15),-1))),IF($C49=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":12768},"RA","RA",{"$f":"IF($C49=\"S\",IF($Z49=\"CP\",$X49,IF($Z49=\"RA\",(($X49)*QCI!$AA$3),0)),SomaAgrup)","v":12768},0,{"$f":"IF($N49=\"\",\" \",\nIF(AND($C49<>\"S\",OR($R49=\"\",$R49=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C49=\"S\",OR($Q49<>\"\",$T49>0,$U49>0),$P49=\"\"),\"FONTE\",\nIF(AND($C49=\"S\",$P49<>\"\",OR($T49>0,$U49>0),$Q49=\"\"),\"CÓDIGO\",\nIF(AND($C49=\"S\",$P49<>\"\",$Q49<>\"\",$R49=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C49=\"S\",OR($R49=\"\",$R49=\"(digite a descrição aqui)\"),OR($Q49<>\"\",$T49>0,$U49>0)),\"DESCRIÇÃO\",\nIF(AND($C49=\"S\",$P49<>\"\",$Q49<>\"\",$S49=\"\"),\"UNIDADE\",\nIF(AND($C49=\"S\",$P49<>\"\",$Q49<>\"\",$U49=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL49=0,$AN49>0),\"SEM PREÇO\",\nIF(AND($C49=\"S\",$P49<>\"\",$Q49<>\"\",$U49>0,AND($V49<>\"BDI 1\",$V49<>\"BDI 2\",$V49<>\"BDI 3\")),IF(ISNUMBER($V49),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG49<>\"\",ORÇAMENTO.CustoUnitario>$AG49),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN49)),\"ACIMA REF.\",\nIF(AND($C49=\"S\",$P49<>\"\",$Q49<>\"\",$T49=0,$U49>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L49=\"F\",$C49=\"S\",LEN($Q49)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L49=\"F\",$C49<>\"S\",LEN($R49)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L49=\"F\",$C49=\"S\",LEN($R49)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L49=\"F\",$C49=\"S\",LEFT(TRIM(UPPER($P49)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S49)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 009"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C49<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE49,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE49,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,12768,10.64]
["S",2,"S",0,{"$f":"IF($C50=1,OFFSET(E50,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E50,-1,0))),OFFSET(E50,-1,0))","v":1},4,0,0,5,0,{"$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$64)-ROW($C50)),0))","v":0},"F","Serviço","Serviço","1.4.5.","Cotação","010","TUBO PEAD 20MM PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T50)-ROW(T$15),0)","v":705},5.85,"BDI 1",{"$f":"IF($C50=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH50),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":7.07},{"$f":"IF($C50=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X50)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X50)-ROW($X$15),-1))),IF($C50=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4984.3500000000004},"RA","RA",{"$f":"IF($C50=\"S\",IF($Z50=\"CP\",$X50,IF($Z50=\"RA\",(($X50)*QCI!$AA$3),0)),SomaAgrup)","v":4984.3500000000004},0,{"$f":"IF($N50=\"\",\" \",\nIF(AND($C50<>\"S\",OR($R50=\"\",$R50=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C50=\"S\",OR($Q50<>\"\",$T50>0,$U50>0),$P50=\"\"),\"FONTE\",\nIF(AND($C50=\"S\",$P50<>\"\",OR($T50>0,$U50>0),$Q50=\"\"),\"CÓDIGO\",\nIF(AND($C50=\"S\",$P50<>\"\",$Q50<>\"\",$R50=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C50=\"S\",OR($R50=\"\",$R50=\"(digite a descrição aqui)\"),OR($Q50<>\"\",$T50>0,$U50>0)),\"DESCRIÇÃO\",\nIF(AND($C50=\"S\",$P50<>\"\",$Q50<>\"\",$S50=\"\"),\"UNIDADE\",\nIF(AND($C50=\"S\",$P50<>\"\",$Q50<>\"\",$U50=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL50=0,$AN50>0),\"SEM PREÇO\",\nIF(AND($C50=\"S\",$P50<>\"\",$Q50<>\"\",$U50>0,AND($V50<>\"BDI 1\",$V50<>\"BDI 2\",$V50<>\"BDI 3\")),IF(ISNUMBER($V50),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG50<>\"\",ORÇAMENTO.CustoUnitario>$AG50),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN50)),\"ACIMA REF.\",\nIF(AND($C50=\"S\",$P50<>\"\",$Q50<>\"\",$T50=0,$U50>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L50=\"F\",$C50=\"S\",LEN($Q50)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L50=\"F\",$C50<>\"S\",LEN($R50)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L50=\"F\",$C50=\"S\",LEN($R50)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L50=\"F\",$C50=\"S\",LEFT(TRIM(UPPER($P50)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S50)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 010"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C50<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE50,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE50,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,4984.3500000000004,7.07]
["S",2,"S",0,{"$f":"IF($C51=1,OFFSET(E51,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E51,-1,0))),OFFSET(E51,-1,0))","v":1},4,0,0,6,0,{"$f":"IF(OR($C51=\"S\",$C51=0),0,MATCH(OFFSET($D51,0,$C51)+IF($C51<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E51)),OFFSET($D51,1,$C51,ROW($C$64)-ROW($C51)),0))","v":0},"F","Serviço","Serviço","1.4.6.","Cotação","011","UNIÃO DE COMPRESSÃO PEAD 40MM PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T51)-ROW(T$15),0)","v":8},68.48,"BDI 1",{"$f":"IF($C51=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH51),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":82.82},{"$f":"IF($C51=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X51)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X51)-ROW($X$15),-1))),IF($C51=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":662.56},"RA","RA",{"$f":"IF($C51=\"S\",IF($Z51=\"CP\",$X51,IF($Z51=\"RA\",(($X51)*QCI!$AA$3),0)),SomaAgrup)","v":662.56},0,{"$f":"IF($N51=\"\",\" \",\nIF(AND($C51<>\"S\",OR($R51=\"\",$R51=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C51=\"S\",OR($Q51<>\"\",$T51>0,$U51>0),$P51=\"\"),\"FONTE\",\nIF(AND($C51=\"S\",$P51<>\"\",OR($T51>0,$U51>0),$Q51=\"\"),\"CÓDIGO\",\nIF(AND($C51=\"S\",$P51<>\"\",$Q51<>\"\",$R51=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C51=\"S\",OR($R51=\"\",$R51=\"(digite a descrição aqui)\"),OR($Q51<>\"\",$T51>0,$U51>0)),\"DESCRIÇÃO\",\nIF(AND($C51=\"S\",$P51<>\"\",$Q51<>\"\",$S51=\"\"),\"UNIDADE\",\nIF(AND($C51=\"S\",$P51<>\"\",$Q51<>\"\",$U51=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL51=0,$AN51>0),\"SEM PREÇO\",\nIF(AND($C51=\"S\",$P51<>\"\",$Q51<>\"\",$U51>0,AND($V51<>\"BDI 1\",$V51<>\"BDI 2\",$V51<>\"BDI 3\")),IF(ISNUMBER($V51),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG51<>\"\",ORÇAMENTO.CustoUnitario>$AG51),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN51)),\"ACIMA REF.\",\nIF(AND($C51=\"S\",$P51<>\"\",$Q51<>\"\",$T51=0,$U51>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L51=\"F\",$C51=\"S\",LEN($Q51)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L51=\"F\",$C51<>\"S\",LEN($R51)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L51=\"F\",$C51=\"S\",LEN($R51)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L51=\"F\",$C51=\"S\",LEFT(TRIM(UPPER($P51)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S51)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C51<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD51,-1,0))+IF($C51<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E51,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C51=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Cotação 011"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C51<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE51,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE51,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,662.56,82.82]
["S",2,"S",0,{"$f":"IF($C52=1,OFFSET(E52,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E52,-1,0))),OFFSET(E52,-1,0))","v":1},4,0,0,7,0,{"$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$64)-ROW($C52)),0))","v":0},"F","Serviço","Serviço","1.4.7.","Cotação","012","UNIÃO DE COMPRESSÃO PEAD 32MM PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T52)-ROW(T$15),0)","v":8},42,"BDI 1",{"$f":"IF($C52=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH52),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":50.79},{"$f":"IF($C52=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X52)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X52)-ROW($X$15),-1))),IF($C52=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":406.32},"RA","RA",{"$f":"IF($C52=\"S\",IF($Z52=\"CP\",$X52,IF($Z52=\"RA\",(($X52)*QCI!$AA$3),0)),SomaAgrup)","v":406.32},0,{"$f":"IF($N52=\"\",\" \",\nIF(AND($C52<>\"S\",OR($R52=\"\",$R52=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C52=\"S\",OR($Q52<>\"\",$T52>0,$U52>0),$P52=\"\"),\"FONTE\",\nIF(AND($C52=\"S\",$P52<>\"\",OR($T52>0,$U52>0),$Q52=\"\"),\"CÓDIGO\",\nIF(AND($C52=\"S\",$P52<>\"\",$Q52<>\"\",$R52=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C52=\"S\",OR($R52=\"\",$R52=\"(digite a descrição aqui)\"),OR($Q52<>\"\",$T52>0,$U52>0)),\"DESCRIÇÃO\",\nIF(AND($C52=\"S\",$P52<>\"\",$Q52<>\"\",$S52=\"\"),\"UNIDADE\",\nIF(AND($C52=\"S\",$P52<>\"\",$Q52<>\"\",$U52=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL52=0,$AN52>0),\"SEM PREÇO\",\nIF(AND($C52=\"S\",$P52<>\"\",$Q52<>\"\",$U52>0,AND($V52<>\"BDI 1\",$V52<>\"BDI 2\",$V52<>\"BDI 3\")),IF(ISNUMBER($V52),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG52<>\"\",ORÇAMENTO.CustoUnitario>$AG52),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN52)),\"ACIMA REF.\",\nIF(AND($C52=\"S\",$P52<>\"\",$Q52<>\"\",$T52=0,$U52>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L52=\"F\",$C52=\"S\",LEN($Q52)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L52=\"F\",$C52<>\"S\",LEN($R52)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L52=\"F\",$C52=\"S\",LEN($R52)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L52=\"F\",$C52=\"S\",LEFT(TRIM(UPPER($P52)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S52)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 012"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C52<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE52,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE52,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,406.32,50.79]
["S",2,"S",0,{"$f":"IF($C53=1,OFFSET(E53,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E53,-1,0))),OFFSET(E53,-1,0))","v":1},4,0,0,8,0,{"$f":"IF(OR($C53=\"S\",$C53=0),0,MATCH(OFFSET($D53,0,$C53)+IF($C53<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E53)),OFFSET($D53,1,$C53,ROW($C$64)-ROW($C53)),0))","v":0},"F","Serviço","Serviço","1.4.8.","Cotação","013","UNIÃO DE COMPRESSÃO PEAD 25MM PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T53)-ROW(T$15),0)","v":12},25.9,"BDI 1",{"$f":"IF($C53=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH53),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":31.32},{"$f":"IF($C53=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X53)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X53)-ROW($X$15),-1))),IF($C53=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":375.84},"RA","RA",{"$f":"IF($C53=\"S\",IF($Z53=\"CP\",$X53,IF($Z53=\"RA\",(($X53)*QCI!$AA$3),0)),SomaAgrup)","v":375.84},0,{"$f":"IF($N53=\"\",\" \",\nIF(AND($C53<>\"S\",OR($R53=\"\",$R53=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C53=\"S\",OR($Q53<>\"\",$T53>0,$U53>0),$P53=\"\"),\"FONTE\",\nIF(AND($C53=\"S\",$P53<>\"\",OR($T53>0,$U53>0),$Q53=\"\"),\"CÓDIGO\",\nIF(AND($C53=\"S\",$P53<>\"\",$Q53<>\"\",$R53=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C53=\"S\",OR($R53=\"\",$R53=\"(digite a descrição aqui)\"),OR($Q53<>\"\",$T53>0,$U53>0)),\"DESCRIÇÃO\",\nIF(AND($C53=\"S\",$P53<>\"\",$Q53<>\"\",$S53=\"\"),\"UNIDADE\",\nIF(AND($C53=\"S\",$P53<>\"\",$Q53<>\"\",$U53=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL53=0,$AN53>0),\"SEM PREÇO\",\nIF(AND($C53=\"S\",$P53<>\"\",$Q53<>\"\",$U53>0,AND($V53<>\"BDI 1\",$V53<>\"BDI 2\",$V53<>\"BDI 3\")),IF(ISNUMBER($V53),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG53<>\"\",ORÇAMENTO.CustoUnitario>$AG53),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN53)),\"ACIMA REF.\",\nIF(AND($C53=\"S\",$P53<>\"\",$Q53<>\"\",$T53=0,$U53>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L53=\"F\",$C53=\"S\",LEN($Q53)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L53=\"F\",$C53<>\"S\",LEN($R53)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L53=\"F\",$C53=\"S\",LEN($R53)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L53=\"F\",$C53=\"S\",LEFT(TRIM(UPPER($P53)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S53)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C53<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD53,-1,0))+IF($C53<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E53,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C53=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Cotação 013"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C53<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE53,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE53,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,375.84,31.32]
["S",2,"S",0,{"$f":"IF($C54=1,OFFSET(E54,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E54,-1,0))),OFFSET(E54,-1,0))","v":1},4,0,0,9,0,{"$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$64)-ROW($C54)),0))","v":0},"F","Serviço","Serviço","1.4.9.","Cotação","014","TE DE 40/20MM DE COMPRESSÃO PEAD PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T54)-ROW(T$15),0)","v":5},91.62,"BDI 1",{"$f":"IF($C54=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH54),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":110.81},{"$f":"IF($C54=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X54)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X54)-ROW($X$15),-1))),IF($C54=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":554.04999999999995},"RA","RA",{"$f":"IF($C54=\"S\",IF($Z54=\"CP\",$X54,IF($Z54=\"RA\",(($X54)*QCI!$AA$3),0)),SomaAgrup)","v":554.04999999999995},0,{"$f":"IF($N54=\"\",\" \",\nIF(AND($C54<>\"S\",OR($R54=\"\",$R54=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C54=\"S\",OR($Q54<>\"\",$T54>0,$U54>0),$P54=\"\"),\"FONTE\",\nIF(AND($C54=\"S\",$P54<>\"\",OR($T54>0,$U54>0),$Q54=\"\"),\"CÓDIGO\",\nIF(AND($C54=\"S\",$P54<>\"\",$Q54<>\"\",$R54=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C54=\"S\",OR($R54=\"\",$R54=\"(digite a descrição aqui)\"),OR($Q54<>\"\",$T54>0,$U54>0)),\"DESCRIÇÃO\",\nIF(AND($C54=\"S\",$P54<>\"\",$Q54<>\"\",$S54=\"\"),\"UNIDADE\",\nIF(AND($C54=\"S\",$P54<>\"\",$Q54<>\"\",$U54=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL54=0,$AN54>0),\"SEM PREÇO\",\nIF(AND($C54=\"S\",$P54<>\"\",$Q54<>\"\",$U54>0,AND($V54<>\"BDI 1\",$V54<>\"BDI 2\",$V54<>\"BDI 3\")),IF(ISNUMBER($V54),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG54<>\"\",ORÇAMENTO.CustoUnitario>$AG54),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN54)),\"ACIMA REF.\",\nIF(AND($C54=\"S\",$P54<>\"\",$Q54<>\"\",$T54=0,$U54>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L54=\"F\",$C54=\"S\",LEN($Q54)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L54=\"F\",$C54<>\"S\",LEN($R54)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L54=\"F\",$C54=\"S\",LEN($R54)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L54=\"F\",$C54=\"S\",LEFT(TRIM(UPPER($P54)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S54)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 014"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C54<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE54,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE54,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,554.04999999999995,110.81]
["S",2,"S",0,{"$f":"IF($C55=1,OFFSET(E55,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E55,-1,0))),OFFSET(E55,-1,0))","v":1},4,0,0,10,0,{"$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$64)-ROW($C55)),0))","v":0},"F","Serviço","Serviço","1.4.10.","Cotação","015","TE DE 32/20MM DE COMPRESSÃO PEAD PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T55)-ROW(T$15),0)","v":5},65.930000000000007,"BDI 1",{"$f":"IF($C55=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH55),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":79.739999999999995},{"$f":"IF($C55=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X55)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X55)-ROW($X$15),-1))),IF($C55=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":398.7},"RA","RA",{"$f":"IF($C55=\"S\",IF($Z55=\"CP\",$X55,IF($Z55=\"RA\",(($X55)*QCI!$AA$3),0)),SomaAgrup)","v":398.7},0,{"$f":"IF($N55=\"\",\" \",\nIF(AND($C55<>\"S\",OR($R55=\"\",$R55=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C55=\"S\",OR($Q55<>\"\",$T55>0,$U55>0),$P55=\"\"),\"FONTE\",\nIF(AND($C55=\"S\",$P55<>\"\",OR($T55>0,$U55>0),$Q55=\"\"),\"CÓDIGO\",\nIF(AND($C55=\"S\",$P55<>\"\",$Q55<>\"\",$R55=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C55=\"S\",OR($R55=\"\",$R55=\"(digite a descrição aqui)\"),OR($Q55<>\"\",$T55>0,$U55>0)),\"DESCRIÇÃO\",\nIF(AND($C55=\"S\",$P55<>\"\",$Q55<>\"\",$S55=\"\"),\"UNIDADE\",\nIF(AND($C55=\"S\",$P55<>\"\",$Q55<>\"\",$U55=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL55=0,$AN55>0),\"SEM PREÇO\",\nIF(AND($C55=\"S\",$P55<>\"\",$Q55<>\"\",$U55>0,AND($V55<>\"BDI 1\",$V55<>\"BDI 2\",$V55<>\"BDI 3\")),IF(ISNUMBER($V55),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG55<>\"\",ORÇAMENTO.CustoUnitario>$AG55),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN55)),\"ACIMA REF.\",\nIF(AND($C55=\"S\",$P55<>\"\",$Q55<>\"\",$T55=0,$U55>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L55=\"F\",$C55=\"S\",LEN($Q55)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L55=\"F\",$C55<>\"S\",LEN($R55)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L55=\"F\",$C55=\"S\",LEN($R55)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L55=\"F\",$C55=\"S\",LEFT(TRIM(UPPER($P55)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S55)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 015"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C55<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE55,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE55,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,398.7,79.739999999999995]
["S",2,"S",0,{"$f":"IF($C56=1,OFFSET(E56,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E56,-1,0))),OFFSET(E56,-1,0))","v":1},4,0,0,11,0,{"$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$64)-ROW($C56)),0))","v":0},"F","Serviço","Serviço","1.4.11.","Cotação","016","TE DE 25/20MM DE COMPRESSÃO PEAD PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T56)-ROW(T$15),0)","v":1},32,"BDI 1",{"$f":"IF($C56=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH56),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":38.700000000000003},{"$f":"IF($C56=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X56)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X56)-ROW($X$15),-1))),IF($C56=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":38.700000000000003},"RA","RA",{"$f":"IF($C56=\"S\",IF($Z56=\"CP\",$X56,IF($Z56=\"RA\",(($X56)*QCI!$AA$3),0)),SomaAgrup)","v":38.700000000000003},0,{"$f":"IF($N56=\"\",\" \",\nIF(AND($C56<>\"S\",OR($R56=\"\",$R56=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C56=\"S\",OR($Q56<>\"\",$T56>0,$U56>0),$P56=\"\"),\"FONTE\",\nIF(AND($C56=\"S\",$P56<>\"\",OR($T56>0,$U56>0),$Q56=\"\"),\"CÓDIGO\",\nIF(AND($C56=\"S\",$P56<>\"\",$Q56<>\"\",$R56=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C56=\"S\",OR($R56=\"\",$R56=\"(digite a descrição aqui)\"),OR($Q56<>\"\",$T56>0,$U56>0)),\"DESCRIÇÃO\",\nIF(AND($C56=\"S\",$P56<>\"\",$Q56<>\"\",$S56=\"\"),\"UNIDADE\",\nIF(AND($C56=\"S\",$P56<>\"\",$Q56<>\"\",$U56=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL56=0,$AN56>0),\"SEM PREÇO\",\nIF(AND($C56=\"S\",$P56<>\"\",$Q56<>\"\",$U56>0,AND($V56<>\"BDI 1\",$V56<>\"BDI 2\",$V56<>\"BDI 3\")),IF(ISNUMBER($V56),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG56<>\"\",ORÇAMENTO.CustoUnitario>$AG56),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN56)),\"ACIMA REF.\",\nIF(AND($C56=\"S\",$P56<>\"\",$Q56<>\"\",$T56=0,$U56>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L56=\"F\",$C56=\"S\",LEN($Q56)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L56=\"F\",$C56<>\"S\",LEN($R56)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L56=\"F\",$C56=\"S\",LEN($R56)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L56=\"F\",$C56=\"S\",LEFT(TRIM(UPPER($P56)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S56)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 016"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C56<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE56,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE56,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,38.700000000000003,38.700000000000003]
["S",2,"S",0,{"$f":"IF($C57=1,OFFSET(E57,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E57,-1,0))),OFFSET(E57,-1,0))","v":1},4,0,0,12,0,{"$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$64)-ROW($C57)),0))","v":0},"F","Serviço","Serviço","1.4.12.","Cotação","017","REDUÇÃO DE 40/32MM DE COMPRESSÃO PEAD PN 10","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T57)-ROW(T$15),0)","v":1},66.27,"BDI 1",{"$f":"IF($C57=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH57),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":80.150000000000006},{"$f":"IF($C57=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X57)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X57)-ROW($X$15),-1))),IF($C57=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":80.150000000000006},"RA","RA",{"$f":"IF($C57=\"S\",IF($Z57=\"CP\",$X57,IF($Z57=\"RA\",(($X57)*QCI!$AA$3),0)),SomaAgrup)","v":80.150000000000006},0,{"$f":"IF($N57=\"\",\" \",\nIF(AND($C57<>\"S\",OR($R57=\"\",$R57=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C57=\"S\",OR($Q57<>\"\",$T57>0,$U57>0),$P57=\"\"),\"FONTE\",\nIF(AND($C57=\"S\",$P57<>\"\",OR($T57>0,$U57>0),$Q57=\"\"),\"CÓDIGO\",\nIF(AND($C57=\"S\",$P57<>\"\",$Q57<>\"\",$R57=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C57=\"S\",OR($R57=\"\",$R57=\"(digite a descrição aqui)\"),OR($Q57<>\"\",$T57>0,$U57>0)),\"DESCRIÇÃO\",\nIF(AND($C57=\"S\",$P57<>\"\",$Q57<>\"\",$S57=\"\"),\"UNIDADE\",\nIF(AND($C57=\"S\",$P57<>\"\",$Q57<>\"\",$U57=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL57=0,$AN57>0),\"SEM PREÇO\",\nIF(AND($C57=\"S\",$P57<>\"\",$Q57<>\"\",$U57>0,AND($V57<>\"BDI 1\",$V57<>\"BDI 2\",$V57<>\"BDI 3\")),IF(ISNUMBER($V57),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG57<>\"\",ORÇAMENTO.CustoUnitario>$AG57),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN57)),\"ACIMA REF.\",\nIF(AND($C57=\"S\",$P57<>\"\",$Q57<>\"\",$T57=0,$U57>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L57=\"F\",$C57=\"S\",LEN($Q57)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L57=\"F\",$C57<>\"S\",LEN($R57)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L57=\"F\",$C57=\"S\",LEN($R57)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L57=\"F\",$C57=\"S\",LEFT(TRIM(UPPER($P57)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S57)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 017"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C57<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE57,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE57,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,80.150000000000006,80.150000000000006]
["S",2,"S",0,{"$f":"IF($C58=1,OFFSET(E58,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E58,-1,0))),OFFSET(E58,-1,0))","v":1},4,0,0,13,0,{"$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$64)-ROW($C58)),0))","v":0},"F","Serviço","Serviço","1.4.13.","Cotação","018","ADAPTADOR DE COMPRESSÃO ","UN",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T58)-ROW(T$15),0)","v":14},32.5,"BDI 1",{"$f":"IF($C58=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH58),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":39.31},{"$f":"IF($C58=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X58)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X58)-ROW($X$15),-1))),IF($C58=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":550.34},"RA","RA",{"$f":"IF($C58=\"S\",IF($Z58=\"CP\",$X58,IF($Z58=\"RA\",(($X58)*QCI!$AA$3),0)),SomaAgrup)","v":550.34},0,{"$f":"IF($N58=\"\",\" \",\nIF(AND($C58<>\"S\",OR($R58=\"\",$R58=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C58=\"S\",OR($Q58<>\"\",$T58>0,$U58>0),$P58=\"\"),\"FONTE\",\nIF(AND($C58=\"S\",$P58<>\"\",OR($T58>0,$U58>0),$Q58=\"\"),\"CÓDIGO\",\nIF(AND($C58=\"S\",$P58<>\"\",$Q58<>\"\",$R58=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C58=\"S\",OR($R58=\"\",$R58=\"(digite a descrição aqui)\"),OR($Q58<>\"\",$T58>0,$U58>0)),\"DESCRIÇÃO\",\nIF(AND($C58=\"S\",$P58<>\"\",$Q58<>\"\",$S58=\"\"),\"UNIDADE\",\nIF(AND($C58=\"S\",$P58<>\"\",$Q58<>\"\",$U58=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL58=0,$AN58>0),\"SEM PREÇO\",\nIF(AND($C58=\"S\",$P58<>\"\",$Q58<>\"\",$U58>0,AND($V58<>\"BDI 1\",$V58<>\"BDI 2\",$V58<>\"BDI 3\")),IF(ISNUMBER($V58),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG58<>\"\",ORÇAMENTO.CustoUnitario>$AG58),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN58)),\"ACIMA REF.\",\nIF(AND($C58=\"S\",$P58<>\"\",$Q58<>\"\",$T58=0,$U58>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L58=\"F\",$C58=\"S\",LEN($Q58)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L58=\"F\",$C58<>\"S\",LEN($R58)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L58=\"F\",$C58=\"S\",LEN($R58)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L58=\"F\",$C58=\"S\",LEFT(TRIM(UPPER($P58)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S58)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 018"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C58<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE58,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE58,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,550.34,39.31]
["S",2,"S",0,{"$f":"IF($C59=1,OFFSET(E59,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E59,-1,0))),OFFSET(E59,-1,0))","v":1},4,0,0,14,0,{"$f":"IF(OR($C59=\"S\",$C59=0),0,MATCH(OFFSET($D59,0,$C59)+IF($C59<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E59)),OFFSET($D59,1,$C59,ROW($C$64)-ROW($C59)),0))","v":0},"F","Serviço","Serviço","1.4.14.","SINAPI-I","3729",{"$f":"IF($C59=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T59)-ROW(T$15),0)","v":14},151.93,"BDI 1",{"$f":"IF($C59=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH59),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":183.74},{"$f":"IF($C59=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X59)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X59)-ROW($X$15),-1))),IF($C59=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2572.36},"RA","RA",{"$f":"IF($C59=\"S\",IF($Z59=\"CP\",$X59,IF($Z59=\"RA\",(($X59)*QCI!$AA$3),0)),SomaAgrup)","v":2572.36},0,{"$f":"IF($N59=\"\",\" \",\nIF(AND($C59<>\"S\",OR($R59=\"\",$R59=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C59=\"S\",OR($Q59<>\"\",$T59>0,$U59>0),$P59=\"\"),\"FONTE\",\nIF(AND($C59=\"S\",$P59<>\"\",OR($T59>0,$U59>0),$Q59=\"\"),\"CÓDIGO\",\nIF(AND($C59=\"S\",$P59<>\"\",$Q59<>\"\",$R59=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C59=\"S\",OR($R59=\"\",$R59=\"(digite a descrição aqui)\"),OR($Q59<>\"\",$T59>0,$U59>0)),\"DESCRIÇÃO\",\nIF(AND($C59=\"S\",$P59<>\"\",$Q59<>\"\",$S59=\"\"),\"UNIDADE\",\nIF(AND($C59=\"S\",$P59<>\"\",$Q59<>\"\",$U59=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL59=0,$AN59>0),\"SEM PREÇO\",\nIF(AND($C59=\"S\",$P59<>\"\",$Q59<>\"\",$U59>0,AND($V59<>\"BDI 1\",$V59<>\"BDI 2\",$V59<>\"BDI 3\")),IF(ISNUMBER($V59),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG59<>\"\",ORÇAMENTO.CustoUnitario>$AG59),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN59)),\"ACIMA REF.\",\nIF(AND($C59=\"S\",$P59<>\"\",$Q59<>\"\",$T59=0,$U59>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L59=\"F\",$C59=\"S\",LEN($Q59)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L59=\"F\",$C59<>\"S\",LEN($R59)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L59=\"F\",$C59=\"S\",LEN($R59)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L59=\"F\",$C59=\"S\",LEFT(TRIM(UPPER($P59)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S59)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C59<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD59,-1,0))+IF($C59<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E59,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C59=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 3729"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C59<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE59,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE59,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,2572.36,183.74]
["S",2,"S",0,{"$f":"IF($C60=1,OFFSET(E60,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E60,-1,0))),OFFSET(E60,-1,0))","v":1},4,0,0,15,0,{"$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$64)-ROW($C60)),0))","v":0},"F","Serviço","Serviço","1.4.15.","SINAPI","94496",{"$f":"IF($C60=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T60)-ROW(T$15),0)","v":3},104.49,"BDI 1",{"$f":"IF($C60=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH60),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":126.37},{"$f":"IF($C60=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X60)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X60)-ROW($X$15),-1))),IF($C60=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":379.11},"RA","RA",{"$f":"IF($C60=\"S\",IF($Z60=\"CP\",$X60,IF($Z60=\"RA\",(($X60)*QCI!$AA$3),0)),SomaAgrup)","v":379.11},0,{"$f":"IF($N60=\"\",\" \",\nIF(AND($C60<>\"S\",OR($R60=\"\",$R60=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C60=\"S\",OR($Q60<>\"\",$T60>0,$U60>0),$P60=\"\"),\"FONTE\",\nIF(AND($C60=\"S\",$P60<>\"\",OR($T60>0,$U60>0),$Q60=\"\"),\"CÓDIGO\",\nIF(AND($C60=\"S\",$P60<>\"\",$Q60<>\"\",$R60=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C60=\"S\",OR($R60=\"\",$R60=\"(digite a descrição aqui)\"),OR($Q60<>\"\",$T60>0,$U60>0)),\"DESCRIÇÃO\",\nIF(AND($C60=\"S\",$P60<>\"\",$Q60<>\"\",$S60=\"\"),\"UNIDADE\",\nIF(AND($C60=\"S\",$P60<>\"\",$Q60<>\"\",$U60=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL60=0,$AN60>0),\"SEM PREÇO\",\nIF(AND($C60=\"S\",$P60<>\"\",$Q60<>\"\",$U60>0,AND($V60<>\"BDI 1\",$V60<>\"BDI 2\",$V60<>\"BDI 3\")),IF(ISNUMBER($V60),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG60<>\"\",ORÇAMENTO.CustoUnitario>$AG60),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN60)),\"ACIMA REF.\",\nIF(AND($C60=\"S\",$P60<>\"\",$Q60<>\"\",$T60=0,$U60>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L60=\"F\",$C60=\"S\",LEN($Q60)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L60=\"F\",$C60<>\"S\",LEN($R60)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L60=\"F\",$C60=\"S\",LEN($R60)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L60=\"F\",$C60=\"S\",LEFT(TRIM(UPPER($P60)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S60)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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 94496"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C60<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE60,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE60,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,379.11,126.37]
[{"$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"},{"$f":"IF(OR(C61=\"s\",C61=0),OFFSET(B61,-1,0),C61)","v":2},{"$f":"IF(OFFSET(C61,-1,0)=\"L\",1,IF(OFFSET(C61,-1,0)=1,2,IF(OR(A61=\"s\",A61=0),\"S\",IF(AND(OFFSET(C61,-1,0)=2,A61=4),3,IF(AND(OR(OFFSET(C61,-1,0)=\"s\",OFFSET(C61,-1,0)=0),A61<>\"s\",A61>OFFSET(B61,-1,0)),OFFSET(B61,-1,0),A61)))))","v":"S"},{"$f":"IF(OR(C61=\"S\",C61=0),0,IF(ISERROR(K61),J61,SMALL(J61:K61,1)))","v":0},{"$f":"IF($C61=1,OFFSET(E61,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E61,-1,0))),OFFSET(E61,-1,0))","v":1},{"$f":"IF($C61=1,0,IF($C61=2,OFFSET(F61,-1,0)+1,OFFSET(F61,-1,0)))","v":4},{"$f":"IF(AND($C61<=2,$C61<>0),0,IF($C61=3,OFFSET(G61,-1,0)+1,OFFSET(G61,-1,0)))","v":0},{"$f":"IF(AND($C61<=3,$C61<>0),0,IF($C61=4,OFFSET(H61,-1,0)+1,OFFSET(H61,-1,0)))","v":0},{"$f":"IF(AND($C61<=4,$C61<>0),0,IF(AND($C61=\"S\",$X61>0),OFFSET(I61,-1,0)+1,OFFSET(I61,-1,0)))","v":16},0,{"$f":"IF(OR($C61=\"S\",$C61=0),0,MATCH(OFFSET($D61,0,$C61)+IF($C61<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E61)),OFFSET($D61,1,$C61,ROW($C$64)-ROW($C61)),0))","v":0},{"$f":"IF(OR($X61>0,$C61=1,$C61=2,$C61=3,$C61=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C61=1)+4*(C61=2)+8*(C61=3)+16*(C61=4)+32*(C61=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C61=0,$L61=\"\"),\"-\",CONCATENATE(E61&\".\",IF(AND($A$5>=2,$C61>=2),F61&\".\",\"\"),IF(AND($A$5>=3,$C61>=3),G61&\".\",\"\"),IF(AND($A$5>=4,$C61>=4),H61&\".\",\"\"),IF($C61=\"S\",I61&\".\",\"\")))","v":"1.4.16."},"SINAPI","95675",{"$f":"IF($C61=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T61)-ROW(T$15),0)","v":14},243.56,"BDI 1",{"$f":"IF($C61=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH61),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":294.56},{"$f":"IF($C61=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X61)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X61)-ROW($X$15),-1))),IF($C61=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4123.84},"RA",{"$f":"IF(AND($C61=\"S\",$X61>0),IF(ISBLANK($Y61),\"RA\",LEFT($Y61,2)),\"\")","v":"RA"},{"$f":"IF($C61=\"S\",IF($Z61=\"CP\",$X61,IF($Z61=\"RA\",(($X61)*QCI!$AA$3),0)),SomaAgrup)","v":4123.84},{"$f":"IF($C61=\"S\",IF($Z61=\"OU\",ROUND($X61,2),0),SomaAgrup)","v":0},{"$f":"IF($N61=\"\",\" \",\nIF(AND($C61<>\"S\",OR($R61=\"\",$R61=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C61=\"S\",OR($Q61<>\"\",$T61>0,$U61>0),$P61=\"\"),\"FONTE\",\nIF(AND($C61=\"S\",$P61<>\"\",OR($T61>0,$U61>0),$Q61=\"\"),\"CÓDIGO\",\nIF(AND($C61=\"S\",$P61<>\"\",$Q61<>\"\",$R61=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C61=\"S\",OR($R61=\"\",$R61=\"(digite a descrição aqui)\"),OR($Q61<>\"\",$T61>0,$U61>0)),\"DESCRIÇÃO\",\nIF(AND($C61=\"S\",$P61<>\"\",$Q61<>\"\",$S61=\"\"),\"UNIDADE\",\nIF(AND($C61=\"S\",$P61<>\"\",$Q61<>\"\",$U61=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL61=0,$AN61>0),\"SEM PREÇO\",\nIF(AND($C61=\"S\",$P61<>\"\",$Q61<>\"\",$U61>0,AND($V61<>\"BDI 1\",$V61<>\"BDI 2\",$V61<>\"BDI 3\")),IF(ISNUMBER($V61),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG61<>\"\",ORÇAMENTO.CustoUnitario>$AG61),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN61)),\"ACIMA REF.\",\nIF(AND($C61=\"S\",$P61<>\"\",$Q61<>\"\",$T61=0,$U61>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L61=\"F\",$C61=\"S\",LEN($Q61)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L61=\"F\",$C61<>\"S\",LEN($R61)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L61=\"F\",$C61=\"S\",LEN($R61)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L61=\"F\",$C61=\"S\",LEFT(TRIM(UPPER($P61)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S61)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","v":" "},{"$f":"IF(C61<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD61,-1,0))+IF($C61<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E61,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C61=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 95675"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C61<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE61,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE61,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},{"$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$9)","v":0.2094},null,null,null,null,4123.84,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH61),2)","v":294.56}]
["S",2,"S",0,{"$f":"IF($C62=1,OFFSET(E62,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E62,-1,0))),OFFSET(E62,-1,0))","v":1},4,0,0,17,0,{"$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$64)-ROW($C62)),0))","v":0},"F","Serviço","Serviço","1.4.17.","Cotação","019","ABERTURA E REATERRO DE VALA","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T62)-ROW(T$15),0)","v":3605},11.9,"BDI 1",{"$f":"IF($C62=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH62),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":14.39},{"$f":"IF($C62=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X62)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X62)-ROW($X$15),-1))),IF($C62=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":51875.95},"RA","RA",{"$f":"IF($C62=\"S\",IF($Z62=\"CP\",$X62,IF($Z62=\"RA\",(($X62)*QCI!$AA$3),0)),SomaAgrup)","v":51875.95},0,{"$f":"IF($N62=\"\",\" \",\nIF(AND($C62<>\"S\",OR($R62=\"\",$R62=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C62=\"S\",OR($Q62<>\"\",$T62>0,$U62>0),$P62=\"\"),\"FONTE\",\nIF(AND($C62=\"S\",$P62<>\"\",OR($T62>0,$U62>0),$Q62=\"\"),\"CÓDIGO\",\nIF(AND($C62=\"S\",$P62<>\"\",$Q62<>\"\",$R62=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C62=\"S\",OR($R62=\"\",$R62=\"(digite a descrição aqui)\"),OR($Q62<>\"\",$T62>0,$U62>0)),\"DESCRIÇÃO\",\nIF(AND($C62=\"S\",$P62<>\"\",$Q62<>\"\",$S62=\"\"),\"UNIDADE\",\nIF(AND($C62=\"S\",$P62<>\"\",$Q62<>\"\",$U62=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL62=0,$AN62>0),\"SEM PREÇO\",\nIF(AND($C62=\"S\",$P62<>\"\",$Q62<>\"\",$U62>0,AND($V62<>\"BDI 1\",$V62<>\"BDI 2\",$V62<>\"BDI 3\")),IF(ISNUMBER($V62),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG62<>\"\",ORÇAMENTO.CustoUnitario>$AG62),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN62)),\"ACIMA REF.\",\nIF(AND($C62=\"S\",$P62<>\"\",$Q62<>\"\",$T62=0,$U62>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L62=\"F\",$C62=\"S\",LEN($Q62)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L62=\"F\",$C62<>\"S\",LEN($R62)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L62=\"F\",$C62=\"S\",LEN($R62)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L62=\"F\",$C62=\"S\",LEFT(TRIM(UPPER($P62)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S62)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 019"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C62<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE62,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE62,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,51875.95,14.39]
["S",2,"S",0,{"$f":"IF($C63=1,OFFSET(E63,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E63,-1,0))),OFFSET(E63,-1,0))","v":1},4,0,0,18,0,{"$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$64)-ROW($C63)),0))","v":0},"F","Serviço","Serviço","1.4.18.","Cotação","020","MÃO DE OBRA PARA COLOCAÇÃO DA TUBULAÇÃO","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T63)-ROW(T$15),0)","v":3605},2.9,"BDI 1",{"$f":"IF($C63=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH63),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":3.51},{"$f":"IF($C63=\"S\",IF(OR(Import.TipoArredondamento<>\"TransfereGOV\",ACOMPANHAMENTO=\"BM\"),VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X63)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X63)-ROW($X$15),-1))),IF($C63=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":12653.55},"RA","RA",{"$f":"IF($C63=\"S\",IF($Z63=\"CP\",$X63,IF($Z63=\"RA\",(($X63)*QCI!$AA$3),0)),SomaAgrup)","v":12653.55},0,{"$f":"IF($N63=\"\",\" \",\nIF(AND($C63<>\"S\",OR($R63=\"\",$R63=\"(digite a descrição aqui)\")),\"DESCRIÇÃO\",\nIF(AND($C63=\"S\",OR($Q63<>\"\",$T63>0,$U63>0),$P63=\"\"),\"FONTE\",\nIF(AND($C63=\"S\",$P63<>\"\",OR($T63>0,$U63>0),$Q63=\"\"),\"CÓDIGO\",\nIF(AND($C63=\"S\",$P63<>\"\",$Q63<>\"\",$R63=\"(Código não identificado nas referências)\"),\"CÓDIGO N/ID\",\nIF(AND($C63=\"S\",OR($R63=\"\",$R63=\"(digite a descrição aqui)\"),OR($Q63<>\"\",$T63>0,$U63>0)),\"DESCRIÇÃO\",\nIF(AND($C63=\"S\",$P63<>\"\",$Q63<>\"\",$S63=\"\"),\"UNIDADE\",\nIF(AND($C63=\"S\",$P63<>\"\",$Q63<>\"\",$U63=0),\"SEM CUSTO\",\nIF(AND(_xlfn.SINGLE(TIPOORCAMENTO)=\"Licitado\",$AL63=0,$AN63>0),\"SEM PREÇO\",\nIF(AND($C63=\"S\",$P63<>\"\",$Q63<>\"\",$U63>0,AND($V63<>\"BDI 1\",$V63<>\"BDI 2\",$V63<>\"BDI 3\")),IF(ISNUMBER($V63),\"JUSTIFICAR BDI\",\"BDI\"),\nIF(OR(AND(import.recurso=\"OGU\",TIPOORCAMENTO=\"Proposto\",LEFT($O$8,5)<>\"(N/D:\",$AG63<>\"\",ORÇAMENTO.CustoUnitario>$AG63),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN63)),\"ACIMA REF.\",\nIF(AND($C63=\"S\",$P63<>\"\",$Q63<>\"\",$T63=0,$U63>0),\"QUANT.\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L63=\"F\",$C63=\"S\",LEN($Q63)>13),\"Código >13\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L63=\"F\",$C63<>\"S\",LEN($R63)>100),\"Descrição >100\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L63=\"F\",$C63=\"S\",LEN($R63)>500),\"Descrição >500\",\nIF(AND(Import.TipoArredondamento=\"TransfereGOV\",$L63=\"F\",$C63=\"S\",LEFT(TRIM(UPPER($P63)),6)<>\"SINAPI\",ISNA(VLOOKUP(TRIM(UPPER($S63)),ListaTgov.Unidades,1,FALSE))),\"Unid. Não Disp\",\n\" \"))))))))))))))))","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":"Cotação 020"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C63<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE63,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE63,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.2094,null,null,null,null,12653.55,3.51]
[-1,null,-1,null,0,0,0,0,0,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AF$7=FALSE,$AF$8=FALSE,$AF$9=FALSE,$AF$10=FALSE,$AF$11=FALSE),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF($AF$7=TRUE,\"Quantidade; \",\"\"),IF($AF$8=TRUE,\"Custo Unitário; \",\"\"),IF($AF$9=TRUE,\"BDI; \",\"\"),IF($AF$10=TRUE,\"Preço Unitário; \",\"\"),IF($AF$11=TRUE,\"Preço Total.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Custo Unitário; BDI; Preço Unitário; Preço Total."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siglas da Composição do Investimento: RA - Rateio proporcional entre Repasse e Contrapartida; RP - 100% Repasse; CP - 100% Contrapartida; OU - 100% Outros."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"}]
[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:",{"$f":"Import.RespOrçamento","v":"VOLMIR JOSÉ AGNOLETTO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DADOS!$C$25","v":"2025-08-28"},null,null,null,"CREA/CAU:","125496-D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data",null,null,null,"ART/RRT:",0]

{"sheet":"EVENTOS","index":5,"n_rows":72,"n_cols":26,"rows_kept":72,"cut":false,"hidden":false,"merged":[[4,5,4,12],[4,15,4,22],[9,4,11,4],[9,9,11,9],[9,10,11,10],[9,11,11,11],[9,17,11,17],[9,6,11,6],[9,23,11,23],[9,24,11,24],[7,2,7,3],[9,15,11,15],[9,16,11,16],[9,7,11,7],[9,8,11,8],[9,12,11,12],[9,13,11,13],[9,14,11,14],[9,18,11,18],[9,19,11,19],[9,20,11,20],[9,21,11,21],[9,22,11,22],[10,2,10,3]]}
[{"$f":"IF(D1=\"\",\"\",\"F\")","v":""},{"$f":"IF(OR(C1=\" \",D1=\"\"),\"\",CONCATENATE(C1,\". \",D1))","v":{"$error":"#REF!"}},{"$f":"IF(OR(ROW(C1)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C1,-1,0)<>\" \",OFFSET(C1,-1,1)<>\"\")),OFFSET(C1,-1,0)+1,\" \")","v":{"$error":"#REF!"}},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},{"$f":"IF(AND(D1=0,F1>0),\"NOME\",\n IF(AND(D1<>0,$F$14>0,F1=0),\"VALOR\",\n IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$A1=\"F\",LEN(D1)>100),\"Nome >100\",\"\")))","v":""},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C1)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
[null,null,null,null,null,"AGRUPADORES DE EVENTOS",null,null,null,null,null,null,null,null,"Grau de Sigilo\n#PUBLICO",null,null,null,null,null,null,null,null,null,"Grau de Sigilo\n#PUBLICO"]
[]
[null,null,"PROPONENTE / TOMADOR",null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,null,null,null,"Nº OPERAÇÃO","Nº TransfereGOV","APELIDO EMPREENDIMENTO",null,null,null,null,null,null,null,"Nº OPERAÇÃO","Nº TransfereGOV"]
[null,null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,null,{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,null,null,null,null,null,null,{"$f":"Import.CR","v":0},{"$f":"Import.SICONV","v":0},{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,null,null,null,null,null,null,{"$f":"Import.CR","v":0},{"$f":"Import.SICONV","v":0}," "]
[null,"Automática, conforme os agrupadores Nível 2 do Orçamento","1. Selecione abaixo a forma de definição dos agrupadores de eventos:",null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\n  IF(COUNTIF($G$15:$G$65,\"NOME\")>0,\"Falta preencher o nome do Título do Evento nº \"&INDEX($C$15:$C$65,MATCH(\"NOME\",$G$15:$G$65,0)),\n  IF(COUNTIF($G$15:$G$65,\"VALOR\")>0,\"Falta atribuir serviços ao Evento nº \"&INDEX($C$15:$C$65,MATCH(\"VALOR\",$G$15:$G$65,0))&\". Corrigir a atribuição dos eventos na aba CÁLCULO. Ou excluir linhas dos eventos não utilizados.\",\n  IF(ROUND($F$14,2)<>ROUND(ORÇAMENTO!$X$15,2),\"O valor total dos Eventos é diferente do valor total do Orçamento. Corrigir a atribuição dos eventos na aba CÁLCULO\",\n  IF(COUNTIF($G$15:$G$65,\"Nome >100\")>0,\"O tamanho do Título do Evento no TransfereGOV é limitado a 100 caracteres. Resuma o nome do Título do Evento nº \"&INDEX($C$15:$C$65,MATCH(\"Nome >100\",$G$15:$G$65,0)),\"\")))),\"\")","v":""}]
[null,"Automática, conforme os agrupadores Nível 3 do Orçamento"]
[null,"Automática, conforme os agrupadores Nível 4 do Orçamento","Automática, conforme os agrupadores Nível 2 do Orçamento",null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"\",\n IF(Import.Eventos.Nível=\"\",\"◄ Selecione a forma de definição dos agrupadores de eventos\",\n IF(Import.Eventos.Nível=\"\",\"◄ Selecione a forma de definição dos agrupadores de eventos\",\"\")))","v":""}]
[null,"Definir Manualmente"]
[null,null,{"$f":"COUNTIF($C$15:$C$65,\">0\")-1","v":0}," ",{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!E$13)","v":"CONJUNTO ELETROMECÂNICO"}," ",null,{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!H$13)","v":"CONJUNTO ELETROMECÂNICO"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!I$13)","v":"CERCAMENTO DO POÇO"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!J$13)","v":"RESERVATÓRIO"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!K$13)","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!L$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!M$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!N$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!O$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!P$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!Q$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!R$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!S$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!T$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!U$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!V$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!W$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!X$13)","v":"."},{"$f":"OFFSET(CÁLCULO!$P$12,0,EVENTOS!Y$13)","v":"."}]
["FILTRO",null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"Foi selecionado na aba 'MENU' o acompanhamento por BM. Não há necessidade de definição de Eventos.\",IF(AND(Import.Eventos.Nível<>\"Definir Manualmente\",Import.Eventos.Nível<>\"\"),\"Foi selecionada a forma automática de definição dos agrupadores de eventos.\",\"\"))","v":"Foi selecionada a forma automática de definição dos agrupadores de eventos."}]
["↓"]
[null,null,"Nº do Evento","Título do Evento",{"$f":"IF(NOT(ISNUMBER(OFFSET(E13,0,-1))),1,IF(OR(OFFSET(E13,0,-1)=0,OFFSET(E13,0,-1)+1>CÁLCULO.FrentesPreenchidas),0,OFFSET(E13,0,-1)+1))","v":1},"Valor Total dos Eventos (R$)",null,{"$f":"IF(NOT(ISNUMBER(OFFSET(H13,0,-1))),1,IF(OR(OFFSET(H13,0,-1)=0,OFFSET(H13,0,-1)+1>CÁLCULO.FrentesPreenchidas),0,OFFSET(H13,0,-1)+1))","v":1},2,3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["F",null,null,"Total:",{"$f":"SUM(E$15:E$65)","v":0},{"$f":"SUM(F$15:F$65)","v":0},null,{"$f":"SUM(H$15:H$65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(D15=\"\",\"\",\"F\")","v":""},{"$f":"IF(OR(C15=\" \",D15=\"\"),\"\",CONCATENATE(C15,\". \",D15))","v":""},{"$f":"IF(AdmLocal=\"Automática\",1,0)","v":0},{"$f":"IF(C15=1,\"Administração Local\",\"\")","v":""},{"$f":"IF($F$15=0,0,IF(E13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(E15,1,0):OFFSET(E$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($C$15=0,0,ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C15)*(ORÇAMENTO!$X$15:'ORÇAMENTO'!$X$64)),2))","v":0},null,{"$f":"IF($F$15=0,0,IF(H13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(H15,1,0):OFFSET(H$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(I13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(I15,1,0):OFFSET(I$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(J13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(J15,1,0):OFFSET(J$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(K13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(K15,1,0):OFFSET(K$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(L13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(L15,1,0):OFFSET(L$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(M13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(M15,1,0):OFFSET(M$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(N13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(N15,1,0):OFFSET(N$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(O13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(O15,1,0):OFFSET(O$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(P13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(P15,1,0):OFFSET(P$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(Q13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(Q15,1,0):OFFSET(Q$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(R13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(R15,1,0):OFFSET(R$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(S13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(S15,1,0):OFFSET(S$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(T13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(T15,1,0):OFFSET(T$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(U13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(U15,1,0):OFFSET(U$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(V13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(V15,1,0):OFFSET(V$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(W13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(W15,1,0):OFFSET(W$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(X13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(X15,1,0):OFFSET(X$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0},{"$f":"IF($F$15=0,0,IF(Y13=1,$F$15-SUM($I$15:$Z$15),ROUND(SUM(OFFSET(Y15,1,0):OFFSET(Y$65,-1,0))/SUM(OFFSET($F15,1,0):OFFSET($F$65,-1,0))*$F$15,2)))","v":0}]
["",{"$f":"IF(OR(C16=\" \",D16=\"\"),\"\",CONCATENATE(C16,\". \",D16))","v":""},{"$f":"IF(OR(ROW(C16)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C16,-1,0)<>\" \",OFFSET(C16,-1,1)<>\"\")),OFFSET(C16,-1,0)+1,\" \")","v":1},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},{"$f":"IF(AND(D16=0,F16>0),\"NOME\",\n IF(AND(D16<>0,$F$14>0,F16=0),\"VALOR\",\n IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$A16=\"F\",LEN(D16)>100),\"Nome >100\",\"\")))","v":""},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C17)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C17,-1,0)<>\" \",OFFSET(C17,-1,1)<>\"\")),OFFSET(C17,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C18)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C18,-1,0)<>\" \",OFFSET(C18,-1,1)<>\"\")),OFFSET(C18,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C19)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C19,-1,0)<>\" \",OFFSET(C19,-1,1)<>\"\")),OFFSET(C19,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C20)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C20,-1,0)<>\" \",OFFSET(C20,-1,1)<>\"\")),OFFSET(C20,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C21)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C21,-1,0)<>\" \",OFFSET(C21,-1,1)<>\"\")),OFFSET(C21,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C21)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C22)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C22,-1,0)<>\" \",OFFSET(C22,-1,1)<>\"\")),OFFSET(C22,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C22)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C23)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C23,-1,0)<>\" \",OFFSET(C23,-1,1)<>\"\")),OFFSET(C23,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C23)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C24)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C24,-1,0)<>\" \",OFFSET(C24,-1,1)<>\"\")),OFFSET(C24,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C24)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C25)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C25,-1,0)<>\" \",OFFSET(C25,-1,1)<>\"\")),OFFSET(C25,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C25)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C26)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C26,-1,0)<>\" \",OFFSET(C26,-1,1)<>\"\")),OFFSET(C26,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C26)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C27)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C27,-1,0)<>\" \",OFFSET(C27,-1,1)<>\"\")),OFFSET(C27,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C27)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C28)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C28,-1,0)<>\" \",OFFSET(C28,-1,1)<>\"\")),OFFSET(C28,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C28)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C29)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C29,-1,0)<>\" \",OFFSET(C29,-1,1)<>\"\")),OFFSET(C29,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C29)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C30)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C30,-1,0)<>\" \",OFFSET(C30,-1,1)<>\"\")),OFFSET(C30,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C30)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C31)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C31,-1,0)<>\" \",OFFSET(C31,-1,1)<>\"\")),OFFSET(C31,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C31)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C32)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C32,-1,0)<>\" \",OFFSET(C32,-1,1)<>\"\")),OFFSET(C32,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C32)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C33)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C33,-1,0)<>\" \",OFFSET(C33,-1,1)<>\"\")),OFFSET(C33,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C33)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C34)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C34,-1,0)<>\" \",OFFSET(C34,-1,1)<>\"\")),OFFSET(C34,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C34)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C35)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C35,-1,0)<>\" \",OFFSET(C35,-1,1)<>\"\")),OFFSET(C35,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C35)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C36)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C36,-1,0)<>\" \",OFFSET(C36,-1,1)<>\"\")),OFFSET(C36,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C36)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C37)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C37,-1,0)<>\" \",OFFSET(C37,-1,1)<>\"\")),OFFSET(C37,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C37)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C38)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C38,-1,0)<>\" \",OFFSET(C38,-1,1)<>\"\")),OFFSET(C38,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C38)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C39)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C39,-1,0)<>\" \",OFFSET(C39,-1,1)<>\"\")),OFFSET(C39,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C39)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C40)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C40,-1,0)<>\" \",OFFSET(C40,-1,1)<>\"\")),OFFSET(C40,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C40)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C41)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C41,-1,0)<>\" \",OFFSET(C41,-1,1)<>\"\")),OFFSET(C41,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C41)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C42)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C42,-1,0)<>\" \",OFFSET(C42,-1,1)<>\"\")),OFFSET(C42,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C42)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C43)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C43,-1,0)<>\" \",OFFSET(C43,-1,1)<>\"\")),OFFSET(C43,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C43)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C44)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C44,-1,0)<>\" \",OFFSET(C44,-1,1)<>\"\")),OFFSET(C44,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C44)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C45)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C45,-1,0)<>\" \",OFFSET(C45,-1,1)<>\"\")),OFFSET(C45,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C45)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C46)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C46,-1,0)<>\" \",OFFSET(C46,-1,1)<>\"\")),OFFSET(C46,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C46)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C47)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C47,-1,0)<>\" \",OFFSET(C47,-1,1)<>\"\")),OFFSET(C47,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C47)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C48)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C48,-1,0)<>\" \",OFFSET(C48,-1,1)<>\"\")),OFFSET(C48,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},{"$f":"IF(AND(D48=0,F48>0),\"NOME\",\n IF(AND(D48<>0,$F$14>0,F48=0),\"VALOR\",\n IF(AND(Import.TipoArredondamento=\"TransfereGOV\",$A48=\"F\",LEN(D48)>100),\"Nome >100\",\"\")))","v":""},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C48)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C49)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C49,-1,0)<>\" \",OFFSET(C49,-1,1)<>\"\")),OFFSET(C49,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C49)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C50)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C50,-1,0)<>\" \",OFFSET(C50,-1,1)<>\"\")),OFFSET(C50,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C50)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C51)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C51,-1,0)<>\" \",OFFSET(C51,-1,1)<>\"\")),OFFSET(C51,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C51)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C52)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C52,-1,0)<>\" \",OFFSET(C52,-1,1)<>\"\")),OFFSET(C52,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C52)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C53)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C53,-1,0)<>\" \",OFFSET(C53,-1,1)<>\"\")),OFFSET(C53,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C53)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C54)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C54,-1,0)<>\" \",OFFSET(C54,-1,1)<>\"\")),OFFSET(C54,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C54)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C55)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C55,-1,0)<>\" \",OFFSET(C55,-1,1)<>\"\")),OFFSET(C55,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C55)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C56)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C56,-1,0)<>\" \",OFFSET(C56,-1,1)<>\"\")),OFFSET(C56,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C56)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C57)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C57,-1,0)<>\" \",OFFSET(C57,-1,1)<>\"\")),OFFSET(C57,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C57)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C58)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C58,-1,0)<>\" \",OFFSET(C58,-1,1)<>\"\")),OFFSET(C58,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C58)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C59)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C59,-1,0)<>\" \",OFFSET(C59,-1,1)<>\"\")),OFFSET(C59,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C59)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C60)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C60,-1,0)<>\" \",OFFSET(C60,-1,1)<>\"\")),OFFSET(C60,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C60)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C61)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C61,-1,0)<>\" \",OFFSET(C61,-1,1)<>\"\")),OFFSET(C61,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C61)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C62)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C62,-1,0)<>\" \",OFFSET(C62,-1,1)<>\"\")),OFFSET(C62,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C62)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C63)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C63,-1,0)<>\" \",OFFSET(C63,-1,1)<>\"\")),OFFSET(C63,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C63)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["","",{"$f":"IF(OR(ROW(C64)=ROW(EVENTOS.firstrow)+1,AND(OFFSET(C64,-1,0)<>\" \",OFFSET(C64,-1,1)<>\"\")),OFFSET(C64,-1,0)+1,\" \")","v":" "},null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,E$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$64,0,-1))),2),0)","v":0},"",{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,H$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,I$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,J$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,K$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,L$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,M$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,N$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,O$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,P$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Q$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,R$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,S$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,T$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,U$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,V$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,W$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,X$13))),2),0)","v":0},{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$64=EVENTOS!$C64)*(OFFSET(CÁLCULO!$AA$15:$AA$64,0,Y$13))),2),0)","v":0}]
["F"]
["F"]
["F"]
["F",null,null,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"}]
["F",null,null,"Local",null,null,null,null,null,null,null,"Responsável Técnico",null,null,null,null,null,null,null,null,null,"Responsável Técnico"]
["F",null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: VOLMIR JOSÉ AGNOLETTO"},null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: VOLMIR JOSÉ AGNOLETTO"}]
["F",null,null,{"$f":"DADOS!$C$25","v":"2025-08-28"},null,null,null,null,null,null,null,"CREA/CAU: 125496-D",null,null,null,null,null,null,null,null,null,"CREA/CAU: 125496-D"]
["F",null,null,"Data",null,null,null,null,null,null,null,"ART/RRT: ",null,null,null,null,null,null,null,null,null,"ART/RRT: "]

{"sheet":"CÁLCULO","index":6,"n_rows":72,"n_cols":59,"rows_kept":72,"cut":false,"hidden":false,"merged":[[14,4,14,7],[8,4,8,5],[8,6,8,7],[8,18,8,19],[8,20,8,25],[9,4,9,5],[9,6,9,7],[9,18,9,19],[9,20,9,25],[5,5,5,7],[5,16,5,17],[5,24,5,25],[6,5,6,7],[6,16,6,17],[6,24,6,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(OFFSET(CÁLCULO!$P$1,0,1):OFFSET(CÁLCULO!$AA$1,0,-1))","v":4},null,{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",N1=0,O12=\"\"),0,1)","v":0},".",{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",P1=0,Q12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",Q1=0,R12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",R1=0,S12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",S1=0,T12=\"\"),0,1)","v":1},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",T1=0,U12=\"\"),0,1)","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",U1=0,V12=\"\"),0,1)","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",V1=0,W12=\"\"),0,1)","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",W1=0,X12=\"\"),0,1)","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",X1=0,Y12=\"\"),0,1)","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"BM\",Y1=0,Z12=\"\"),0,1)","v":0},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"]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"MEMÓRIA DE CÁLCULO\",\"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES\")","v":"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES"},null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo",null,null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"\",\"Memória de Cálculo\")&\" - \"&import.recurso","v":"Memória de Cálculo - OGU"},null,null,null,null,null,null,null,null,null,null,"#PUBLICO",null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,null,null,null,"APELIDO DO EMPREENDIMENTO",null,"Nº TransfereGOV",null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR",null,null,null,null,null,null,null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR"]
["AdmLocal",null,null,null,{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,{"$f":"Import.TransfereGOV","v":0},null,{"$f":"Import.CR","v":0},null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,null,null,null,null,null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"}]
[{"$f":"IF(AND(Import.TipoArredondamento=\"Tradicional\",AUTOEVENTO=\"Manual\"),\"Automática\",IF(CRONOPLE!$B$8=\"\",\"Sem Adm\",\"Manual\"))","v":"Sem Adm"},null,null,null,null,{"$f":"IF(AND(ACOMPANHAMENTO=\"PLE\",ISERROR(AUTOEVENTO)),\"Selecione a forma de definição dos agrupadores de eventos na aba EVENTOS\",\n  IF(AND(ACOMPANHAMENTO=\"PLE\",CÁLCULO.FrentesPreenchidas=0),\"Preencher os nomes das Frentes de Obra\",\n  IF(COUNTIF($J$15:$J$64,\"►E\")>0,\"Não pode haver serviços sem agrupador de eventos\",\n  IF(COUNTIF($P$11:$AA$11,\"▼\")>0,\"Não pode haver frentes de obra sem quantidades\",\n  IF(COUNTIF($P$11:$AA$11,\"Nome >100\")>0,\"Nome da frente de obra com mais de 100 caracteres\",\"\")))))","v":""},null,null,null,null,null,null,null,{"$f":"IF(OR(COUNTIF($J$15:$J$64,\"►E\")>0,COUNTIF($J$15:$J$64,\"►Q\")>0),\"\",\nIF(COUNTIF($J$15:$J$64,\"►S\")>0,\"Preencha as quantidades com no máximo duas casas decimais\",\nIF(COUNTIF($P$11:$AA$11,\"▼\")>0,\"Falta preencher a frente de obra nº \" & HLOOKUP(\"▼\",$P$11:$AA$13,3,FALSE),\nIF(COUNTIF($P$11:$AA$11,\"Nome >100\")>0,\"Resuma o nome da frente de obra nº \" & HLOOKUP(\"Nome >100\",$P$11:$AA$13,3,FALSE),\"\"))))","v":""},{"$f":"IF(AND(O1=1,O15=0),\"▼\",IF(AND(O1=1,LEN(O12)>100),\"Nome >100\",\"\"))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(AND(Q1=1,Q15=0),\"▼\",IF(AND(Q1=1,LEN(Q12)>100),\"Nome >100\",\"\"))","v":""},"","","","","","","","",""]
[{"$f":"IF(Import.Eventos.Nível=\"Definir Manualmente\",\"Manual\",MATCH(Import.Eventos.Nível,EVENTOS!$B$6:$B$9,0)+1)","v":2},"Empty","FILTRO",null,null,null,null,null,{"$f":"IF(AND(ACOMPANHAMENTO=\"PLE\",CÁLCULO.FrentesPreenchidas=0),\"\",\n  IF(COUNTIF($J$15:$J$64,\"►E\")>0,\"Falta Definir o Agrupador de Evento na linha \"&MATCH(\"►E\",$J$15:$J$64,0)+ROW($J$14),\n  IF(COUNTIF($J$15:$J$64,\"►Q\")>0,\"Falta preencher a quantidade do serviço na linha \"&MATCH(\"►Q\",$J$15:$J$64,0)+ROW($J$14),\n  IF(COUNTIF($J$15:$J$64,\"►S\")>0,\"Verifique as quantidades preenchidas na linha \"&MATCH(\"►S\",$J$15:$J$64,0)+ROW($J$14),\n  IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,COUNTIF($J$15:$J$64,\"◄\")>0),\"Falta Preencher o Memorial de Cálculo na linha \"&MATCH(\"◄\",$J$15:$J$64,0)+ROW($J$14),\"\")))))","v":""},".","Nº AGRUPADOR DE EVENTOS",".",{"$f":"IF(ACOMPANHAMENTO=\"BM\",0,MAX($M$15:$M$64))","v":4},{"$f":"IF(AND(ACOMPANHAMENTO=\"PLE\",CÁLCULO.FrentesPreenchidas=0),\"Preencher os nomes das Frentes de Obra ►\",\"FRENTES DE OBRA:\")","v":"FRENTES DE OBRA:"},null,".","CONJUNTO ELETROMECÂNICO","CERCAMENTO DO POÇO","RESERVATÓRIO","REDE DE DISTRIBUIÇÃO E CONEXÕES",null,null,null,null,null,null,".",{"$f":"IF(OFFSET($P$1,0,AB$13)=0,0,OFFSET($P$12,0,AB$13))","v":"CONJUNTO ELETROMECÂNICO"},{"$f":"IF(OFFSET($P$1,0,AC$13)=0,0,OFFSET($P$12,0,AC$13))","v":"CERCAMENTO DO POÇO"},"RESERVATÓRIO","REDE DE DISTRIBUIÇÃO E CONEXÕES",0,0,0,0,0,0,null,{"$f":"IF(OFFSET($P$1,0,AM$13)=0,0,OFFSET($P$12,0,AM$13))","v":"CONJUNTO ELETROMECÂNICO"},"CERCAMENTO DO POÇO","RESERVATÓRIO","REDE DE DISTRIBUIÇÃO E CONEXÕES",0,0,0,0,0,0,null,"CONJUNTO ELETROMECÂNICO","CERCAMENTO DO POÇO","RESERVATÓRIO","REDE DE DISTRIBUIÇÃO E CONEXÕES",0,0,0,0,0,0]
["AUTOEVENTO","Empty","↓","Nível","Item","Descrição","Unidade","Quantidade","Memória de Cálculo",null,"Nº",null,"# Evento","Agrupador de Eventos",{"$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":"IFERROR(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$15)&\".\")),0)","v":"AUTOEVENTO"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B14)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C14)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D14)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E14)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F14)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q14:$AA14,15-13*ORÇAMENTO!$AF$7))))","v":0},null,{"$f":"IF(OR(B14<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H14>0,ORÇAMENTO!AC14=\"QUANT.\"),OR(K14=\"\",M14=0,N14=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC14=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H14<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q14:AA14,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H14>0,I14=\"\"),\"◄M\",\"\")))))","v":{"$error":"#VALUE!"}},null,".",{"$f":"IF($D14<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A14,\n                IF(ISERROR(MATCH($A14,$A$15:OFFSET($A14,-1,0),0)),MAX($M$15:OFFSET(M14,-1,0))+1,\n                      INDEX($M$15:OFFSET(M14,-1,0),MATCH($A14,$A$15:OFFSET($A14,-1,0),0)))))","v":"# Evento"},{"$f":"IF($D14<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A14=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A14-$A$15,0)),\n                OFFSET($F$15,$A14,0)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D14=\"Serviço\",AB$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AB14)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB14)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AC$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AC14)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC14)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AD$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AD14)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD14)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AE$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AE14)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE14)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AF$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AF14)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF14)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AG$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AG14)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG14)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AH$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AH14)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH14)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AI$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AI14)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI14)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AJ$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AJ14)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ14)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AK$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AK14)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK14)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AM$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AN$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AO$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AP$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AQ$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AR$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AS$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AT$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AU$13)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M14-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M14-$A$15,AV$13)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,AX$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,AY$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,AZ$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BA$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BB$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D14<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M14=$A$15),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M14-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M14-$A$15,BG$13)))","v":0}]
[{"$f":"IF(AdmLocal=\"Automática\",1,0)","v":0},{"$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"},{"$f":"Import.DescLote","v":0},null,null,null,null,null,null,".",0,"TOTAL FINANC. POR FRENTE (R$):",{"$f":"OFFSET($AA$15,0,O$13)","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET($AA$15,0,Q$13)","v":48677.4},4000.9,17934.100000000002,123965.81999999999,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(OFFSET(AB$15,1,0):AB$64),2)","v":48677.4},{"$f":"SUM(OFFSET(AC$15,1,0):AC$64)","v":4000.9},{"$f":"SUM(OFFSET(AD$15,1,0):AD$64)","v":17934.100000000002},{"$f":"SUM(OFFSET(AE$15,1,0):AE$64)","v":123965.81999999999},{"$f":"SUM(OFFSET(AF$15,1,0):AF$64)","v":0},{"$f":"SUM(OFFSET(AG$15,1,0):AG$64)","v":0},{"$f":"SUM(OFFSET(AH$15,1,0):AH$64)","v":0},{"$f":"SUM(OFFSET(AI$15,1,0):AI$64)","v":0},{"$f":"SUM(OFFSET(AJ$15,1,0):AJ$64)","v":0},{"$f":"SUM(OFFSET(AK$15,1,0):AK$64)","v":0},null,{"$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]
[{"$f":"IFERROR(IF(AUTOEVENTO=\"Manual\",IF(K16<>\"\",MIN(VALUE(LEFT(K16,FIND(\".\",K16)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B16>AUTOEVENTO,$B16=\"S\",$B16=0),SUBSTITUTE(OFFSET($A16,-1,0),IF($D16=\"Serviço\",\".\",\"\"),\"\"),ROW(A16)-ROW($A$15)&\".\")),0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B16)-ROW(B$15),0)","v":1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C16)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D16)-ROW(D$15),0)","v":"Meta"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E16)-ROW(E$15),0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F16)-ROW(F$15),0)","v":"REDE DE ABASTECIMENTO DE ÁGUA"},{"$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$1:$AA$1=1)*ROUND($Q16:$AA16,15-13*ORÇAMENTO!$AF$7))))","v":0},null,{"$f":"IF(OR(B16<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H16>0,ORÇAMENTO!AC16=\"QUANT.\"),OR(K16=\"\",M16=0,N16=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC16=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H16<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q16:AA16,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H16>0,I16=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D16<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A16,\n                IF(ISERROR(MATCH($A16,$A$15:OFFSET($A16,-1,0),0)),MAX($M$15:OFFSET(M16,-1,0))+1,\n                      INDEX($M$15:OFFSET(M16,-1,0),MATCH($A16,$A$15:OFFSET($A16,-1,0),0)))))","v":""},{"$f":"IF($D16<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A16=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A16-$A$15,0)),\n                OFFSET($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\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AB16)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB16)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AC$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AC16)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC16)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AD$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AD16)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD16)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AE$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AE16)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE16)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AF$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AF16)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF16)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AG$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AG16)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG16)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AH$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AH16)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH16)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AI$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AI16)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI16)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AJ$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AJ16)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ16)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AK$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AK16)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK16)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AM$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AN$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AO$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AP$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AQ$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AR$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AS$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AT$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AU$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M16-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M16-$A$15,AV$13)))","v":0},null,{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,AX$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,AY$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,AZ$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BA$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BB$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D16<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M16=$A$15),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M16-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M16-$A$15,BG$13)))","v":0}]
["2.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B17)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C17)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D17)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E17)-ROW(E$15),0)","v":"1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F17)-ROW(F$15),0)","v":"CONJUNTO ELETRO MECÂNICO"},{"$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$1:$AA$1=1)*ROUND($Q17:$AA17,15-13*ORÇAMENTO!$AF$7))))","v":0},null,{"$f":"IF(OR(B17<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H17>0,ORÇAMENTO!AC17=\"QUANT.\"),OR(K17=\"\",M17=0,N17=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC17=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H17<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q17:AA17,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H17>0,I17=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D17<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A17,\n                IF(ISERROR(MATCH($A17,$A$15:OFFSET($A17,-1,0),0)),MAX($M$15:OFFSET(M17,-1,0))+1,\n                      INDEX($M$15:OFFSET(M17,-1,0),MATCH($A17,$A$15:OFFSET($A17,-1,0),0)))))","v":""},{"$f":"IF($D17<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A17=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A17-$A$15,0)),\n                OFFSET($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\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AB17)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB17)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AC$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AC17)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC17)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AD$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AD17)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD17)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AE$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AE17)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE17)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AF$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AF17)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF17)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AG$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AG17)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG17)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AH$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AH17)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH17)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AI$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AI17)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI17)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AJ$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AJ17)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ17)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AK$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AK17)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK17)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AM$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AN$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AO$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AP$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AQ$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AR$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AS$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AT$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AU$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M17-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M17-$A$15,AV$13)))","v":0},null,{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,AX$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,AY$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,AZ$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BA$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BB$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D17<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M17=$A$15),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M17-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M17-$A$15,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$15),0)","v":"1.1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F18)-ROW(F$15),0)","v":"BOMBA SUBMERSA PARA POÇOS TUBULARES PROFUNDOS DIÂMETRO DE 4 POLEGADAS, COM VAZÃO DE 5,0 M³/H A 205 MCA, POTÊNCIA DE 7,5 CV E TRIFÁSICA"},{"$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$1:$AA$1=1)*ROUND($Q18:$AA18,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B18<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H18>0,ORÇAMENTO!AC18=\"QUANT.\"),OR(K18=\"\",M18=0,N18=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC18=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H18<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q18:AA18,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H18>0,I18=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D18<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A18,\n                IF(ISERROR(MATCH($A18,$A$15:OFFSET($A18,-1,0),0)),MAX($M$15:OFFSET(M18,-1,0))+1,\n                      INDEX($M$15:OFFSET(M18,-1,0),MATCH($A18,$A$15:OFFSET($A18,-1,0),0)))))","v":1},{"$f":"IF($D18<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A18=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A18-$A$15,0)),\n                OFFSET($F$15,$A18,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D18=\"Serviço\",AB$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AB18)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB18)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":15661.73},{"$f":"IF(AND($D18=\"Serviço\",AC$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AC18)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC18)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AD$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AD18)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD18)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AE$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AE18)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE18)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AF$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AF18)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF18)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AG$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AG18)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG18)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AH$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AH18)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH18)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AI$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AI18)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI18)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AJ$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AJ18)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ18)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AK$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AK18)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK18)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M18-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M18-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D18<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M18=$A$15),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M18-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M18-$A$15,BG$13)))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B19)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C19)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D19)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E19)-ROW(E$15),0)","v":"1.1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F19)-ROW(F$15),0)","v":"QUADRO DE COMANDO 10 HP 380C/PROTEÇÃO"},{"$f":"IF($D19<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G19)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q19:$AA19,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B19<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H19>0,ORÇAMENTO!AC19=\"QUANT.\"),OR(K19=\"\",M19=0,N19=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC19=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H19<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q19:AA19,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H19>0,I19=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D19<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A19,\n                IF(ISERROR(MATCH($A19,$A$15:OFFSET($A19,-1,0),0)),MAX($M$15:OFFSET(M19,-1,0))+1,\n                      INDEX($M$15:OFFSET(M19,-1,0),MATCH($A19,$A$15:OFFSET($A19,-1,0),0)))))","v":1},{"$f":"IF($D19<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A19=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A19-$A$15,0)),\n                OFFSET($F$15,$A19,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D19=\"Serviço\",AB$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AB19)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB19)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":3023.5},{"$f":"IF(AND($D19=\"Serviço\",AC$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AC19)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC19)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AD$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AD19)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD19)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AE$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AE19)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE19)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AF$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AF19)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF19)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AG$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AG19)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG19)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AH$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AH19)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH19)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AI$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AI19)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI19)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AJ$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AJ19)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ19)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AK$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AK19)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK19)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M19-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M19-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D19<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M19=$A$15),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M19-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M19-$A$15,BG$13)))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B20)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C20)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D20)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E20)-ROW(E$15),0)","v":"1.1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F20)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D20<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G20)-ROW(G$15),0))","v":"-"},{"$f":"IF($D20<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H20)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q20:$AA20,15-13*ORÇAMENTO!$AF$7))))","v":300},"300 metros",{"$f":"IF(OR(B20<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H20>0,ORÇAMENTO!AC20=\"QUANT.\"),OR(K20=\"\",M20=0,N20=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC20=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H20<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q20:AA20,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H20>0,I20=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D20<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A20,\n                IF(ISERROR(MATCH($A20,$A$15:OFFSET($A20,-1,0),0)),MAX($M$15:OFFSET(M20,-1,0))+1,\n                      INDEX($M$15:OFFSET(M20,-1,0),MATCH($A20,$A$15:OFFSET($A20,-1,0),0)))))","v":1},{"$f":"IF($D20<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A20=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A20-$A$15,0)),\n                OFFSET($F$15,$A20,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,300,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D20=\"Serviço\",AB$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AB20)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB20)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":7500},{"$f":"IF(AND($D20=\"Serviço\",AC$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AC20)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC20)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AD$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AD20)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD20)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AE$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AE20)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE20)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AF$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AF20)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF20)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AG$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AG20)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG20)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AH$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AH20)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH20)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AI$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AI20)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI20)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AJ$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AJ20)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ20)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AK$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AK20)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK20)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M20-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M20-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D20<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M20=$A$15),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M20-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M20-$A$15,BG$13)))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B21)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C21)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D21)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E21)-ROW(E$15),0)","v":"1.1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F21)-ROW(F$15),0)","v":"TAMPA DO POÇO "},{"$f":"IF($D21<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G21)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q21:$AA21,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B21<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H21>0,ORÇAMENTO!AC21=\"QUANT.\"),OR(K21=\"\",M21=0,N21=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC21=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H21<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q21:AA21,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H21>0,I21=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D21<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A21,\n                IF(ISERROR(MATCH($A21,$A$15:OFFSET($A21,-1,0),0)),MAX($M$15:OFFSET(M21,-1,0))+1,\n                      INDEX($M$15:OFFSET(M21,-1,0),MATCH($A21,$A$15:OFFSET($A21,-1,0),0)))))","v":1},{"$f":"IF($D21<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A21=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A21-$A$15,0)),\n                OFFSET($F$15,$A21,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D21=\"Serviço\",AB$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AB21)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB21)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":217.69},{"$f":"IF(AND($D21=\"Serviço\",AC$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AC21)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC21)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AD$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AD21)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD21)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AE$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AE21)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE21)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AF$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AF21)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF21)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AG$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AG21)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG21)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AH$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AH21)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH21)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AI$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AI21)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI21)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AJ$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AJ21)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ21)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AK$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AK21)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK21)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M21-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M21-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D21<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M21=$A$15),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M21-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M21-$A$15,BG$13)))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B22)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C22)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D22)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E22)-ROW(E$15),0)","v":"1.1.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F22)-ROW(F$15),0)","v":"ADAPTADOR PARA BOMBA"},{"$f":"IF($D22<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G22)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q22:$AA22,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B22<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H22>0,ORÇAMENTO!AC22=\"QUANT.\"),OR(K22=\"\",M22=0,N22=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC22=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H22<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q22:AA22,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H22>0,I22=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D22<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A22,\n                IF(ISERROR(MATCH($A22,$A$15:OFFSET($A22,-1,0),0)),MAX($M$15:OFFSET(M22,-1,0))+1,\n                      INDEX($M$15:OFFSET(M22,-1,0),MATCH($A22,$A$15:OFFSET($A22,-1,0),0)))))","v":1},{"$f":"IF($D22<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A22=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A22-$A$15,0)),\n                OFFSET($F$15,$A22,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D22=\"Serviço\",AB$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AB22)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB22)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":102.8},{"$f":"IF(AND($D22=\"Serviço\",AC$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AC22)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC22)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AD$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AD22)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD22)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AE$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AE22)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE22)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AF$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AF22)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF22)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AG$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AG22)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG22)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AH$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AH22)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH22)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AI$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AI22)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI22)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AJ$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AJ22)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ22)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AK$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AK22)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK22)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M22-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M22-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D22<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M22=$A$15),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M22-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M22-$A$15,BG$13)))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B23)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C23)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D23)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E23)-ROW(E$15),0)","v":"1.1.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F23)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D23<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G23)-ROW(G$15),0))","v":"-"},{"$f":"IF($D23<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H23)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q23:$AA23,15-13*ORÇAMENTO!$AF$7))))","v":300},"300 metros",{"$f":"IF(OR(B23<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H23>0,ORÇAMENTO!AC23=\"QUANT.\"),OR(K23=\"\",M23=0,N23=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC23=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H23<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q23:AA23,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H23>0,I23=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D23<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A23,\n                IF(ISERROR(MATCH($A23,$A$15:OFFSET($A23,-1,0),0)),MAX($M$15:OFFSET(M23,-1,0))+1,\n                      INDEX($M$15:OFFSET(M23,-1,0),MATCH($A23,$A$15:OFFSET($A23,-1,0),0)))))","v":1},{"$f":"IF($D23<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A23=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A23-$A$15,0)),\n                OFFSET($F$15,$A23,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,300,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D23=\"Serviço\",AB$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AB23)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB23)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":18672},{"$f":"IF(AND($D23=\"Serviço\",AC$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AC23)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC23)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AD$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AD23)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD23)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AE$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AE23)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE23)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AF$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AF23)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF23)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AG$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AG23)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG23)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AH$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AH23)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH23)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AI$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AI23)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI23)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AJ$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AJ23)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ23)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AK$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AK23)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK23)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M23-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M23-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D23<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M23=$A$15),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M23-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M23-$A$15,BG$13)))","v":1000000000000}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B24)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C24)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D24)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E24)-ROW(E$15),0)","v":"1.1.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F24)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q24:$AA24,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B24<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H24>0,ORÇAMENTO!AC24=\"QUANT.\"),OR(K24=\"\",M24=0,N24=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC24=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H24<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q24:AA24,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H24>0,I24=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D24<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A24,\n                IF(ISERROR(MATCH($A24,$A$15:OFFSET($A24,-1,0),0)),MAX($M$15:OFFSET(M24,-1,0))+1,\n                      INDEX($M$15:OFFSET(M24,-1,0),MATCH($A24,$A$15:OFFSET($A24,-1,0),0)))))","v":1},{"$f":"IF($D24<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A24=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A24-$A$15,0)),\n                OFFSET($F$15,$A24,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D24=\"Serviço\",AB$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AB24)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB24)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":26.72},{"$f":"IF(AND($D24=\"Serviço\",AC$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AC24)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC24)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AD$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AD24)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD24)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AE$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AE24)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE24)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AF$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AF24)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF24)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AG$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AG24)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG24)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AH$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AH24)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH24)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AI$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AI24)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI24)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AJ$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AJ24)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ24)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AK$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AK24)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK24)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M24-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M24-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D24<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M24=$A$15),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M24-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M24-$A$15,BG$13)))","v":1000000000000}]
["2",{"$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$15),0)","v":"1.1.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F25)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D25<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G25)-ROW(G$15),0))","v":"-"},{"$f":"IF($D25<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H25)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q25:$AA25,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B25<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H25>0,ORÇAMENTO!AC25=\"QUANT.\"),OR(K25=\"\",M25=0,N25=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC25=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H25<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q25:AA25,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H25>0,I25=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D25<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A25,\n                IF(ISERROR(MATCH($A25,$A$15:OFFSET($A25,-1,0),0)),MAX($M$15:OFFSET(M25,-1,0))+1,\n                      INDEX($M$15:OFFSET(M25,-1,0),MATCH($A25,$A$15:OFFSET($A25,-1,0),0)))))","v":1},{"$f":"IF($D25<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A25=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A25-$A$15,0)),\n                OFFSET($F$15,$A25,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D25=\"Serviço\",AB$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AB25)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB25)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":360.43},{"$f":"IF(AND($D25=\"Serviço\",AC$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AC25)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC25)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AD$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AD25)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD25)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AE$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AE25)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE25)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AF$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AF25)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF25)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AG$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AG25)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG25)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AH$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AH25)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH25)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AI$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AI25)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI25)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AJ$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AJ25)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ25)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AK$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AK25)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK25)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M25-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M25-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D25<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M25=$A$15),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M25-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M25-$A$15,BG$13)))","v":1000000000000}]
["2",{"$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$15),0)","v":"1.1.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F26)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D26<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G26)-ROW(G$15),0))","v":"-"},{"$f":"IF($D26<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H26)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q26:$AA26,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B26<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H26>0,ORÇAMENTO!AC26=\"QUANT.\"),OR(K26=\"\",M26=0,N26=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC26=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H26<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q26:AA26,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H26>0,I26=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D26<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A26,\n                IF(ISERROR(MATCH($A26,$A$15:OFFSET($A26,-1,0),0)),MAX($M$15:OFFSET(M26,-1,0))+1,\n                      INDEX($M$15:OFFSET(M26,-1,0),MATCH($A26,$A$15:OFFSET($A26,-1,0),0)))))","v":1},{"$f":"IF($D26<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A26=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A26-$A$15,0)),\n                OFFSET($F$15,$A26,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D26=\"Serviço\",AB$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AB26)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB26)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":1036.53},{"$f":"IF(AND($D26=\"Serviço\",AC$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AC26)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC26)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AD$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AD26)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD26)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AE$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AE26)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE26)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AF$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AF26)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF26)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AG$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AG26)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG26)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AH$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AH26)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH26)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AI$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AI26)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI26)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AJ$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AJ26)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ26)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AK$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AK26)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK26)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M26-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M26-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D26<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M26=$A$15),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M26-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M26-$A$15,BG$13)))","v":1000000000000}]
["2",{"$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$15),0)","v":"1.1.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F27)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D27<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G27)-ROW(G$15),0))","v":"-"},{"$f":"IF($D27<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H27)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q27:$AA27,15-13*ORÇAMENTO!$AF$7))))","v":300},"300 metros",{"$f":"IF(OR(B27<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H27>0,ORÇAMENTO!AC27=\"QUANT.\"),OR(K27=\"\",M27=0,N27=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC27=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H27<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q27:AA27,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H27>0,I27=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D27<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A27,\n                IF(ISERROR(MATCH($A27,$A$15:OFFSET($A27,-1,0),0)),MAX($M$15:OFFSET(M27,-1,0))+1,\n                      INDEX($M$15:OFFSET(M27,-1,0),MATCH($A27,$A$15:OFFSET($A27,-1,0),0)))))","v":1},{"$f":"IF($D27<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A27=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A27-$A$15,0)),\n                OFFSET($F$15,$A27,0)))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,300,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D27=\"Serviço\",AB$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AB27)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB27)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":2076},{"$f":"IF(AND($D27=\"Serviço\",AC$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AC27)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC27)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AD$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AD27)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD27)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AE$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AE27)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE27)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AF$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AF27)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF27)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AG$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AG27)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG27)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AH$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AH27)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH27)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AI$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AI27)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI27)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AJ$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AJ27)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ27)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AK$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AK27)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK27)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AM$13)))","v":1},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M27-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M27-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D27<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M27=$A$15),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M27-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M27-$A$15,BG$13)))","v":1000000000000}]
["13.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B28)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C28)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D28)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E28)-ROW(E$15),0)","v":"1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F28)-ROW(F$15),0)","v":"CERCAMENTO DO POÇO"},{"$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$1:$AA$1=1)*ROUND($Q28:$AA28,15-13*ORÇAMENTO!$AF$7))))","v":0},null,{"$f":"IF(OR(B28<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H28>0,ORÇAMENTO!AC28=\"QUANT.\"),OR(K28=\"\",M28=0,N28=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC28=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H28<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q28:AA28,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H28>0,I28=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D28<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A28,\n                IF(ISERROR(MATCH($A28,$A$15:OFFSET($A28,-1,0),0)),MAX($M$15:OFFSET(M28,-1,0))+1,\n                      INDEX($M$15:OFFSET(M28,-1,0),MATCH($A28,$A$15:OFFSET($A28,-1,0),0)))))","v":""},{"$f":"IF($D28<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A28=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A28-$A$15,0)),\n                OFFSET($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\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AB28)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB28)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AC$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AC28)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC28)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AD$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AD28)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD28)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AE$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AE28)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE28)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AF$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AF28)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF28)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AG$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AG28)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG28)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AH$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AH28)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH28)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AI$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AI28)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI28)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AJ$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AJ28)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ28)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AK$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AK28)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK28)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AM$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AN$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AO$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AP$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AQ$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AR$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AS$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AT$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AU$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M28-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M28-$A$15,AV$13)))","v":0},null,{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,AX$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,AY$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,AZ$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BA$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BB$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D28<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M28=$A$15),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M28-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M28-$A$15,BG$13)))","v":0}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B29)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C29)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D29)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E29)-ROW(E$15),0)","v":"1.2.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F29)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q29:$AA29,15-13*ORÇAMENTO!$AF$7))))","v":5},"5 unidades de acordo com o projeto",{"$f":"IF(OR(B29<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H29>0,ORÇAMENTO!AC29=\"QUANT.\"),OR(K29=\"\",M29=0,N29=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC29=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H29<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q29:AA29,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H29>0,I29=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D29<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A29,\n                IF(ISERROR(MATCH($A29,$A$15:OFFSET($A29,-1,0),0)),MAX($M$15:OFFSET(M29,-1,0))+1,\n                      INDEX($M$15:OFFSET(M29,-1,0),MATCH($A29,$A$15:OFFSET($A29,-1,0),0)))))","v":2},{"$f":"IF($D29<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A29=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A29-$A$15,0)),\n                OFFSET($F$15,$A29,0)))","v":"CERCAMENTO DO POÇO"},null,null,null,5,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D29=\"Serviço\",AB$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AB29)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB29)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AC$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AC29)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC29)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":428},{"$f":"IF(AND($D29=\"Serviço\",AD$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AD29)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD29)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AE$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AE29)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE29)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AF$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AF29)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF29)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AG$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AG29)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG29)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AH$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AH29)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH29)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AI$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AI29)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI29)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AJ$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AJ29)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ29)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AK$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AK29)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK29)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AN$13)))","v":1},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M29-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M29-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D29<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M29=$A$15),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M29-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M29-$A$15,BG$13)))","v":1000000000000}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B30)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C30)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D30)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E30)-ROW(E$15),0)","v":"1.2.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F30)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D30<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G30)-ROW(G$15),0))","v":"-"},{"$f":"IF($D30<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H30)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q30:$AA30,15-13*ORÇAMENTO!$AF$7))))","v":4.5},"3x1,50= 4,50m²",{"$f":"IF(OR(B30<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H30>0,ORÇAMENTO!AC30=\"QUANT.\"),OR(K30=\"\",M30=0,N30=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC30=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H30<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q30:AA30,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H30>0,I30=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D30<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A30,\n                IF(ISERROR(MATCH($A30,$A$15:OFFSET($A30,-1,0),0)),MAX($M$15:OFFSET(M30,-1,0))+1,\n                      INDEX($M$15:OFFSET(M30,-1,0),MATCH($A30,$A$15:OFFSET($A30,-1,0),0)))))","v":2},{"$f":"IF($D30<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A30=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A30-$A$15,0)),\n                OFFSET($F$15,$A30,0)))","v":"CERCAMENTO DO POÇO"},null,null,null,4.5,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D30=\"Serviço\",AB$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AB30)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB30)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AC$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AC30)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC30)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":3117.69},{"$f":"IF(AND($D30=\"Serviço\",AD$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AD30)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD30)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AE$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AE30)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE30)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AF$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AF30)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF30)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AG$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AG30)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG30)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AH$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AH30)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH30)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AI$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AI30)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI30)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AJ$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AJ30)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ30)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AK$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AK30)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK30)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AN$13)))","v":1},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M30-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M30-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D30<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M30=$A$15),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M30-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M30-$A$15,BG$13)))","v":1000000000000}]
["13",{"$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$15),0)","v":"1.2.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F31)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D31<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G31)-ROW(G$15),0))","v":"-"},{"$f":"IF($D31<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H31)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q31:$AA31,15-13*ORÇAMENTO!$AF$7))))","v":19.5},"1,5(5+3+5)= 19,50 m²",{"$f":"IF(OR(B31<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H31>0,ORÇAMENTO!AC31=\"QUANT.\"),OR(K31=\"\",M31=0,N31=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC31=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H31<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q31:AA31,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H31>0,I31=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D31<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A31,\n                IF(ISERROR(MATCH($A31,$A$15:OFFSET($A31,-1,0),0)),MAX($M$15:OFFSET(M31,-1,0))+1,\n                      INDEX($M$15:OFFSET(M31,-1,0),MATCH($A31,$A$15:OFFSET($A31,-1,0),0)))))","v":2},{"$f":"IF($D31<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A31=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A31-$A$15,0)),\n                OFFSET($F$15,$A31,0)))","v":"CERCAMENTO DO POÇO"},null,null,null,19.5,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D31=\"Serviço\",AB$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AB31)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB31)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AC$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AC31)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC31)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":433.68},{"$f":"IF(AND($D31=\"Serviço\",AD$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AD31)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD31)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AE$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AE31)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE31)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AF$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AF31)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF31)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AG$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AG31)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG31)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AH$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AH31)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH31)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AI$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AI31)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI31)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AJ$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AJ31)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ31)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AK$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AK31)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK31)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AN$13)))","v":1},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M31-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M31-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D31<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M31=$A$15),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M31-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M31-$A$15,BG$13)))","v":1000000000000}]
["13",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B32)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C32)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D32)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E32)-ROW(E$15),0)","v":"1.2.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F32)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D32<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G32)-ROW(G$15),0))","v":"-"},{"$f":"IF($D32<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H32)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q32:$AA32,15-13*ORÇAMENTO!$AF$7))))","v":0.21},"5(0,15x0,15x3,1416x0,60)=0,21m³",{"$f":"IF(OR(B32<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H32>0,ORÇAMENTO!AC32=\"QUANT.\"),OR(K32=\"\",M32=0,N32=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC32=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H32<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q32:AA32,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H32>0,I32=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D32<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A32,\n                IF(ISERROR(MATCH($A32,$A$15:OFFSET($A32,-1,0),0)),MAX($M$15:OFFSET(M32,-1,0))+1,\n                      INDEX($M$15:OFFSET(M32,-1,0),MATCH($A32,$A$15:OFFSET($A32,-1,0),0)))))","v":2},{"$f":"IF($D32<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A32=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A32-$A$15,0)),\n                OFFSET($F$15,$A32,0)))","v":"CERCAMENTO DO POÇO"},null,null,null,0.21,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D32=\"Serviço\",AB$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AB32)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB32)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AC$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AC32)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC32)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":21.53},{"$f":"IF(AND($D32=\"Serviço\",AD$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AD32)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD32)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AE$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AE32)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE32)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AF$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AF32)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF32)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AG$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AG32)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG32)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AH$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AH32)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH32)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AI$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AI32)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI32)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AJ$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AJ32)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ32)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AK$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AK32)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK32)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AN$13)))","v":1},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M32-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M32-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D32<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M32=$A$15),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M32-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M32-$A$15,BG$13)))","v":1000000000000}]
["18.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B33)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C33)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D33)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E33)-ROW(E$15),0)","v":"1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F33)-ROW(F$15),0)","v":"RESERVATÓRIO"},{"$f":"IF($D33<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G33)-ROW(G$15),0))","v":""},{"$f":"IF($D33<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H33)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q33:$AA33,15-13*ORÇAMENTO!$AF$7))))","v":0},null,{"$f":"IF(OR(B33<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H33>0,ORÇAMENTO!AC33=\"QUANT.\"),OR(K33=\"\",M33=0,N33=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC33=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H33<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q33:AA33,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H33>0,I33=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D33<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A33,\n                IF(ISERROR(MATCH($A33,$A$15:OFFSET($A33,-1,0),0)),MAX($M$15:OFFSET(M33,-1,0))+1,\n                      INDEX($M$15:OFFSET(M33,-1,0),MATCH($A33,$A$15:OFFSET($A33,-1,0),0)))))","v":""},{"$f":"IF($D33<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A33=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A33-$A$15,0)),\n                OFFSET($F$15,$A33,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D33=\"Serviço\",AB$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AB33)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB33)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AC$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AC33)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC33)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AD$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AD33)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD33)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AE$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AE33)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE33)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AF$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AF33)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF33)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AG$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AG33)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG33)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AH$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AH33)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH33)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AI$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AI33)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI33)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AJ$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AJ33)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ33)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AK$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AK33)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK33)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AM$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AN$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AO$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AP$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AQ$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AR$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AS$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AT$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AU$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M33-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M33-$A$15,AV$13)))","v":0},null,{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,AX$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,AY$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,AZ$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BA$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BB$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D33<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M33=$A$15),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M33-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M33-$A$15,BG$13)))","v":0}]
["18",{"$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$15),0)","v":"1.3.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F34)-ROW(F$15),0)","v":"CAIXA DE ÁGUA 20.00"},{"$f":"IF($D34<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G34)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q34:$AA34,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B34<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H34>0,ORÇAMENTO!AC34=\"QUANT.\"),OR(K34=\"\",M34=0,N34=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC34=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H34<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q34:AA34,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H34>0,I34=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D34<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A34,\n                IF(ISERROR(MATCH($A34,$A$15:OFFSET($A34,-1,0),0)),MAX($M$15:OFFSET(M34,-1,0))+1,\n                      INDEX($M$15:OFFSET(M34,-1,0),MATCH($A34,$A$15:OFFSET($A34,-1,0),0)))))","v":3},{"$f":"IF($D34<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A34=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A34-$A$15,0)),\n                OFFSET($F$15,$A34,0)))","v":"RESERVATÓRIO"},null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D34=\"Serviço\",AB$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AB34)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB34)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AC$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AC34)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC34)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AD$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AD34)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD34)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":14351.95},{"$f":"IF(AND($D34=\"Serviço\",AE$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AE34)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE34)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AF$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AF34)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF34)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AG$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AG34)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG34)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AH$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AH34)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH34)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AI$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AI34)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI34)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AJ$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AJ34)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ34)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AK$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AK34)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK34)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M34-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M34-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D34<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M34=$A$15),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M34-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M34-$A$15,BG$13)))","v":1000000000000}]
["18",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B35)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C35)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D35)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E35)-ROW(E$15),0)","v":"1.3.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F35)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q35:$AA35,15-13*ORÇAMENTO!$AF$7))))","v":1.8},"3x3x0,20= 1,80m³",{"$f":"IF(OR(B35<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H35>0,ORÇAMENTO!AC35=\"QUANT.\"),OR(K35=\"\",M35=0,N35=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC35=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H35<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q35:AA35,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H35>0,I35=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D35<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A35,\n                IF(ISERROR(MATCH($A35,$A$15:OFFSET($A35,-1,0),0)),MAX($M$15:OFFSET(M35,-1,0))+1,\n                      INDEX($M$15:OFFSET(M35,-1,0),MATCH($A35,$A$15:OFFSET($A35,-1,0),0)))))","v":3},{"$f":"IF($D35<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A35=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A35-$A$15,0)),\n                OFFSET($F$15,$A35,0)))","v":"RESERVATÓRIO"},null,null,null,null,1.8,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D35=\"Serviço\",AB$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AB35)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB35)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AC$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AC35)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC35)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AD$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AD35)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD35)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":1170.8599999999999},{"$f":"IF(AND($D35=\"Serviço\",AE$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AE35)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE35)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AF$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AF35)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF35)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AG$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AG35)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG35)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AH$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AH35)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH35)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AI$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AI35)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI35)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AJ$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AJ35)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ35)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AK$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AK35)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK35)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M35-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M35-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D35<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M35=$A$15),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M35-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M35-$A$15,BG$13)))","v":1000000000000}]
["18",{"$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$15),0)","v":"1.3.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F36)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D36<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G36)-ROW(G$15),0))","v":"-"},{"$f":"IF($D36<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H36)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q36:$AA36,15-13*ORÇAMENTO!$AF$7))))","v":9},"3x3=9m²",{"$f":"IF(OR(B36<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H36>0,ORÇAMENTO!AC36=\"QUANT.\"),OR(K36=\"\",M36=0,N36=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC36=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H36<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q36:AA36,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H36>0,I36=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D36<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A36,\n                IF(ISERROR(MATCH($A36,$A$15:OFFSET($A36,-1,0),0)),MAX($M$15:OFFSET(M36,-1,0))+1,\n                      INDEX($M$15:OFFSET(M36,-1,0),MATCH($A36,$A$15:OFFSET($A36,-1,0),0)))))","v":3},{"$f":"IF($D36<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A36=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A36-$A$15,0)),\n                OFFSET($F$15,$A36,0)))","v":"RESERVATÓRIO"},null,null,null,null,9,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D36=\"Serviço\",AB$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AB36)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB36)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AC$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AC36)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC36)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AD$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AD36)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD36)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":203.67},{"$f":"IF(AND($D36=\"Serviço\",AE$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AE36)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE36)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AF$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AF36)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF36)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AG$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AG36)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG36)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AH$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AH36)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH36)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AI$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AI36)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI36)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AJ$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AJ36)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ36)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AK$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AK36)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK36)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M36-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M36-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D36<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M36=$A$15),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M36-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M36-$A$15,BG$13)))","v":1000000000000}]
["18",{"$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$15),0)","v":"1.3.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F37)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D37<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G37)-ROW(G$15),0))","v":"-"},{"$f":"IF($D37<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H37)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q37:$AA37,15-13*ORÇAMENTO!$AF$7))))","v":0.21},"5(0,15x0,15x3,1416x0,60)=0,21m²",{"$f":"IF(OR(B37<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H37>0,ORÇAMENTO!AC37=\"QUANT.\"),OR(K37=\"\",M37=0,N37=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC37=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H37<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q37:AA37,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H37>0,I37=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D37<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A37,\n                IF(ISERROR(MATCH($A37,$A$15:OFFSET($A37,-1,0),0)),MAX($M$15:OFFSET(M37,-1,0))+1,\n                      INDEX($M$15:OFFSET(M37,-1,0),MATCH($A37,$A$15:OFFSET($A37,-1,0),0)))))","v":3},{"$f":"IF($D37<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A37=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A37-$A$15,0)),\n                OFFSET($F$15,$A37,0)))","v":"RESERVATÓRIO"},null,null,null,null,0.21,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D37=\"Serviço\",AB$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AB37)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB37)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AC$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AC37)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC37)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AD$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AD37)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD37)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":21.53},{"$f":"IF(AND($D37=\"Serviço\",AE$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AE37)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE37)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AF$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AF37)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF37)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AG$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AG37)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG37)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AH$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AH37)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH37)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AI$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AI37)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI37)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AJ$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AJ37)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ37)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AK$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AK37)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK37)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M37-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M37-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D37<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M37=$A$15),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M37-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M37-$A$15,BG$13)))","v":1000000000000}]
["18",{"$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$15),0)","v":"1.3.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F38)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D38<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G38)-ROW(G$15),0))","v":"-"},{"$f":"IF($D38<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H38)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q38:$AA38,15-13*ORÇAMENTO!$AF$7))))","v":1.5},"1x1,50= 1,50m²",{"$f":"IF(OR(B38<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H38>0,ORÇAMENTO!AC38=\"QUANT.\"),OR(K38=\"\",M38=0,N38=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC38=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H38<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q38:AA38,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H38>0,I38=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D38<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A38,\n                IF(ISERROR(MATCH($A38,$A$15:OFFSET($A38,-1,0),0)),MAX($M$15:OFFSET(M38,-1,0))+1,\n                      INDEX($M$15:OFFSET(M38,-1,0),MATCH($A38,$A$15:OFFSET($A38,-1,0),0)))))","v":3},{"$f":"IF($D38<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A38=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A38-$A$15,0)),\n                OFFSET($F$15,$A38,0)))","v":"RESERVATÓRIO"},null,null,null,null,1.5,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D38=\"Serviço\",AB$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AB38)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB38)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AC$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AC38)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC38)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AD$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AD38)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD38)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":1039.23},{"$f":"IF(AND($D38=\"Serviço\",AE$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AE38)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE38)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AF$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AF38)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF38)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AG$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AG38)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG38)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AH$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AH38)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH38)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AI$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AI38)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI38)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AJ$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AJ38)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ38)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AK$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AK38)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK38)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M38-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M38-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D38<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M38=$A$15),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M38-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M38-$A$15,BG$13)))","v":1000000000000}]
["18",{"$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$15),0)","v":"1.3.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F39)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D39<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G39)-ROW(G$15),0))","v":"-"},{"$f":"IF($D39<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H39)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q39:$AA39,15-13*ORÇAMENTO!$AF$7))))","v":15.75},"(3+3+1.5)= 15,75",{"$f":"IF(OR(B39<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H39>0,ORÇAMENTO!AC39=\"QUANT.\"),OR(K39=\"\",M39=0,N39=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC39=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H39<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q39:AA39,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H39>0,I39=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D39<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A39,\n                IF(ISERROR(MATCH($A39,$A$15:OFFSET($A39,-1,0),0)),MAX($M$15:OFFSET(M39,-1,0))+1,\n                      INDEX($M$15:OFFSET(M39,-1,0),MATCH($A39,$A$15:OFFSET($A39,-1,0),0)))))","v":3},{"$f":"IF($D39<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A39=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A39-$A$15,0)),\n                OFFSET($F$15,$A39,0)))","v":"RESERVATÓRIO"},null,null,null,null,15.75,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D39=\"Serviço\",AB$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AB39)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB39)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AC$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AC39)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC39)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AD$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AD39)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD39)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":350.28},{"$f":"IF(AND($D39=\"Serviço\",AE$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AE39)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE39)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AF$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AF39)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF39)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AG$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AG39)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG39)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AH$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AH39)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH39)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AI$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AI39)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI39)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AJ$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AJ39)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ39)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AK$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P39,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AK39)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P39,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK39)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M39-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M39-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D39<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M39=$A$15),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M39-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M39-$A$15,BG$13)))","v":1000000000000}]
["18",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B40)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C40)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D40)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E40)-ROW(E$15),0)","v":"1.3.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F40)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q40:$AA40,15-13*ORÇAMENTO!$AF$7))))","v":5},"5 unidades",{"$f":"IF(OR(B40<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H40>0,ORÇAMENTO!AC40=\"QUANT.\"),OR(K40=\"\",M40=0,N40=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC40=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H40<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q40:AA40,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H40>0,I40=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D40<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A40,\n                IF(ISERROR(MATCH($A40,$A$15:OFFSET($A40,-1,0),0)),MAX($M$15:OFFSET(M40,-1,0))+1,\n                      INDEX($M$15:OFFSET(M40,-1,0),MATCH($A40,$A$15:OFFSET($A40,-1,0),0)))))","v":3},{"$f":"IF($D40<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A40=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A40-$A$15,0)),\n                OFFSET($F$15,$A40,0)))","v":"RESERVATÓRIO"},null,null,null,null,5,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D40=\"Serviço\",AB$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AB40)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB40)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AC$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AC40)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC40)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AD$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AD40)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD40)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":428},{"$f":"IF(AND($D40=\"Serviço\",AE$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AE40)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE40)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AF$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AF40)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF40)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AG$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AG40)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG40)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AH$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AH40)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH40)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AI$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AI40)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI40)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AJ$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AJ40)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ40)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AK$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P40,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AK40)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P40,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK40)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M40-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M40-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D40<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M40=$A$15),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M40-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M40-$A$15,BG$13)))","v":1000000000000}]
["18",{"$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$15),0)","v":"1.3.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F41)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D41<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G41)-ROW(G$15),0))","v":"-"},{"$f":"IF($D41<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H41)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q41:$AA41,15-13*ORÇAMENTO!$AF$7))))","v":2},"2 unidades",{"$f":"IF(OR(B41<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H41>0,ORÇAMENTO!AC41=\"QUANT.\"),OR(K41=\"\",M41=0,N41=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC41=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H41<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q41:AA41,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H41>0,I41=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D41<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A41,\n                IF(ISERROR(MATCH($A41,$A$15:OFFSET($A41,-1,0),0)),MAX($M$15:OFFSET(M41,-1,0))+1,\n                      INDEX($M$15:OFFSET(M41,-1,0),MATCH($A41,$A$15:OFFSET($A41,-1,0),0)))))","v":3},{"$f":"IF($D41<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A41=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A41-$A$15,0)),\n                OFFSET($F$15,$A41,0)))","v":"RESERVATÓRIO"},null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D41=\"Serviço\",AB$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AB41)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB41)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AC$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AC41)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC41)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AD$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AD41)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD41)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":90.88},{"$f":"IF(AND($D41=\"Serviço\",AE$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AE41)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE41)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AF$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AF41)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF41)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AG$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AG41)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG41)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AH$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AH41)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH41)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AI$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AI41)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI41)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AJ$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AJ41)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ41)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AK$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P41,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AK41)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P41,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK41)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M41-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M41-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D41<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M41=$A$15),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M41-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M41-$A$15,BG$13)))","v":1000000000000}]
["18",{"$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$15),0)","v":"1.3.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F42)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D42<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G42)-ROW(G$15),0))","v":"-"},{"$f":"IF($D42<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H42)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q42:$AA42,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade",{"$f":"IF(OR(B42<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H42>0,ORÇAMENTO!AC42=\"QUANT.\"),OR(K42=\"\",M42=0,N42=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC42=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H42<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q42:AA42,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H42>0,I42=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D42<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A42,\n                IF(ISERROR(MATCH($A42,$A$15:OFFSET($A42,-1,0),0)),MAX($M$15:OFFSET(M42,-1,0))+1,\n                      INDEX($M$15:OFFSET(M42,-1,0),MATCH($A42,$A$15:OFFSET($A42,-1,0),0)))))","v":3},{"$f":"IF($D42<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A42=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A42-$A$15,0)),\n                OFFSET($F$15,$A42,0)))","v":"RESERVATÓRIO"},null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D42=\"Serviço\",AB$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AB42)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB42)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AC$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AC42)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC42)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AD$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AD42)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD42)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":95.78},{"$f":"IF(AND($D42=\"Serviço\",AE$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AE42)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE42)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AF$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AF42)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF42)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AG$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AG42)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG42)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AH$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AH42)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH42)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AI$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AI42)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI42)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AJ$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AJ42)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ42)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AK$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P42,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AK42)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P42,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK42)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M42-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M42-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D42<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M42=$A$15),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M42-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M42-$A$15,BG$13)))","v":1000000000000}]
["18",{"$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$15),0)","v":"1.3.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F43)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D43<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G43)-ROW(G$15),0))","v":"-"},{"$f":"IF($D43<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H43)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q43:$AA43,15-13*ORÇAMENTO!$AF$7))))","v":6},"6m",{"$f":"IF(OR(B43<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H43>0,ORÇAMENTO!AC43=\"QUANT.\"),OR(K43=\"\",M43=0,N43=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC43=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H43<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q43:AA43,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H43>0,I43=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D43<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A43,\n                IF(ISERROR(MATCH($A43,$A$15:OFFSET($A43,-1,0),0)),MAX($M$15:OFFSET(M43,-1,0))+1,\n                      INDEX($M$15:OFFSET(M43,-1,0),MATCH($A43,$A$15:OFFSET($A43,-1,0),0)))))","v":3},{"$f":"IF($D43<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A43=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A43-$A$15,0)),\n                OFFSET($F$15,$A43,0)))","v":"RESERVATÓRIO"},null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D43=\"Serviço\",AB$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AB43)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB43)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AC$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AC43)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC43)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AD$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AD43)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD43)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":122.7},{"$f":"IF(AND($D43=\"Serviço\",AE$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AE43)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE43)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AF$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AF43)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF43)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AG$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AG43)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG43)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AH$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AH43)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH43)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AI$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AI43)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI43)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AJ$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AJ43)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ43)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AK$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P43,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AK43)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P43,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK43)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M43-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M43-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D43<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M43=$A$15),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M43-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M43-$A$15,BG$13)))","v":1000000000000}]
["18",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B44)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C44)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D44)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E44)-ROW(E$15),0)","v":"1.3.11."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F44)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q44:$AA44,15-13*ORÇAMENTO!$AF$7))))","v":2},"2 unidades",{"$f":"IF(OR(B44<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H44>0,ORÇAMENTO!AC44=\"QUANT.\"),OR(K44=\"\",M44=0,N44=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC44=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H44<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q44:AA44,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H44>0,I44=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D44<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A44,\n                IF(ISERROR(MATCH($A44,$A$15:OFFSET($A44,-1,0),0)),MAX($M$15:OFFSET(M44,-1,0))+1,\n                      INDEX($M$15:OFFSET(M44,-1,0),MATCH($A44,$A$15:OFFSET($A44,-1,0),0)))))","v":3},{"$f":"IF($D44<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A44=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A44-$A$15,0)),\n                OFFSET($F$15,$A44,0)))","v":"RESERVATÓRIO"},null,null,null,null,2,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D44=\"Serviço\",AB$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AB44)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB44)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AC$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AC44)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC44)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AD$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AD44)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD44)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":59.22},{"$f":"IF(AND($D44=\"Serviço\",AE$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AE44)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE44)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AF$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AF44)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF44)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AG$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AG44)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG44)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AH$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AH44)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH44)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AI$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AI44)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI44)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AJ$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AJ44)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ44)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AK$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P44,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AK44)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P44,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK44)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AO$13)))","v":1},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AP$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M44-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M44-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D44<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M44=$A$15),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M44-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M44-$A$15,BG$13)))","v":1000000000000}]
["30.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B45)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C45)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D45)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E45)-ROW(E$15),0)","v":"1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F45)-ROW(F$15),0)","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},{"$f":"IF($D45<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G45)-ROW(G$15),0))","v":""},{"$f":"IF($D45<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H45)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q45:$AA45,15-13*ORÇAMENTO!$AF$7))))","v":0},null,{"$f":"IF(OR(B45<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H45>0,ORÇAMENTO!AC45=\"QUANT.\"),OR(K45=\"\",M45=0,N45=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC45=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H45<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q45:AA45,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H45>0,I45=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D45<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A45,\n                IF(ISERROR(MATCH($A45,$A$15:OFFSET($A45,-1,0),0)),MAX($M$15:OFFSET(M45,-1,0))+1,\n                      INDEX($M$15:OFFSET(M45,-1,0),MATCH($A45,$A$15:OFFSET($A45,-1,0),0)))))","v":""},{"$f":"IF($D45<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A45=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A45-$A$15,0)),\n                OFFSET($F$15,$A45,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D45=\"Serviço\",AB$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AB45)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB45)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AC$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AC45)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC45)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AD$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AD45)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD45)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AE$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AE45)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE45)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AF$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AF45)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF45)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AG$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AG45)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG45)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AH$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AH45)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH45)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AI$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AI45)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI45)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AJ$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AJ45)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ45)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AK$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P45,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AK45)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P45,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK45)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AM$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AN$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AO$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AP$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AQ$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AR$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AS$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AT$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AU$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M45-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M45-$A$15,AV$13)))","v":0},null,{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,AX$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,AY$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,AZ$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,BA$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,BB$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,BC$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,BD$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,BE$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,BF$13)))","v":0},{"$f":"IF(OR($D45<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M45=$A$15),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M45-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M45-$A$15,BG$13)))","v":0}]
["30",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B46)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C46)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D46)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E46)-ROW(E$15),0)","v":"1.4.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F46)-ROW(F$15),0)","v":"TUDO PEAD 50MM PN 10"},{"$f":"IF($D46<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G46)-ROW(G$15),0))","v":"M"},{"$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$1:$AA$1=1)*ROUND($Q46:$AA46,15-13*ORÇAMENTO!$AF$7))))","v":100},"100 metros",{"$f":"IF(OR(B46<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H46>0,ORÇAMENTO!AC46=\"QUANT.\"),OR(K46=\"\",M46=0,N46=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC46=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H46<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q46:AA46,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H46>0,I46=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D46<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A46,\n                IF(ISERROR(MATCH($A46,$A$15:OFFSET($A46,-1,0),0)),MAX($M$15:OFFSET(M46,-1,0))+1,\n                      INDEX($M$15:OFFSET(M46,-1,0),MATCH($A46,$A$15:OFFSET($A46,-1,0),0)))))","v":4},{"$f":"IF($D46<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A46=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A46-$A$15,0)),\n                OFFSET($F$15,$A46,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,100,null,null,null,null,null,null,null,{"$f":"IF(AND($D46=\"Serviço\",AB$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AB46)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB46)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AC$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AC46)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC46)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AD$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AD46)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD46)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AE$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AE46)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE46)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":3254},{"$f":"IF(AND($D46=\"Serviço\",AF$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AF46)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF46)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AG$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AG46)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG46)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AH$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AH46)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH46)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AI$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AI46)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI46)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AJ$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AJ46)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ46)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AK$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P46,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AK46)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P46,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK46)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M46-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M46-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D46<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M46=$A$15),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M46-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M46-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F47)-ROW(F$15),0)","v":"TUDO PEAD 40MM PN 10"},{"$f":"IF($D47<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G47)-ROW(G$15),0))","v":"M"},{"$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$1:$AA$1=1)*ROUND($Q47:$AA47,15-13*ORÇAMENTO!$AF$7))))","v":800},"800 metros",{"$f":"IF(OR(B47<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H47>0,ORÇAMENTO!AC47=\"QUANT.\"),OR(K47=\"\",M47=0,N47=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC47=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H47<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q47:AA47,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H47>0,I47=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D47<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A47,\n                IF(ISERROR(MATCH($A47,$A$15:OFFSET($A47,-1,0),0)),MAX($M$15:OFFSET(M47,-1,0))+1,\n                      INDEX($M$15:OFFSET(M47,-1,0),MATCH($A47,$A$15:OFFSET($A47,-1,0),0)))))","v":4},{"$f":"IF($D47<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A47=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A47-$A$15,0)),\n                OFFSET($F$15,$A47,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,800,null,null,null,null,null,null,null,{"$f":"IF(AND($D47=\"Serviço\",AB$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AB47)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB47)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AC$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AC47)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC47)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AD$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AD47)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD47)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AE$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AE47)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE47)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":17320},{"$f":"IF(AND($D47=\"Serviço\",AF$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AF47)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF47)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AG$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AG47)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG47)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AH$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AH47)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH47)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AI$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AI47)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI47)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AJ$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AJ47)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ47)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AK$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P47,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AK47)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P47,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK47)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M47-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M47-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D47<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M47=$A$15),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M47-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M47-$A$15,BG$13)))","v":1000000000000}]
["30",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B48)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C48)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D48)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E48)-ROW(E$15),0)","v":"1.4.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F48)-ROW(F$15),0)","v":"TUDO PEAD 32MM PN 10"},{"$f":"IF($D48<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G48)-ROW(G$15),0))","v":"M"},{"$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$1:$AA$1=1)*ROUND($Q48:$AA48,15-13*ORÇAMENTO!$AF$7))))","v":800},"800 metros",{"$f":"IF(OR(B48<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H48>0,ORÇAMENTO!AC48=\"QUANT.\"),OR(K48=\"\",M48=0,N48=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC48=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H48<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q48:AA48,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H48>0,I48=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D48<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A48,\n                IF(ISERROR(MATCH($A48,$A$15:OFFSET($A48,-1,0),0)),MAX($M$15:OFFSET(M48,-1,0))+1,\n                      INDEX($M$15:OFFSET(M48,-1,0),MATCH($A48,$A$15:OFFSET($A48,-1,0),0)))))","v":4},{"$f":"IF($D48<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A48=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A48-$A$15,0)),\n                OFFSET($F$15,$A48,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,800,null,null,null,null,null,null,null,{"$f":"IF(AND($D48=\"Serviço\",AB$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AB48)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB48)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AC$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AC48)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC48)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AD$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AD48)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD48)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AE$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AE48)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE48)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":10968},{"$f":"IF(AND($D48=\"Serviço\",AF$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AF48)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF48)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AG$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AG48)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG48)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AH$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AH48)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH48)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AI$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AI48)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI48)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AJ$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AJ48)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ48)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AK$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P48,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AK48)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P48,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK48)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M48-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M48-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D48<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M48=$A$15),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M48-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M48-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F49)-ROW(F$15),0)","v":"TUDO PEAD 25MM PN 10"},{"$f":"IF($D49<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G49)-ROW(G$15),0))","v":"M"},{"$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$1:$AA$1=1)*ROUND($Q49:$AA49,15-13*ORÇAMENTO!$AF$7))))","v":1200},"1.200 metros",{"$f":"IF(OR(B49<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H49>0,ORÇAMENTO!AC49=\"QUANT.\"),OR(K49=\"\",M49=0,N49=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC49=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H49<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q49:AA49,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H49>0,I49=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D49<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A49,\n                IF(ISERROR(MATCH($A49,$A$15:OFFSET($A49,-1,0),0)),MAX($M$15:OFFSET(M49,-1,0))+1,\n                      INDEX($M$15:OFFSET(M49,-1,0),MATCH($A49,$A$15:OFFSET($A49,-1,0),0)))))","v":4},{"$f":"IF($D49<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A49=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A49-$A$15,0)),\n                OFFSET($F$15,$A49,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,1200,null,null,null,null,null,null,null,{"$f":"IF(AND($D49=\"Serviço\",AB$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AB49)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB49)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AC$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AC49)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC49)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AD$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AD49)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD49)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AE$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AE49)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE49)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":12768},{"$f":"IF(AND($D49=\"Serviço\",AF$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AF49)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF49)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AG$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AG49)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG49)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AH$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AH49)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH49)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AI$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AI49)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI49)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AJ$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AJ49)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ49)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AK$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P49,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AK49)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P49,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK49)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M49-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M49-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D49<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M49=$A$15),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M49-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M49-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F50)-ROW(F$15),0)","v":"TUBO PEAD 20MM PN 10"},{"$f":"IF($D50<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G50)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q50:$AA50,15-13*ORÇAMENTO!$AF$7))))","v":705},"705 metros",{"$f":"IF(OR(B50<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H50>0,ORÇAMENTO!AC50=\"QUANT.\"),OR(K50=\"\",M50=0,N50=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC50=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H50<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q50:AA50,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H50>0,I50=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D50<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A50,\n                IF(ISERROR(MATCH($A50,$A$15:OFFSET($A50,-1,0),0)),MAX($M$15:OFFSET(M50,-1,0))+1,\n                      INDEX($M$15:OFFSET(M50,-1,0),MATCH($A50,$A$15:OFFSET($A50,-1,0),0)))))","v":4},{"$f":"IF($D50<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A50=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A50-$A$15,0)),\n                OFFSET($F$15,$A50,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,705,null,null,null,null,null,null,null,{"$f":"IF(AND($D50=\"Serviço\",AB$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AB50)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB50)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AC$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AC50)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC50)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AD$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AD50)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD50)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AE$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AE50)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE50)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":4984.3500000000004},{"$f":"IF(AND($D50=\"Serviço\",AF$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AF50)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF50)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AG$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AG50)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG50)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AH$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AH50)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH50)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AI$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AI50)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI50)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AJ$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AJ50)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ50)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AK$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P50,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AK50)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P50,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK50)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M50-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M50-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D50<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M50=$A$15),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M50-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M50-$A$15,BG$13)))","v":1000000000000}]
["30",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B51)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C51)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D51)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E51)-ROW(E$15),0)","v":"1.4.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F51)-ROW(F$15),0)","v":"UNIÃO DE COMPRESSÃO PEAD 40MM PN 10"},{"$f":"IF($D51<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G51)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q51:$AA51,15-13*ORÇAMENTO!$AF$7))))","v":8},"800/100 = 8 unidades",{"$f":"IF(OR(B51<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H51>0,ORÇAMENTO!AC51=\"QUANT.\"),OR(K51=\"\",M51=0,N51=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC51=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H51<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q51:AA51,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H51>0,I51=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D51<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A51,\n                IF(ISERROR(MATCH($A51,$A$15:OFFSET($A51,-1,0),0)),MAX($M$15:OFFSET(M51,-1,0))+1,\n                      INDEX($M$15:OFFSET(M51,-1,0),MATCH($A51,$A$15:OFFSET($A51,-1,0),0)))))","v":4},{"$f":"IF($D51<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A51=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A51-$A$15,0)),\n                OFFSET($F$15,$A51,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,8,null,null,null,null,null,null,null,{"$f":"IF(AND($D51=\"Serviço\",AB$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AB51)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB51)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AC$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AC51)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC51)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AD$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AD51)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD51)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AE$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AE51)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE51)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":662.56},{"$f":"IF(AND($D51=\"Serviço\",AF$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AF51)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF51)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AG$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AG51)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG51)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AH$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AH51)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH51)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AI$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AI51)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI51)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AJ$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AJ51)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ51)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AK$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P51,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AK51)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P51,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK51)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M51-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M51-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D51<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M51=$A$15),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M51-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M51-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F52)-ROW(F$15),0)","v":"UNIÃO DE COMPRESSÃO PEAD 32MM PN 10"},{"$f":"IF($D52<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G52)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q52:$AA52,15-13*ORÇAMENTO!$AF$7))))","v":8},"800/100 = 8 unidades",{"$f":"IF(OR(B52<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H52>0,ORÇAMENTO!AC52=\"QUANT.\"),OR(K52=\"\",M52=0,N52=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC52=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H52<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q52:AA52,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H52>0,I52=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D52<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A52,\n                IF(ISERROR(MATCH($A52,$A$15:OFFSET($A52,-1,0),0)),MAX($M$15:OFFSET(M52,-1,0))+1,\n                      INDEX($M$15:OFFSET(M52,-1,0),MATCH($A52,$A$15:OFFSET($A52,-1,0),0)))))","v":4},{"$f":"IF($D52<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A52=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A52-$A$15,0)),\n                OFFSET($F$15,$A52,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,8,null,null,null,null,null,null,null,{"$f":"IF(AND($D52=\"Serviço\",AB$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AB52)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB52)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AC$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AC52)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC52)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AD$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AD52)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD52)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AE$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AE52)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE52)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":406.32},{"$f":"IF(AND($D52=\"Serviço\",AF$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AF52)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF52)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AG$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AG52)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG52)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AH$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AH52)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH52)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AI$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AI52)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI52)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AJ$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AJ52)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ52)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AK$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P52,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AK52)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P52,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK52)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M52-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M52-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D52<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M52=$A$15),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M52-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M52-$A$15,BG$13)))","v":1000000000000}]
["30",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B53)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C53)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D53)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E53)-ROW(E$15),0)","v":"1.4.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F53)-ROW(F$15),0)","v":"UNIÃO DE COMPRESSÃO PEAD 25MM PN 10"},{"$f":"IF($D53<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G53)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q53:$AA53,15-13*ORÇAMENTO!$AF$7))))","v":12},"1.200/100 = 12 unidades",{"$f":"IF(OR(B53<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H53>0,ORÇAMENTO!AC53=\"QUANT.\"),OR(K53=\"\",M53=0,N53=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC53=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H53<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q53:AA53,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H53>0,I53=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D53<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A53,\n                IF(ISERROR(MATCH($A53,$A$15:OFFSET($A53,-1,0),0)),MAX($M$15:OFFSET(M53,-1,0))+1,\n                      INDEX($M$15:OFFSET(M53,-1,0),MATCH($A53,$A$15:OFFSET($A53,-1,0),0)))))","v":4},{"$f":"IF($D53<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A53=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A53-$A$15,0)),\n                OFFSET($F$15,$A53,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,12,null,null,null,null,null,null,null,{"$f":"IF(AND($D53=\"Serviço\",AB$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AB53)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB53)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AC$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AC53)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC53)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AD$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AD53)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD53)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AE$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AE53)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE53)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":375.84},{"$f":"IF(AND($D53=\"Serviço\",AF$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AF53)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF53)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AG$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AG53)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG53)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AH$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AH53)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH53)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AI$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AI53)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI53)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AJ$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AJ53)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ53)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AK$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P53,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AK53)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P53,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK53)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M53-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M53-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D53<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M53=$A$15),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M53-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M53-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F54)-ROW(F$15),0)","v":"TE DE 40/20MM DE COMPRESSÃO PEAD PN 10"},{"$f":"IF($D54<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G54)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q54:$AA54,15-13*ORÇAMENTO!$AF$7))))","v":5},"5 unidades conforme projeto",{"$f":"IF(OR(B54<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H54>0,ORÇAMENTO!AC54=\"QUANT.\"),OR(K54=\"\",M54=0,N54=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC54=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H54<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q54:AA54,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H54>0,I54=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D54<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A54,\n                IF(ISERROR(MATCH($A54,$A$15:OFFSET($A54,-1,0),0)),MAX($M$15:OFFSET(M54,-1,0))+1,\n                      INDEX($M$15:OFFSET(M54,-1,0),MATCH($A54,$A$15:OFFSET($A54,-1,0),0)))))","v":4},{"$f":"IF($D54<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A54=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A54-$A$15,0)),\n                OFFSET($F$15,$A54,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(AND($D54=\"Serviço\",AB$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AB54)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB54)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AC$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AC54)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC54)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AD$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AD54)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD54)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AE$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AE54)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE54)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":554.04999999999995},{"$f":"IF(AND($D54=\"Serviço\",AF$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AF54)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF54)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AG$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AG54)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG54)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AH$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AH54)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH54)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AI$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AI54)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI54)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AJ$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AJ54)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ54)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AK$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P54,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AK54)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P54,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK54)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M54-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M54-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D54<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M54=$A$15),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M54-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M54-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F55)-ROW(F$15),0)","v":"TE DE 32/20MM DE COMPRESSÃO PEAD PN 10"},{"$f":"IF($D55<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G55)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q55:$AA55,15-13*ORÇAMENTO!$AF$7))))","v":5},"5 unidades conforme projeto",{"$f":"IF(OR(B55<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H55>0,ORÇAMENTO!AC55=\"QUANT.\"),OR(K55=\"\",M55=0,N55=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC55=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H55<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q55:AA55,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H55>0,I55=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D55<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A55,\n                IF(ISERROR(MATCH($A55,$A$15:OFFSET($A55,-1,0),0)),MAX($M$15:OFFSET(M55,-1,0))+1,\n                      INDEX($M$15:OFFSET(M55,-1,0),MATCH($A55,$A$15:OFFSET($A55,-1,0),0)))))","v":4},{"$f":"IF($D55<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A55=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A55-$A$15,0)),\n                OFFSET($F$15,$A55,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(AND($D55=\"Serviço\",AB$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AB55)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB55)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AC$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AC55)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC55)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AD$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AD55)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD55)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AE$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AE55)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE55)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":398.7},{"$f":"IF(AND($D55=\"Serviço\",AF$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AF55)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF55)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AG$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AG55)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG55)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AH$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AH55)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH55)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AI$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AI55)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI55)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AJ$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AJ55)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ55)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AK$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P55,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AK55)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P55,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK55)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M55-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M55-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D55<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M55=$A$15),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M55-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M55-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.11."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F56)-ROW(F$15),0)","v":"TE DE 25/20MM DE COMPRESSÃO PEAD PN 10"},{"$f":"IF($D56<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G56)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q56:$AA56,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade conforme projeto",{"$f":"IF(OR(B56<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H56>0,ORÇAMENTO!AC56=\"QUANT.\"),OR(K56=\"\",M56=0,N56=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC56=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H56<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q56:AA56,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H56>0,I56=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D56<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A56,\n                IF(ISERROR(MATCH($A56,$A$15:OFFSET($A56,-1,0),0)),MAX($M$15:OFFSET(M56,-1,0))+1,\n                      INDEX($M$15:OFFSET(M56,-1,0),MATCH($A56,$A$15:OFFSET($A56,-1,0),0)))))","v":4},{"$f":"IF($D56<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A56=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A56-$A$15,0)),\n                OFFSET($F$15,$A56,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"IF(AND($D56=\"Serviço\",AB$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AB56)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB56)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AC$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AC56)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC56)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AD$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AD56)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD56)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AE$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AE56)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE56)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":38.700000000000003},{"$f":"IF(AND($D56=\"Serviço\",AF$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AF56)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF56)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AG$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AG56)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG56)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AH$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AH56)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH56)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AI$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AI56)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI56)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AJ$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AJ56)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ56)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AK$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P56,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AK56)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P56,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK56)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M56-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M56-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D56<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M56=$A$15),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M56-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M56-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.12."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F57)-ROW(F$15),0)","v":"REDUÇÃO DE 40/32MM DE COMPRESSÃO PEAD PN 10"},{"$f":"IF($D57<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G57)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q57:$AA57,15-13*ORÇAMENTO!$AF$7))))","v":1},"1 unidade conforme projeto",{"$f":"IF(OR(B57<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H57>0,ORÇAMENTO!AC57=\"QUANT.\"),OR(K57=\"\",M57=0,N57=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC57=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H57<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q57:AA57,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H57>0,I57=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D57<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A57,\n                IF(ISERROR(MATCH($A57,$A$15:OFFSET($A57,-1,0),0)),MAX($M$15:OFFSET(M57,-1,0))+1,\n                      INDEX($M$15:OFFSET(M57,-1,0),MATCH($A57,$A$15:OFFSET($A57,-1,0),0)))))","v":4},{"$f":"IF($D57<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A57=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A57-$A$15,0)),\n                OFFSET($F$15,$A57,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,1,null,null,null,null,null,null,null,{"$f":"IF(AND($D57=\"Serviço\",AB$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AB57)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB57)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AC$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AC57)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC57)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AD$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AD57)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD57)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AE$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AE57)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE57)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":80.150000000000006},{"$f":"IF(AND($D57=\"Serviço\",AF$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AF57)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF57)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AG$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AG57)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG57)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AH$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AH57)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH57)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AI$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AI57)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI57)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AJ$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AJ57)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ57)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AK$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P57,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AK57)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P57,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK57)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M57-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M57-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D57<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M57=$A$15),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M57-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M57-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.13."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F58)-ROW(F$15),0)","v":"ADAPTADOR DE COMPRESSÃO "},{"$f":"IF($D58<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G58)-ROW(G$15),0))","v":"UN"},{"$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$1:$AA$1=1)*ROUND($Q58:$AA58,15-13*ORÇAMENTO!$AF$7))))","v":14},"14 famílias",{"$f":"IF(OR(B58<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H58>0,ORÇAMENTO!AC58=\"QUANT.\"),OR(K58=\"\",M58=0,N58=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC58=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H58<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q58:AA58,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H58>0,I58=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D58<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A58,\n                IF(ISERROR(MATCH($A58,$A$15:OFFSET($A58,-1,0),0)),MAX($M$15:OFFSET(M58,-1,0))+1,\n                      INDEX($M$15:OFFSET(M58,-1,0),MATCH($A58,$A$15:OFFSET($A58,-1,0),0)))))","v":4},{"$f":"IF($D58<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A58=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A58-$A$15,0)),\n                OFFSET($F$15,$A58,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,14,null,null,null,null,null,null,null,{"$f":"IF(AND($D58=\"Serviço\",AB$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AB58)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB58)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AC$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AC58)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC58)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AD$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AD58)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD58)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AE$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AE58)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE58)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":550.34},{"$f":"IF(AND($D58=\"Serviço\",AF$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AF58)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF58)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AG$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AG58)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG58)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AH$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AH58)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH58)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AI$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AI58)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI58)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AJ$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AJ58)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ58)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AK$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P58,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AK58)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P58,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK58)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M58-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M58-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D58<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M58=$A$15),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M58-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M58-$A$15,BG$13)))","v":1000000000000}]
["30",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B59)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C59)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D59)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E59)-ROW(E$15),0)","v":"1.4.14."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F59)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q59:$AA59,15-13*ORÇAMENTO!$AF$7))))","v":14},"14 famílias",{"$f":"IF(OR(B59<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H59>0,ORÇAMENTO!AC59=\"QUANT.\"),OR(K59=\"\",M59=0,N59=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC59=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H59<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q59:AA59,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H59>0,I59=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D59<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A59,\n                IF(ISERROR(MATCH($A59,$A$15:OFFSET($A59,-1,0),0)),MAX($M$15:OFFSET(M59,-1,0))+1,\n                      INDEX($M$15:OFFSET(M59,-1,0),MATCH($A59,$A$15:OFFSET($A59,-1,0),0)))))","v":4},{"$f":"IF($D59<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A59=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A59-$A$15,0)),\n                OFFSET($F$15,$A59,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,14,null,null,null,null,null,null,null,{"$f":"IF(AND($D59=\"Serviço\",AB$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AB59)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB59)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AC$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AC59)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC59)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AD$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AD59)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD59)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AE$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AE59)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE59)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":2572.36},{"$f":"IF(AND($D59=\"Serviço\",AF$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AF59)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF59)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AG$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AG59)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG59)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AH$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AH59)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH59)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AI$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AI59)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI59)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AJ$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AJ59)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ59)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AK$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P59,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AK59)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P59,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK59)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M59-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M59-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D59<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M59=$A$15),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M59-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M59-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.15."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F60)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF($D60<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G60)-ROW(G$15),0))","v":"-"},{"$f":"IF($D60<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H60)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$1:$AA$1=1)*ROUND($Q60:$AA60,15-13*ORÇAMENTO!$AF$7))))","v":3},"3 unidades conforme projeto",{"$f":"IF(OR(B60<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H60>0,ORÇAMENTO!AC60=\"QUANT.\"),OR(K60=\"\",M60=0,N60=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC60=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H60<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q60:AA60,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H60>0,I60=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D60<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A60,\n                IF(ISERROR(MATCH($A60,$A$15:OFFSET($A60,-1,0),0)),MAX($M$15:OFFSET(M60,-1,0))+1,\n                      INDEX($M$15:OFFSET(M60,-1,0),MATCH($A60,$A$15:OFFSET($A60,-1,0),0)))))","v":4},{"$f":"IF($D60<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A60=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A60-$A$15,0)),\n                OFFSET($F$15,$A60,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,3,null,null,null,null,null,null,null,{"$f":"IF(AND($D60=\"Serviço\",AB$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AB60)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB60)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AC$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AC60)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC60)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AD$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AD60)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD60)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AE$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AE60)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE60)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":379.11},{"$f":"IF(AND($D60=\"Serviço\",AF$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AF60)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF60)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AG$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AG60)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG60)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AH$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AH60)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH60)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AI$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AI60)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI60)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AJ$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AJ60)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ60)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AK$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P60,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AK60)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P60,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK60)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M60-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M60-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D60<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M60=$A$15),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M60-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M60-$A$15,BG$13)))","v":1000000000000}]
["30",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B61)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C61)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D61)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E61)-ROW(E$15),0)","v":"1.4.16."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F61)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$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$1:$AA$1=1)*ROUND($Q61:$AA61,15-13*ORÇAMENTO!$AF$7))))","v":14},"14 famílias",{"$f":"IF(OR(B61<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H61>0,ORÇAMENTO!AC61=\"QUANT.\"),OR(K61=\"\",M61=0,N61=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC61=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H61<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q61:AA61,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H61>0,I61=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D61<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A61,\n                IF(ISERROR(MATCH($A61,$A$15:OFFSET($A61,-1,0),0)),MAX($M$15:OFFSET(M61,-1,0))+1,\n                      INDEX($M$15:OFFSET(M61,-1,0),MATCH($A61,$A$15:OFFSET($A61,-1,0),0)))))","v":4},{"$f":"IF($D61<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A61=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A61-$A$15,0)),\n                OFFSET($F$15,$A61,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,14,null,null,null,null,null,null,null,{"$f":"IF(AND($D61=\"Serviço\",AB$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AB61)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB61)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AC$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AC61)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC61)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AD$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AD61)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD61)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AE$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AE61)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE61)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":4123.84},{"$f":"IF(AND($D61=\"Serviço\",AF$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AF61)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF61)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AG$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AG61)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG61)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AH$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AH61)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH61)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AI$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AI61)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI61)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AJ$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AJ61)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ61)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AK$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P61,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AK61)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P61,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK61)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M61-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M61-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D61<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M61=$A$15),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M61-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M61-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.17."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F62)-ROW(F$15),0)","v":"ABERTURA E REATERRO DE VALA"},{"$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$1:$AA$1=1)*ROUND($Q62:$AA62,15-13*ORÇAMENTO!$AF$7))))","v":3605},"100+800+800+1.200+705=3.605 metros",{"$f":"IF(OR(B62<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H62>0,ORÇAMENTO!AC62=\"QUANT.\"),OR(K62=\"\",M62=0,N62=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC62=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H62<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q62:AA62,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H62>0,I62=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D62<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A62,\n                IF(ISERROR(MATCH($A62,$A$15:OFFSET($A62,-1,0),0)),MAX($M$15:OFFSET(M62,-1,0))+1,\n                      INDEX($M$15:OFFSET(M62,-1,0),MATCH($A62,$A$15:OFFSET($A62,-1,0),0)))))","v":4},{"$f":"IF($D62<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A62=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A62-$A$15,0)),\n                OFFSET($F$15,$A62,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,3605,null,null,null,null,null,null,null,{"$f":"IF(AND($D62=\"Serviço\",AB$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AB62)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB62)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AC$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AC62)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC62)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AD$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AD62)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD62)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AE$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AE62)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE62)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":51875.95},{"$f":"IF(AND($D62=\"Serviço\",AF$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AF62)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF62)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AG$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AG62)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG62)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AH$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AH62)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH62)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AI$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AI62)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI62)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AJ$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AJ62)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ62)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AK$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P62,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AK62)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P62,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK62)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M62-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M62-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D62<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M62=$A$15),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M62-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M62-$A$15,BG$13)))","v":1000000000000}]
["30",{"$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$15),0)","v":"1.4.18."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F63)-ROW(F$15),0)","v":"MÃO DE OBRA PARA COLOCAÇÃO DA TUBULAÇÃO"},{"$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$1:$AA$1=1)*ROUND($Q63:$AA63,15-13*ORÇAMENTO!$AF$7))))","v":3605},"100+800+800+1.200+705=3.605 metros",{"$f":"IF(OR(B63<>\"S\",CÁLCULO.FrentesPreenchidas=0),\"\",IF(AND(ACOMPANHAMENTO=\"PLE\",AUTOEVENTO=\"Manual\",OR(H63>0,ORÇAMENTO!AC63=\"QUANT.\"),OR(K63=\"\",M63=0,N63=\"\")),\"►E\",IF(AND(ACOMPANHAMENTO=\"PLE\",ORÇAMENTO!AC63=\"QUANT.\"),\"►Q\",IF(AND(ACOMPANHAMENTO=\"PLE\",H63<>SUMPRODUCT(($Q$1:$AA$1=1)*ROUND(Q63:AA63,15))),\"►S\",IF(AND(COUNTIF($P$11:$AA$11,\"▼\")=0,H63>0,I63=\"\"),\"◄M\",\"\")))))","v":""},null,".",{"$f":"IF($D63<>\"Serviço\",\"\",\n          IF(AUTOEVENTO=\"manual\",$A63,\n                IF(ISERROR(MATCH($A63,$A$15:OFFSET($A63,-1,0),0)),MAX($M$15:OFFSET(M63,-1,0))+1,\n                      INDEX($M$15:OFFSET(M63,-1,0),MATCH($A63,$A$15:OFFSET($A63,-1,0),0)))))","v":4},{"$f":"IF($D63<>\"Serviço\",\"\",\n         IF(AUTOEVENTO=\"Manual\",\n                IF($A63=0,\"<-- defina o número do agrupador\",\n                       OFFSET(EVENTOS!$D$15,$A63-$A$15,0)),\n                OFFSET($F$15,$A63,0)))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,null,null,null,3605,null,null,null,null,null,null,null,{"$f":"IF(AND($D63=\"Serviço\",AB$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AB63)-ROW(AB$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB63)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AC$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AC63)-ROW(AC$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC63)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AD$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AD63)-ROW(AD$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD63)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AE$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AE63)-ROW(AE$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE63)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":12653.55},{"$f":"IF(AND($D63=\"Serviço\",AF$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AF63)-ROW(AF$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF63)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AG$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AG63)-ROW(AG$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG63)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AH$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AH63)-ROW(AH$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH63)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AI$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AI63)-ROW(AI$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI63)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AJ$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AJ63)-ROW(AJ$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ63)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AK$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>$A$15)),\n        IF(Import.TipoArredondamento<>\"TransfereGOV\",\n              ROUND(OFFSET($P63,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AK63)-ROW(AK$15),0),\n              ROUND(ROUND(OFFSET($P63,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK63)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),\n         0)","v":0},null,{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AM$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AM$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AN$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AN$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AO$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AO$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AP$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AP$13)))","v":2},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AQ$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AQ$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AR$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AR$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AS$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AS$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AT$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AT$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AU$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AU$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15)),0,\n         IF(OFFSET(CRONOPLE!$F$15,$M63-$A$15,AV$13)=0,10^12,OFFSET(CRONOPLE!$F$15,$M63-$A$15,AV$13)))","v":1000000000000},null,{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,AX$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,AX$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,AY$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,AY$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,AZ$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,AZ$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,BA$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,BA$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,BB$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,BB$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,BC$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,BC$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,BD$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,BD$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,BE$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,BE$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,BF$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,BF$13)))","v":1000000000000},{"$f":"IF(OR($D63<>\"Serviço\",AND(AUTOEVENTO=\"Manual\",$M63=$A$15),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,\n           IF(OFFSET(PLE!$G$15,$M63-$A$15,BG$13)=\"\",10^12,OFFSET(PLE!$G$15,$M63-$A$15,BG$13)))","v":1000000000000}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B64)-ROW(B$15),0)","v":-1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C64)-ROW(C$15),0)","v":"F"},"LOTE",null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"}]
[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,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: VOLMIR JOSÉ AGNOLETTO"},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: VOLMIR JOSÉ AGNOLETTO"}]
[null,null,null,null,null,{"$f":"DADOS!$C$25","v":"2025-08-28"},null,null,"CREA/CAU: 125496-D",null,null,null,null,null,null,null,null,null,null,"CREA/CAU: 125496-D"]
[null,null,null,null,null,"Data",null,null,"ART/RRT: ",null,null,null,null,null,null,null,null,null,null,"ART/RRT: "]

{"sheet":"CRONOPLE","index":7,"n_rows":79,"n_cols":31,"rows_kept":79,"cut":false,"hidden":false,"merged":[[70,25,70,26],[69,7,69,8],[69,9,69,10],[69,11,69,12],[69,13,69,14],[70,7,70,8],[70,15,70,16],[70,17,70,18],[70,19,70,20],[69,2,70,2],[71,7,71,8],[71,9,71,10],[69,23,69,24],[77,1,77,2],[70,21,70,22],[70,23,70,24],[71,11,71,12],[71,13,71,14],[69,15,69,16],[69,17,69,18],[69,21,69,22],[70,11,70,12],[69,19,69,20],[70,9,70,10],[70,13,70,14],[68,19,68,20],[68,21,68,22],[67,11,67,12],[67,13,67,14],[68,11,68,12],[68,13,68,14],[67,15,67,16],[67,17,67,18],[67,19,67,20],[66,7,66,8],[66,9,66,10],[66,11,66,12],[66,19,66,20],[7,1,7,2],[11,1,12,1],[11,2,12,2],[66,13,66,14],[66,15,66,16],[66,17,66,18],[68,27,68,28],[67,27,67,28],[67,29,67,30],[68,29,68,30],[68,25,68,26],[67,2,68,2],[67,7,67,8],[67,9,67,10],[68,7,68,8],[68,9,68,10],[66,29,66,30],[67,23,67,24],[67,25,67,26],[67,21,67,22],[66,27,66,28],[66,23,66,24],[66,25,66,26],[66,21,66,22],[71,27,71,28],[68,17,68,18],[68,23,68,24],[68,15,68,16],[69,29,69,30],[71,15,71,16],[70,29,70,30],[71,29,71,30],[71,17,71,18],[71,19,71,20],[71,21,71,22],[71,23,71,24],[71,25,71,26],[70,27,70,28],[69,25,69,26],[69,27,69,28],[1,28,1,30],[3,1,3,3],[3,6,3,8],[3,9,3,11],[4,1,4,3],[4,6,4,8],[4,9,4,11],[4,12,4,30]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F1>0,\"F\",\"\"),IF(AND(B1>0,B1<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B1>0,OFFSET(EVENTOS!$D$15,$B1-$B$15,0),0),IF(B1<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B1,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($C1=0,\"\",CONCATENATE($B1,\". \",$C1))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,"CRONOGRAMA PREVISTO PLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo\n#PUBLICO"]
[]
[null,"PROPONENTE / TOMADOR",null,null,null,null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV",null,null,"APELIDO EMPREENDIMENTO"]
[null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,null,null,null,{"$f":"Import.CR","v":0},null,null,{"$f":"Import.SICONV","v":0},null,null,{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"}]
[null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"NO ACOMPANHAMENTO POR BM, UTILIZE A ABA CRONO\",\n  IF(MAX($B$14:$B$65)<MAX(CÁLCULO!$M$15:$M$64),\"ERRO: NÚMERO DE EVENTOS INSUFICIENTE, CLIQUE EM ATUALIZAR LINHAS\",\n  IF(ROUND(OFFSET(CRONO!$AG$39,0,-1),2)<>CRONO!$R$30,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[null,{"$f":"IF(AdmLocal=\"Automática\",\"\",\"1. Selecione o Título do Evento da Administração Local:\")","v":"1. Selecione o Título do Evento da Administração Local:"}]
[{"$f":"MID(Import.EventoAdmLocal,1,SEARCH(\".\",Import.EventoAdmLocal)-1)","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($B$7=\"\",\"\",IF(AND($B$15=0,$B$8=\"\"),\"◄ Não foi indicado o Evento de Administração Local\",IF(ISERROR(MATCH(Import.EventoAdmLocal,$F$15:$F$65,0)),\"◄ Selecione um Título de Evento válido para a Administração Local\",\"\")))","v":"◄ Não foi indicado o Evento de Administração Local"}]
[]
[{"$f":"MATCH(VALUE(A8),CÁLCULO!$M$15:$M$64,0)-2","v":{"$error":"#VALUE!"}},{"$f":"CONCATENATE(IF(AdmLocal=\"Automática\",1,2),\". Digite nas células em amarelo o número do período em que os eventos serão concluídos:\")","v":"2. Digite nas células em amarelo o número do período em que os eventos serão concluídos:"}]
["FILTRO",null,null,null,{"$f":"IF(E$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,E$12))","v":"CONJUNTO ELETROMECÂNICO"},null,{"$f":"IF(G$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,G$12))","v":"CONJUNTO ELETROMECÂNICO"},{"$f":"IF(H$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"CERCAMENTO DO POÇO"},{"$f":"IF(I$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"RESERVATÓRIO"},{"$f":"IF(J$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},{"$f":"IF(K$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":""},{"$f":"IF(L$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":""},{"$f":"IF(M$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":""},{"$f":"IF(N$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":""},{"$f":"IF(O$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":""},{"$f":"IF(P$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":""},{"$f":"IF(Q$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":""},{"$f":"IF(R$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":""},{"$f":"IF(S$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":""},{"$f":"IF(T$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":""},{"$f":"IF(U$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":""},{"$f":"IF(V$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":""},{"$f":"IF(W$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":""},{"$f":"IF(X$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":""},{"$f":"IF(Y$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":""},{"$f":"IF(Z$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.FrentesPreenchidas,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""}]
["↓","Nº do Evento","Título dos Eventos",null,{"$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},{"$f":"OFFSET(I12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["FILTRO",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CRONOPLE.Erro=\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"Informe abaixo o NÚMERO DO PERÍODO em que os eventos serão concluídos\",\"\")","v":""}]
["F"]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F15>0,\"F\",\"\"),IF(AND(B15>0,B15<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},{"$f":"EVENTOS!$C$15","v":0},{"$f":"EVENTOS!$D$15","v":""},null,null,{"$f":"IF($C15=\"\",\"\",CONCATENATE($B15,\". \",$C15))","v":""},{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F16>0,\"F\",\"\"),IF(AND(B16>0,B16<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":1},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16>0,OFFSET(EVENTOS!$D$15,$B16-$B$15,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B16,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,{"$f":"IF($C16=0,\"\",CONCATENATE($B16,\". \",$C16))","v":"1. CONJUNTO ELETRO MECÂNICO"},1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F17>0,\"F\",\"\"),IF(AND(B17>0,B17<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":"F"},2,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17>0,OFFSET(EVENTOS!$D$15,$B17-$B$15,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B17,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"CERCAMENTO DO POÇO"},null,null,"2. CERCAMENTO DO POÇO",null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F18>0,\"F\",\"\"),IF(AND(B18>0,B18<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":"F"},3,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18>0,OFFSET(EVENTOS!$D$15,$B18-$B$15,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B18,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"RESERVATÓRIO"},null,null,"3. RESERVATÓRIO",null,null,1]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F19>0,\"F\",\"\"),IF(AND(B19>0,B19<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19>0,OFFSET(EVENTOS!$D$15,$B19-$B$15,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B19,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,"4. REDE DE DISTRIBUIÇÃO E CONEXÕES",null,null,null,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F20>0,\"F\",\"\"),IF(AND(B20>0,B20<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},5,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20>0,OFFSET(EVENTOS!$D$15,$B20-$B$15,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B20,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,"",null,null,null,null,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F21>0,\"F\",\"\"),IF(AND(B21>0,B21<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B21>0,OFFSET(EVENTOS!$D$15,$B21-$B$15,0),0),IF(B21<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B21,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F22>0,\"F\",\"\"),IF(AND(B22>0,B22<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},7,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B22>0,OFFSET(EVENTOS!$D$15,$B22-$B$15,0),0),IF(B22<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B22,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F23>0,\"F\",\"\"),IF(AND(B23>0,B23<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},8,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B23>0,OFFSET(EVENTOS!$D$15,$B23-$B$15,0),0),IF(B23<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B23,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F24>0,\"F\",\"\"),IF(AND(B24>0,B24<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},9,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B24>0,OFFSET(EVENTOS!$D$15,$B24-$B$15,0),0),IF(B24<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B24,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F25>0,\"F\",\"\"),IF(AND(B25>0,B25<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},10,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B25>0,OFFSET(EVENTOS!$D$15,$B25-$B$15,0),0),IF(B25<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B25,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F26>0,\"F\",\"\"),IF(AND(B26>0,B26<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},11,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B26>0,OFFSET(EVENTOS!$D$15,$B26-$B$15,0),0),IF(B26<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B26,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F27>0,\"F\",\"\"),IF(AND(B27>0,B27<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},12,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B27>0,OFFSET(EVENTOS!$D$15,$B27-$B$15,0),0),IF(B27<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B27,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F28>0,\"F\",\"\"),IF(AND(B28>0,B28<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},13,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B28>0,OFFSET(EVENTOS!$D$15,$B28-$B$15,0),0),IF(B28<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B28,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F29>0,\"F\",\"\"),IF(AND(B29>0,B29<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},14,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B29>0,OFFSET(EVENTOS!$D$15,$B29-$B$15,0),0),IF(B29<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B29,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F30>0,\"F\",\"\"),IF(AND(B30>0,B30<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},15,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B30>0,OFFSET(EVENTOS!$D$15,$B30-$B$15,0),0),IF(B30<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B30,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F31>0,\"F\",\"\"),IF(AND(B31>0,B31<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},16,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B31>0,OFFSET(EVENTOS!$D$15,$B31-$B$15,0),0),IF(B31<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B31,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F32>0,\"F\",\"\"),IF(AND(B32>0,B32<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},17,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B32>0,OFFSET(EVENTOS!$D$15,$B32-$B$15,0),0),IF(B32<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B32,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F33>0,\"F\",\"\"),IF(AND(B33>0,B33<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},18,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B33>0,OFFSET(EVENTOS!$D$15,$B33-$B$15,0),0),IF(B33<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B33,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F34>0,\"F\",\"\"),IF(AND(B34>0,B34<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},19,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B34>0,OFFSET(EVENTOS!$D$15,$B34-$B$15,0),0),IF(B34<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B34,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F35>0,\"F\",\"\"),IF(AND(B35>0,B35<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},20,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B35>0,OFFSET(EVENTOS!$D$15,$B35-$B$15,0),0),IF(B35<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B35,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F36>0,\"F\",\"\"),IF(AND(B36>0,B36<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},21,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B36>0,OFFSET(EVENTOS!$D$15,$B36-$B$15,0),0),IF(B36<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B36,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F37>0,\"F\",\"\"),IF(AND(B37>0,B37<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},22,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B37>0,OFFSET(EVENTOS!$D$15,$B37-$B$15,0),0),IF(B37<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B37,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F38>0,\"F\",\"\"),IF(AND(B38>0,B38<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},23,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B38>0,OFFSET(EVENTOS!$D$15,$B38-$B$15,0),0),IF(B38<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B38,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F39>0,\"F\",\"\"),IF(AND(B39>0,B39<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},24,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B39>0,OFFSET(EVENTOS!$D$15,$B39-$B$15,0),0),IF(B39<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B39,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F40>0,\"F\",\"\"),IF(AND(B40>0,B40<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},25,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B40>0,OFFSET(EVENTOS!$D$15,$B40-$B$15,0),0),IF(B40<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B40,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F41>0,\"F\",\"\"),IF(AND(B41>0,B41<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},26,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B41>0,OFFSET(EVENTOS!$D$15,$B41-$B$15,0),0),IF(B41<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B41,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F42>0,\"F\",\"\"),IF(AND(B42>0,B42<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},27,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B42>0,OFFSET(EVENTOS!$D$15,$B42-$B$15,0),0),IF(B42<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B42,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F43>0,\"F\",\"\"),IF(AND(B43>0,B43<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},28,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B43>0,OFFSET(EVENTOS!$D$15,$B43-$B$15,0),0),IF(B43<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B43,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F44>0,\"F\",\"\"),IF(AND(B44>0,B44<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},29,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B44>0,OFFSET(EVENTOS!$D$15,$B44-$B$15,0),0),IF(B44<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B44,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F45>0,\"F\",\"\"),IF(AND(B45>0,B45<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},30,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B45>0,OFFSET(EVENTOS!$D$15,$B45-$B$15,0),0),IF(B45<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B45,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F46>0,\"F\",\"\"),IF(AND(B46>0,B46<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},31,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B46>0,OFFSET(EVENTOS!$D$15,$B46-$B$15,0),0),IF(B46<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B46,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F47>0,\"F\",\"\"),IF(AND(B47>0,B47<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},32,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B47>0,OFFSET(EVENTOS!$D$15,$B47-$B$15,0),0),IF(B47<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B47,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F48>0,\"F\",\"\"),IF(AND(B48>0,B48<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},33,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B48>0,OFFSET(EVENTOS!$D$15,$B48-$B$15,0),0),IF(B48<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B48,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F49>0,\"F\",\"\"),IF(AND(B49>0,B49<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},34,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B49>0,OFFSET(EVENTOS!$D$15,$B49-$B$15,0),0),IF(B49<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B49,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F50>0,\"F\",\"\"),IF(AND(B50>0,B50<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},35,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B50>0,OFFSET(EVENTOS!$D$15,$B50-$B$15,0),0),IF(B50<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B50,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F51>0,\"F\",\"\"),IF(AND(B51>0,B51<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},36,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B51>0,OFFSET(EVENTOS!$D$15,$B51-$B$15,0),0),IF(B51<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B51,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F52>0,\"F\",\"\"),IF(AND(B52>0,B52<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},37,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B52>0,OFFSET(EVENTOS!$D$15,$B52-$B$15,0),0),IF(B52<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B52,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F53>0,\"F\",\"\"),IF(AND(B53>0,B53<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},38,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B53>0,OFFSET(EVENTOS!$D$15,$B53-$B$15,0),0),IF(B53<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B53,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F54>0,\"F\",\"\"),IF(AND(B54>0,B54<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},39,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B54>0,OFFSET(EVENTOS!$D$15,$B54-$B$15,0),0),IF(B54<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B54,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F55>0,\"F\",\"\"),IF(AND(B55>0,B55<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},40,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B55>0,OFFSET(EVENTOS!$D$15,$B55-$B$15,0),0),IF(B55<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B55,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F56>0,\"F\",\"\"),IF(AND(B56>0,B56<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},41,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B56>0,OFFSET(EVENTOS!$D$15,$B56-$B$15,0),0),IF(B56<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B56,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F57>0,\"F\",\"\"),IF(AND(B57>0,B57<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},42,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B57>0,OFFSET(EVENTOS!$D$15,$B57-$B$15,0),0),IF(B57<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B57,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F58>0,\"F\",\"\"),IF(AND(B58>0,B58<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},43,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B58>0,OFFSET(EVENTOS!$D$15,$B58-$B$15,0),0),IF(B58<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B58,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F59>0,\"F\",\"\"),IF(AND(B59>0,B59<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},44,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B59>0,OFFSET(EVENTOS!$D$15,$B59-$B$15,0),0),IF(B59<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B59,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F60>0,\"F\",\"\"),IF(AND(B60>0,B60<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},45,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B60>0,OFFSET(EVENTOS!$D$15,$B60-$B$15,0),0),IF(B60<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B60,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F61>0,\"F\",\"\"),IF(AND(B61>0,B61<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},46,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B61>0,OFFSET(EVENTOS!$D$15,$B61-$B$15,0),0),IF(B61<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B61,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F62>0,\"F\",\"\"),IF(AND(B62>0,B62<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},47,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B62>0,OFFSET(EVENTOS!$D$15,$B62-$B$15,0),0),IF(B62<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B62,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F63>0,\"F\",\"\"),IF(AND(B63>0,B63<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},48,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B63>0,OFFSET(EVENTOS!$D$15,$B63-$B$15,0),0),IF(B63<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B63,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(EVENTOS!$F64>0,\"F\",\"\"),IF(AND(B64>0,B64<=MAX(CÁLCULO!$M$15:$M$64)),\"F\",\"\"))","v":""},49,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B64>0,OFFSET(EVENTOS!$D$15,$B64-$B$15,0),0),IF(B64<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B64,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0},null,null,""]
["F"]
["F"]
["F",null,"Cronograma",null,null,null,null,{"$f":"(ROW($G67)-ROW($G$67))/8*12+1","v":1},null,{"$f":"H67+1","v":2},null,{"$f":"J67+1","v":3},null,{"$f":"L67+1","v":4},null,{"$f":"N67+1","v":5},null,{"$f":"P67+1","v":6},null,{"$f":"R67+1","v":7},null,{"$f":"T67+1","v":8},null,{"$f":"V67+1","v":9},null,{"$f":"X67+1","v":10},null,{"$f":"Z67+1","v":11},null,{"$f":"AB67+1","v":12}]
["F",null,"Parcela",null,null,null,"%",{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!H67)","v":0.36289981478913719},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!J67)","v":0.63710018521086276},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!L67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!N67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!P67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!R67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!T67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!V67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!X67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!Z67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!AB67)","v":0},null,{"$f":"OFFSET(CRONO!$T$30,0,CRONOPLE!AD67)","v":0}]
["F",null,null,null,null,null,"R$",{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!H67)","v":70612.399999999994},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!J67)","v":123965.82},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!L67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!N67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!P67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!R67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!T67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!V67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!X67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!Z67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!AB67)","v":0},null,{"$f":"OFFSET(CRONO!$T$34,0,CRONOPLE!AD67)","v":0}]
["F",null,"Acumulado",null,null,null,"%",{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!H67)","v":0.3629},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!J67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!L67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!N67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!P67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!R67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!T67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!V67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!X67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!Z67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!AB67)","v":1},null,{"$f":"OFFSET(CRONO!$T$35,0,CRONOPLE!AD67)","v":1}]
["F",null,null,null,null,null,"R$",{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!H67)","v":70612.400000000009},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!J67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!L67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!N67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!P67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!R67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!T67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!V67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!X67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!Z67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!AB67)","v":194578.22},null,{"$f":"OFFSET(CRONO!$T$39,0,CRONOPLE!AD67)","v":194578.22}]
["F",null,"Administração Local",null,null,null,"%",{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!H67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!J67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!L67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!N67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!P67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!R67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!T67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!V67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!X67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!Z67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!AB67)","v":""},null,{"$f":"OFFSET(CRONO!$T$40,0,CRONOPLE!AD67)","v":""}]
["F",null,null,null,null,null,{"$f":"IF(COUNTIF(H73:AF73,\"%Adm>%Global\")>0,\"Verificar proporcionalidade da Administração Local\",\"\")","v":""},{"$f":"IF(H72=\"\",\"\",IF(ROUND(H72,4)>ROUND(H70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(J72=\"\",\"\",IF(ROUND(J72,4)>ROUND(J70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(L72=\"\",\"\",IF(ROUND(L72,4)>ROUND(L70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(N72=\"\",\"\",IF(ROUND(N72,4)>ROUND(N70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(P72=\"\",\"\",IF(ROUND(P72,4)>ROUND(P70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(R72=\"\",\"\",IF(ROUND(R72,4)>ROUND(R70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(T72=\"\",\"\",IF(ROUND(T72,4)>ROUND(T70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(V72=\"\",\"\",IF(ROUND(V72,4)>ROUND(V70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(X72=\"\",\"\",IF(ROUND(X72,4)>ROUND(X70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(Z72=\"\",\"\",IF(ROUND(Z72,4)>ROUND(Z70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AB72=\"\",\"\",IF(ROUND(AB72,4)>ROUND(AB70,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AD72=\"\",\"\",IF(ROUND(AD72,4)>ROUND(AD70,4),\"%Adm>%Global\",\"\"))","v":""}]
["F"]
["F",{"$f":"Import.Município","v":"SÃO VALENTIM/RS"}]
["F","Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico"]
["F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: VOLMIR JOSÉ AGNOLETTO"}]
["F",{"$f":"DADOS!$C$25","v":"2025-08-28"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU: 125496-D"]
["F","Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ART/RRT: "]

{"sheet":"CRONO","index":8,"n_rows":46,"n_cols":33,"rows_kept":46,"cut":false,"hidden":false,"merged":[[11,19,12,19],[7,11,7,19],[7,20,7,24],[9,10,10,19],[29,8,30,10],[11,7,12,7],[11,8,12,8],[11,9,12,9],[44,8,44,10],[41,8,41,18],[39,7,39,9],[11,18,12,18],[7,6,10,6],[7,8,7,9],[6,7,8,7],[3,30,3,31],[4,30,4,31],[7,25,7,30]]}
[{"$f":"IF($M1>1,_xlfn.CONCAT($I1,\" \",$J1),\"\")","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-3,0)+1","v":{"$error":"#REF!"}},{"$f":"IF($R1<>2,0,IF($S1=0,1,IF(F2>0,OFFSET(QCI!$M$13,SUBSTITUTE(F2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F1,0))/$S1))","v":{"$error":"#REF!"}},{"$f":"IF($R1<>2,0,IF($S1=0,1,IF(F2>0,OFFSET(QCI!$N$13,SUBSTITUTE(F2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F1,0))/$S1))","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(E2,4),E3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(B1<=ORÇAMENTO.MáximoListaCrono,MATCH(B1,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#REF!"}},{"$f":"IF(AND($F2<>-1,$S1>0),\"F\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(OR(S1=0,S1=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R1<>2),$F2=0),\"Linha\",ROUND(1-SUM(U1:AG1),4)))","v":{"$error":"#REF!"}},{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!O$15,$F1,0),IF($F2<>-1,OFFSET(QCI!$D$13,$F2,0),\"\"))","v":{"$error":"#REF!"}},{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!R$15,$F1,0),IF($F2<>-1,OFFSET(QCI!$G$13,$F2,0),\"\"))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!C$15,$F1,0),1)","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(N$13<=$M1,IF(ISERROR(MATCH(N$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)),ROW($M$29)-ROW($M1)-1,MATCH(N$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(O$13<=$M1,IF(ISERROR(MATCH(O$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)),ROW($M$29)-ROW($M1)-1,MATCH(O$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(P$13<=$M1,IF(ISERROR(MATCH(P$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)),ROW($M$29)-ROW($M1)-1,MATCH(P$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($F2=-1,0,IF(Q$13<=$M1,IF(ISERROR(MATCH(Q$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)),ROW($M$29)-ROW($M1)-1,MATCH(Q$13,OFFSET($M1,1,0,ROW($M$29)-ROW($M1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"MIN(OFFSET(M1,0,1,,M1))","v":{"$error":"#REF!"}},{"$f":"IF($F2=0,OFFSET(ORÇAMENTO!X$15,$F1,0),IF($F2<>-1,OFFSET(QCI!$O$13,$F2,0),\"\"))","v":{"$error":"#REF!"}},"% Período:",{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(U2,4),U3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(V2,4),V3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(W2,4),W3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(X2,4),X3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y2,4),Y3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z2,4),Z3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA2,4),AA3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB2,4),AB3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC2,4),AC3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD2,4),AD3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE2,4),AE3/$S1)","v":{"$error":"#REF!"}},{"$f":"IF(AND($R1=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF2,4),AF3/$S1)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"IF(ISERROR(F1),IF(1+COUNTIF($M$13:OFFSET(M1,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($M$13:OFFSET(M1,-1,0),1),-1),0)","v":{"$error":"#REF!"}},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G2,-1,0),\"\")","v":""},{"$f":"IF(OR(S1=0,S1=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R1<>2),$F2=0),\"calculada\",\"-->\"))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(H1<>0,ISNUMBER(H1)),\"PREENCHA ESTA LINHA -->\",\"\")","v":{"$error":"#REF!"}}]
[null,null,null,null,{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!E$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!E$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 E2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(E3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF(OR($R1<>2,AUTOEVENTO<>\"manual\",$F2>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),\n              0))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M1&\"$\"","v":{"$error":"#REF!"}},null,{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!U$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 U2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(U3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!V$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 V2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(V3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!W$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 W2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(W3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!X$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 X2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(X3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Y$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 Y2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(Y3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Z$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 Z2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(Z3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AA$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 AA2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AA3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AB$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 AB2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AB3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AC$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 AC2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AC3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AD$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 AD2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AD3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AE$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 AE2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AE3,1,0,$R1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($R1=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F1)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F1,0)))\n                +IF(AND($F3<>\"\",$F3<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AF$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F3,\n                        0),\n                 AF2*$S1),\n          SUMIF(OFFSET($S3,1,0,$R1-2),($M1+1)&\"$\",OFFSET(AF3,1,0,$R1-2)))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"CFF - CRONOGRAMA FÍSICO-FINANCEIRO LICITADO\",\"CFF - CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CFF - 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,null,{"$f":"import.recurso","v":"OGU"},null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,null,null,null,null,null,null,"Níveis a Exibir no Cronograma:","Nº OPERAÇÃO",null,"Nº TGOV","PROPONENTE TOMADOR",null,null,null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"\")","v":""}]
["Lista Níveis a Exibir",null,null,null,null,null,"FILTRO",null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,null,null,null,null,null,null,null,{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":0},null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"\")","v":""}]
[2]
[3,null,null,null,null,{"$f":"CRONO.LinhasNecessarias","v":5},null,2,null,null,{"$f":"IF(MAX($B$13:$B$29)<CRONO.LinhasNecessarias,\"ERRO: NÚMERO DE LINHAS DO CRONOGRAMA INSUFICIENTE. CLIQUE EM ATUALIZAR LINHAS.\",IF(AND(ACOMPANHAMENTO=\"PLE\",ROUND(OFFSET($AG$39,0,-1),2)=0),\"CRONOGRAMA DEVE SER PREENCHIDO POR EVENTOS\",IF(ROUND(OFFSET($AG$39,0,-1),2)<>$R$30,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[4,null,null,null,null,{"$f":"CRONO.ParcelaFinal","v":2}]
["Lista Macrosserviços",null,null,null,{"$f":"OFFSET(E12,0,-1)+1","v":1},null,"↓","Falta distribuir:","Item","Descrição",null,null,null,null,null,null,null,null,"Valor (R$)","Parcelas:",1,{"$f":"OFFSET(V12,0,-1)+1","v":2},{"$f":"OFFSET(W12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12]
[null,"Item CRONO","CP","OU",{"$f":"OFFSET(E13,0,-1)+41-DAY(OFFSET(E13,0,-1)+40)","v":{"$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,"2025-10-01",{"$f":"OFFSET(V13,0,-1)+41-DAY(OFFSET(V13,0,-1)+40)","v":"2025-11-01"},{"$f":"OFFSET(W13,0,-1)+41-DAY(OFFSET(W13,0,-1)+40)","v":"2025-12-01"},{"$f":"OFFSET(X13,0,-1)+41-DAY(OFFSET(X13,0,-1)+40)","v":"2026-01-01"},"2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01"]
[{"$f":"IF($M14>1,_xlfn.CONCAT($I14,\" \",$J14),\"\")","v":""},{"$f":"OFFSET(B14,-3,0)+1","v":1},{"$f":"IF($R14<>2,0,IF($S14=0,1,IF(F15>0,OFFSET(QCI!$M$13,SUBSTITUTE(F15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F14,0))/$S14))","v":0},{"$f":"IF($R14<>2,0,IF($S14=0,1,IF(F15>0,OFFSET(QCI!$N$13,SUBSTITUTE(F15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F14,0))/$S14))","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(E15,4),E16/$S14)","v":0.3628998147891373},{"$f":"IF(B14<=ORÇAMENTO.MáximoListaCrono,MATCH(B14,ORÇAMENTO.ListaCrono,0),NA())","v":1},{"$f":"IF(AND($F15<>-1,$S14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S14=0,S14=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R14<>2),$F15=0),\"Linha\",ROUND(1-SUM(U14:AG14),4)))","v":"Linha"},{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!O$15,$F14,0),IF($F15<>-1,OFFSET(QCI!$D$13,$F15,0),\"\"))","v":"1."},{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!R$15,$F14,0),IF($F15<>-1,OFFSET(QCI!$G$13,$F15,0),\"\"))","v":"REDE DE ABASTECIMENTO DE ÁGUA"},null,null,{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!C$15,$F14,0),1)","v":1},{"$f":"IF($F15=-1,0,IF(N$13<=$M14,IF(ISERROR(MATCH(N$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)),ROW($M$29)-ROW($M14)-1,MATCH(N$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)-1),0))","v":14},{"$f":"IF($F15=-1,0,IF(O$13<=$M14,IF(ISERROR(MATCH(O$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)),ROW($M$29)-ROW($M14)-1,MATCH(O$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)-1),0))","v":0},{"$f":"IF($F15=-1,0,IF(P$13<=$M14,IF(ISERROR(MATCH(P$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)),ROW($M$29)-ROW($M14)-1,MATCH(P$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)-1),0))","v":0},{"$f":"IF($F15=-1,0,IF(Q$13<=$M14,IF(ISERROR(MATCH(Q$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)),ROW($M$29)-ROW($M14)-1,MATCH(Q$13,OFFSET($M14,1,0,ROW($M$29)-ROW($M14)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M14,0,1,,M14))","v":14},{"$f":"IF($F15=0,OFFSET(ORÇAMENTO!X$15,$F14,0),IF($F15<>-1,OFFSET(QCI!$O$13,$F15,0),\"\"))","v":194578.22},"% Período:",{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(U15,4),U16/$S14)","v":0.3628998147891373},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(V15,4),V16/$S14)","v":0.63710018521086276},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(W15,4),W16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(X15,4),X16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y15,4),Y16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z15,4),Z16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA15,4),AA16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB15,4),AB16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC15,4),AC16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD15,4),AD16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE15,4),AE16/$S14)","v":0},{"$f":"IF(AND($R14=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF15,4),AF16/$S14)","v":0}]
[null,null,null,null,null,{"$f":"IF(ISERROR(F14),IF(1+COUNTIF($M$13:OFFSET(M14,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($M$13:OFFSET(M14,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G15,-1,0),\"\")","v":""},{"$f":"IF(OR(S14=0,S14=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R14<>2),$F15=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H14<>0,ISNUMBER(H14)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!E$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!E$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 E15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(E16,1,0,$R14-2)))","v":70612.400000000009},{"$f":"IF(OR($R14<>2,AUTOEVENTO<>\"manual\",$F15>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),\n              0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M14&\"$\"","v":"1$"},null,{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!U$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 U15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(U16,1,0,$R14-2)))","v":70612.400000000009},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!V$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 V15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(V16,1,0,$R14-2)))","v":123965.81999999999},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!W$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 W15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(W16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!X$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 X15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(X16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Y$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 Y15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(Y16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Z$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 Z15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(Z16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AA$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 AA15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AA16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AB$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 AB15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AB16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AC$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 AC15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AC16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AD$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 AD15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AD16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AE$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 AE15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AE16,1,0,$R14-2)))","v":0},{"$f":"IF($R14=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F14)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F14,0)))\n                +IF(AND($F16<>\"\",$F16<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AF$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F16,\n                        0),\n                 AF15*$S14),\n          SUMIF(OFFSET($S16,1,0,$R14-2),($M14+1)&\"$\",OFFSET(AF16,1,0,$R14-2)))","v":0}]
[{"$f":"IF($M17>1,_xlfn.CONCAT($I17,\" \",$J17),\"\")","v":"1.1. CONJUNTO ELETRO MECÂNICO"},{"$f":"OFFSET(B17,-3,0)+1","v":2},{"$f":"IF($R17<>2,0,IF($S17=0,1,IF(F18>0,OFFSET(QCI!$M$13,SUBSTITUTE(F18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F17,0))/$S17))","v":1},{"$f":"IF($R17<>2,0,IF($S17=0,1,IF(F18>0,OFFSET(QCI!$N$13,SUBSTITUTE(F18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F17,0))/$S17))","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(E18,4),E19/$S17)","v":1},{"$f":"IF(B17<=ORÇAMENTO.MáximoListaCrono,MATCH(B17,ORÇAMENTO.ListaCrono,0),NA())","v":2},{"$f":"IF(AND($F18<>-1,$S17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S17=0,S17=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R17<>2),$F18=0),\"Linha\",ROUND(1-SUM(U17:AG17),4)))","v":"Linha"},{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!O$15,$F17,0),IF($F18<>-1,OFFSET(QCI!$D$13,$F18,0),\"\"))","v":"1.1."},{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!R$15,$F17,0),IF($F18<>-1,OFFSET(QCI!$G$13,$F18,0),\"\"))","v":"CONJUNTO ELETRO MECÂNICO"},null,null,{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!C$15,$F17,0),1)","v":2},{"$f":"IF($F18=-1,0,IF(N$13<=$M17,IF(ISERROR(MATCH(N$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)),ROW($M$29)-ROW($M17)-1,MATCH(N$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)-1),0))","v":11},{"$f":"IF($F18=-1,0,IF(O$13<=$M17,IF(ISERROR(MATCH(O$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)),ROW($M$29)-ROW($M17)-1,MATCH(O$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)-1),0))","v":2},{"$f":"IF($F18=-1,0,IF(P$13<=$M17,IF(ISERROR(MATCH(P$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)),ROW($M$29)-ROW($M17)-1,MATCH(P$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)-1),0))","v":0},{"$f":"IF($F18=-1,0,IF(Q$13<=$M17,IF(ISERROR(MATCH(Q$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)),ROW($M$29)-ROW($M17)-1,MATCH(Q$13,OFFSET($M17,1,0,ROW($M$29)-ROW($M17)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M17,0,1,,M17))","v":2},{"$f":"IF($F18=0,OFFSET(ORÇAMENTO!X$15,$F17,0),IF($F18<>-1,OFFSET(QCI!$O$13,$F18,0),\"\"))","v":48677.4},"% Período:",{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(U18,4),U19/$S17)","v":1},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(V18,4),V19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(W18,4),W19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(X18,4),X19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y18,4),Y19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z18,4),Z19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA18,4),AA19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB18,4),AB19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC18,4),AC19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD18,4),AD19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE18,4),AE19/$S17)","v":0},{"$f":"IF(AND($R17=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF18,4),AF19/$S17)","v":0}]
[null,null,null,null,null,{"$f":"IF(ISERROR(F17),IF(1+COUNTIF($M$13:OFFSET(M17,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($M$13:OFFSET(M17,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G18,-1,0),\"\")","v":""},{"$f":"IF(OR(S17=0,S17=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R17<>2),$F18=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H17<>0,ISNUMBER(H17)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!E$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!E$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 E18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(E19,1,0,$R17-2)))","v":48677.4},{"$f":"IF(OR($R17<>2,AUTOEVENTO<>\"manual\",$F18>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),\n              0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M17&\"$\"","v":"2$"},null,{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!U$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 U18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(U19,1,0,$R17-2)))","v":48677.4},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!V$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 V18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(V19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!W$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 W18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(W19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!X$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 X18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(X19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Y$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 Y18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(Y19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Z$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 Z18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(Z19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AA$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 AA18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AA19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AB$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 AB18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AB19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AC$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 AC18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AC19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AD$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 AD18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AD19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AE$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 AE18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AE19,1,0,$R17-2)))","v":0},{"$f":"IF($R17=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F17)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F17,0)))\n                +IF(AND($F19<>\"\",$F19<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AF$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F19,\n                        0),\n                 AF18*$S17),\n          SUMIF(OFFSET($S19,1,0,$R17-2),($M17+1)&\"$\",OFFSET(AF19,1,0,$R17-2)))","v":0}]
[{"$f":"IF($M20>1,_xlfn.CONCAT($I20,\" \",$J20),\"\")","v":"1.2. CERCAMENTO DO POÇO"},{"$f":"OFFSET(B20,-3,0)+1","v":3},{"$f":"IF($R20<>2,0,IF($S20=0,1,IF(F21>0,OFFSET(QCI!$M$13,SUBSTITUTE(F21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F20,0))/$S20))","v":1},{"$f":"IF($R20<>2,0,IF($S20=0,1,IF(F21>0,OFFSET(QCI!$N$13,SUBSTITUTE(F21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F20,0))/$S20))","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(E21,4),E22/$S20)","v":1},{"$f":"IF(B20<=ORÇAMENTO.MáximoListaCrono,MATCH(B20,ORÇAMENTO.ListaCrono,0),NA())","v":13},{"$f":"IF(AND($F21<>-1,$S20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S20=0,S20=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R20<>2),$F21=0),\"Linha\",ROUND(1-SUM(U20:AG20),4)))","v":"Linha"},{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!O$15,$F20,0),IF($F21<>-1,OFFSET(QCI!$D$13,$F21,0),\"\"))","v":"1.2."},{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!R$15,$F20,0),IF($F21<>-1,OFFSET(QCI!$G$13,$F21,0),\"\"))","v":"CERCAMENTO DO POÇO"},null,null,{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!C$15,$F20,0),1)","v":2},{"$f":"IF($F21=-1,0,IF(N$13<=$M20,IF(ISERROR(MATCH(N$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)),ROW($M$29)-ROW($M20)-1,MATCH(N$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)-1),0))","v":8},{"$f":"IF($F21=-1,0,IF(O$13<=$M20,IF(ISERROR(MATCH(O$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)),ROW($M$29)-ROW($M20)-1,MATCH(O$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)-1),0))","v":2},{"$f":"IF($F21=-1,0,IF(P$13<=$M20,IF(ISERROR(MATCH(P$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)),ROW($M$29)-ROW($M20)-1,MATCH(P$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)-1),0))","v":0},{"$f":"IF($F21=-1,0,IF(Q$13<=$M20,IF(ISERROR(MATCH(Q$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)),ROW($M$29)-ROW($M20)-1,MATCH(Q$13,OFFSET($M20,1,0,ROW($M$29)-ROW($M20)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M20,0,1,,M20))","v":2},{"$f":"IF($F21=0,OFFSET(ORÇAMENTO!X$15,$F20,0),IF($F21<>-1,OFFSET(QCI!$O$13,$F21,0),\"\"))","v":4000.9},"% Período:",{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(U21,4),U22/$S20)","v":1},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(V21,4),V22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(W21,4),W22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(X21,4),X22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y21,4),Y22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z21,4),Z22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA21,4),AA22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB21,4),AB22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC21,4),AC22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD21,4),AD22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE21,4),AE22/$S20)","v":0},{"$f":"IF(AND($R20=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF21,4),AF22/$S20)","v":0}]
[null,null,null,null,null,{"$f":"IF(ISERROR(F20),IF(1+COUNTIF($M$13:OFFSET(M20,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($M$13:OFFSET(M20,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G21,-1,0),\"\")","v":""},{"$f":"IF(OR(S20=0,S20=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R20<>2),$F21=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H20<>0,ISNUMBER(H20)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!E$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!E$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 E21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(E22,1,0,$R20-2)))","v":4000.9},{"$f":"IF(OR($R20<>2,AUTOEVENTO<>\"manual\",$F21>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),\n              0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M20&\"$\"","v":"2$"},null,{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!U$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 U21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(U22,1,0,$R20-2)))","v":4000.9},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!V$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 V21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(V22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!W$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 W21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(W22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!X$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 X21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(X22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Y$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 Y21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(Y22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Z$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 Z21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(Z22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AA$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 AA21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AA22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AB$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 AB21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AB22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AC$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 AC21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AC22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AD$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 AD21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AD22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AE$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 AE21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AE22,1,0,$R20-2)))","v":0},{"$f":"IF($R20=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F20)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F20,0)))\n                +IF(AND($F22<>\"\",$F22<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AF$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F22,\n                        0),\n                 AF21*$S20),\n          SUMIF(OFFSET($S22,1,0,$R20-2),($M20+1)&\"$\",OFFSET(AF22,1,0,$R20-2)))","v":0}]
[{"$f":"IF($M23>1,_xlfn.CONCAT($I23,\" \",$J23),\"\")","v":"1.3. RESERVATÓRIO"},{"$f":"OFFSET(B23,-3,0)+1","v":4},{"$f":"IF($R23<>2,0,IF($S23=0,1,IF(F24>0,OFFSET(QCI!$M$13,SUBSTITUTE(F24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F23,0))/$S23))","v":1.0000000000000002},{"$f":"IF($R23<>2,0,IF($S23=0,1,IF(F24>0,OFFSET(QCI!$N$13,SUBSTITUTE(F24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F23,0))/$S23))","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(E24,4),E25/$S23)","v":1.0000000000000002},{"$f":"IF(B23<=ORÇAMENTO.MáximoListaCrono,MATCH(B23,ORÇAMENTO.ListaCrono,0),NA())","v":18},{"$f":"IF(AND($F24<>-1,$S23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S23=0,S23=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R23<>2),$F24=0),\"Linha\",ROUND(1-SUM(U23:AG23),4)))","v":"Linha"},{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!O$15,$F23,0),IF($F24<>-1,OFFSET(QCI!$D$13,$F24,0),\"\"))","v":"1.3."},{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!R$15,$F23,0),IF($F24<>-1,OFFSET(QCI!$G$13,$F24,0),\"\"))","v":"RESERVATÓRIO"},null,null,{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!C$15,$F23,0),1)","v":2},{"$f":"IF($F24=-1,0,IF(N$13<=$M23,IF(ISERROR(MATCH(N$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)),ROW($M$29)-ROW($M23)-1,MATCH(N$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)-1),0))","v":5},{"$f":"IF($F24=-1,0,IF(O$13<=$M23,IF(ISERROR(MATCH(O$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)),ROW($M$29)-ROW($M23)-1,MATCH(O$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)-1),0))","v":2},{"$f":"IF($F24=-1,0,IF(P$13<=$M23,IF(ISERROR(MATCH(P$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)),ROW($M$29)-ROW($M23)-1,MATCH(P$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)-1),0))","v":0},{"$f":"IF($F24=-1,0,IF(Q$13<=$M23,IF(ISERROR(MATCH(Q$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)),ROW($M$29)-ROW($M23)-1,MATCH(Q$13,OFFSET($M23,1,0,ROW($M$29)-ROW($M23)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M23,0,1,,M23))","v":2},{"$f":"IF($F24=0,OFFSET(ORÇAMENTO!X$15,$F23,0),IF($F24<>-1,OFFSET(QCI!$O$13,$F24,0),\"\"))","v":17934.099999999999},"% Período:",{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(U24,4),U25/$S23)","v":1.0000000000000002},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(V24,4),V25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(W24,4),W25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(X24,4),X25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y24,4),Y25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z24,4),Z25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA24,4),AA25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB24,4),AB25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC24,4),AC25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD24,4),AD25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE24,4),AE25/$S23)","v":0},{"$f":"IF(AND($R23=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF24,4),AF25/$S23)","v":0}]
[null,null,null,null,null,{"$f":"IF(ISERROR(F23),IF(1+COUNTIF($M$13:OFFSET(M23,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($M$13:OFFSET(M23,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G24,-1,0),\"\")","v":""},{"$f":"IF(OR(S23=0,S23=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R23<>2),$F24=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H23<>0,ISNUMBER(H23)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!E$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!E$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 E24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(E25,1,0,$R23-2)))","v":17934.100000000002},{"$f":"IF(OR($R23<>2,AUTOEVENTO<>\"manual\",$F24>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),\n              0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M23&\"$\"","v":"2$"},null,{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!U$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 U24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(U25,1,0,$R23-2)))","v":17934.100000000002},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!V$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 V24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(V25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!W$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 W24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(W25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!X$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 X24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(X25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Y$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 Y24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(Y25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Z$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 Z24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(Z25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AA$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 AA24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AA25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AB$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 AB24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AB25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AC$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 AC24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AC25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AD$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 AD24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AD25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AE$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 AE24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AE25,1,0,$R23-2)))","v":0},{"$f":"IF($R23=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F23)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F23,0)))\n                +IF(AND($F25<>\"\",$F25<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AF$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F25,\n                        0),\n                 AF24*$S23),\n          SUMIF(OFFSET($S25,1,0,$R23-2),($M23+1)&\"$\",OFFSET(AF25,1,0,$R23-2)))","v":0}]
[{"$f":"IF($M26>1,_xlfn.CONCAT($I26,\" \",$J26),\"\")","v":"1.4. REDE DE DISTRIBUIÇÃO E CONEXÕES"},{"$f":"OFFSET(B26,-3,0)+1","v":5},{"$f":"IF($R26<>2,0,IF($S26=0,1,IF(F27>0,OFFSET(QCI!$M$13,SUBSTITUTE(F27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$F26,0))/$S26))","v":0.99999999999999989},{"$f":"IF($R26<>2,0,IF($S26=0,1,IF(F27>0,OFFSET(QCI!$N$13,SUBSTITUTE(F27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$F26,0))/$S26))","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(E27,4),E28/$S26)","v":0},{"$f":"IF(B26<=ORÇAMENTO.MáximoListaCrono,MATCH(B26,ORÇAMENTO.ListaCrono,0),NA())","v":30},{"$f":"IF(AND($F27<>-1,$S26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(S26=0,S26=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R26<>2),$F27=0),\"Linha\",ROUND(1-SUM(U26:AG26),4)))","v":"Linha"},{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!O$15,$F26,0),IF($F27<>-1,OFFSET(QCI!$D$13,$F27,0),\"\"))","v":"1.4."},{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!R$15,$F26,0),IF($F27<>-1,OFFSET(QCI!$G$13,$F27,0),\"\"))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},null,null,{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!C$15,$F26,0),1)","v":2},{"$f":"IF($F27=-1,0,IF(N$13<=$M26,IF(ISERROR(MATCH(N$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)),ROW($M$29)-ROW($M26)-1,MATCH(N$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)-1),0))","v":2},{"$f":"IF($F27=-1,0,IF(O$13<=$M26,IF(ISERROR(MATCH(O$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)),ROW($M$29)-ROW($M26)-1,MATCH(O$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)-1),0))","v":2},{"$f":"IF($F27=-1,0,IF(P$13<=$M26,IF(ISERROR(MATCH(P$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)),ROW($M$29)-ROW($M26)-1,MATCH(P$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)-1),0))","v":0},{"$f":"IF($F27=-1,0,IF(Q$13<=$M26,IF(ISERROR(MATCH(Q$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)),ROW($M$29)-ROW($M26)-1,MATCH(Q$13,OFFSET($M26,1,0,ROW($M$29)-ROW($M26)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(M26,0,1,,M26))","v":2},{"$f":"IF($F27=0,OFFSET(ORÇAMENTO!X$15,$F26,0),IF($F27<>-1,OFFSET(QCI!$O$13,$F27,0),\"\"))","v":123965.82},"% Período:",{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(U27,4),U28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(V27,4),V28/$S26)","v":0.99999999999999989},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(W27,4),W28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(X27,4),X28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(Y27,4),Y28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(Z27,4),Z28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AA27,4),AA28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AB27,4),AB28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AC27,4),AC28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AD27,4),AD28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AE27,4),AE28/$S26)","v":0},{"$f":"IF(AND($R26=2,ACOMPANHAMENTO=\"BM\"),ROUND(AF27,4),AF28/$S26)","v":0}]
[null,null,null,null,null,{"$f":"IF(ISERROR(F26),IF(1+COUNTIF($M$13:OFFSET(M26,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($M$13:OFFSET(M26,-1,0),1),-1),0)","v":0},{"$f":"IF(ACOMPANHAMENTO=\"BM\",OFFSET(G27,-1,0),\"\")","v":""},{"$f":"IF(OR(S26=0,S26=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$R26<>2),$F27=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(H26<>0,ISNUMBER(H26)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,null,{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!E$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!E$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 E27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(E28,1,0,$R26-2)))","v":0},{"$f":"IF(OR($R26<>2,AUTOEVENTO<>\"manual\",$F27>0),\"\",\n        IF(Import.TipoArredondamento=\"Tradicional\",\n              SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),\n              0))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M26&\"$\"","v":"2$"},null,{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!U$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 U27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(U28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!V$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 V27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(V28,1,0,$R26-2)))","v":123965.81999999999},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!W$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 W27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(W28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!X$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 X27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(X28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Y$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 Y27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(Y28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!Z$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 Z27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(Z28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AA$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 AA27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AA28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AB$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 AB27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AB28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AC$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 AC27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AC28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AD$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 AD27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AD28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AE$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 AE27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AE28,1,0,$R26-2)))","v":0},{"$f":"IF($R26=2,\n         IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($F26)),\n                SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0))),CRONO!AF$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$F26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$F26,0)))\n                +IF(AND($F28<>\"\",$F28<>0),\n                        SUMIF(CÁLCULO!$AM$15:$AW$64,CRONO!AF$12,CÁLCULO!$AB$15:$AL$64)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))*CRONO!$F28,\n                        0),\n                 AF27*$S26),\n          SUMIF(OFFSET($S28,1,0,$R26-2),($M26+1)&\"$\",OFFSET(AF28,1,0,$R26-2)))","v":0}]
[null,null,null,null,null,null,"F",null,null,null,null,null,"#"]
[null,null,null,null,{"$f":"E34/$R$30","v":0.36289981478913719},null,"F",null,{"$f":"\"Total:    R$ \"&TEXT(R30,\"#.##0,00\")","v":"Total:    R$ 194.578,22"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(M12:M29,1,S12:S29)","v":194578.22},null,"%:",{"$f":"ROUND(U34,2)/$R$30","v":0.36289981478913719},0.63710018521086276,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(E$12=1,ROUND(E36,2),ROUND(E36,2)-ROUND(D36,2))","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},{"$f":"IF(U$12=1,ROUND(U36,2),ROUND(U36,2)-ROUND(T36,2))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(E$12=1,ROUND(E37,2),ROUND(E37,2)-ROUND(D37,2))","v":70612.399999999994},null,"F",null,null,null,null,"Período:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"IF(U$12=1,ROUND(U37,2),ROUND(U37,2)-ROUND(T37,2))","v":70612.399999999994},123965.82,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(E$12=1,ROUND(E38,2),ROUND(E38,2)-ROUND(D38,2))","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"IF(U$12=1,ROUND(U38,2),ROUND(U38,2)-ROUND(T38,2))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(E$12=1,ROUND(E39,2),ROUND(E39,2)-ROUND(D39,2))","v":70612.399999999994},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"IF(U$12=1,ROUND(U39,2),ROUND(U39,2)-ROUND(T39,2))","v":70612.399999999994},123965.82,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"ROUND(ROUND(E39,2)/$R$30,4)","v":0.3629},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"%:",{"$f":"ROUND(ROUND(U39,2)/$R$30,4)","v":0.3629},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"ROUND(E39-E38-E37,2)","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(U39-U38-U37,2)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(E$12=1,0,OFFSET(E37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(E$11,5,0):OFFSET(E$29,-1,0)),OFFSET(E$11,5,0):OFFSET(E$29,-1,0),0))","v":70612.400000000009},null,"F",null,null,null,null,"Acumulado:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"IF(U$12=1,0,OFFSET(U37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$29,-1,0)),OFFSET(U$11,5,0):OFFSET(U$29,-1,0),0))","v":70612.400000000009},{"$f":"IF(V$12=1,0,OFFSET(V37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$29,-1,0)),OFFSET(V$11,5,0):OFFSET(V$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(W$12=1,0,OFFSET(W37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$29,-1,0)),OFFSET(W$11,5,0):OFFSET(W$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(X$12=1,0,OFFSET(X37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$29,-1,0)),OFFSET(X$11,5,0):OFFSET(X$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(Y$12=1,0,OFFSET(Y37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$29,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(Z$12=1,0,OFFSET(Z37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$29,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(AA$12=1,0,OFFSET(AA37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$29,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(AB$12=1,0,OFFSET(AB37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$29,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(AC$12=1,0,OFFSET(AC37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$29,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(AD$12=1,0,OFFSET(AD37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$29,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(AE$12=1,0,OFFSET(AE37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$29,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$29,-1,0),0))","v":194578.21999999997},{"$f":"IF(AF$12=1,0,OFFSET(AF37,0,-1))+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$29,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$29,-1,0),0))","v":194578.21999999997}]
[null,null,null,null,{"$f":"IF(E$12=1,0,OFFSET(E38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(E$11,5,0):OFFSET(E$29,-1,0)),OFFSET(E$11,5,0):OFFSET(E$29,-1,0),0))","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"IF(U$12=1,0,OFFSET(U38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$29,-1,0)),OFFSET(U$11,5,0):OFFSET(U$29,-1,0),0))","v":0},{"$f":"IF(V$12=1,0,OFFSET(V38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$29,-1,0)),OFFSET(V$11,5,0):OFFSET(V$29,-1,0),0))","v":0},{"$f":"IF(W$12=1,0,OFFSET(W38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$29,-1,0)),OFFSET(W$11,5,0):OFFSET(W$29,-1,0),0))","v":0},{"$f":"IF(X$12=1,0,OFFSET(X38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$29,-1,0)),OFFSET(X$11,5,0):OFFSET(X$29,-1,0),0))","v":0},{"$f":"IF(Y$12=1,0,OFFSET(Y38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$29,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$29,-1,0),0))","v":0},{"$f":"IF(Z$12=1,0,OFFSET(Z38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$29,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$29,-1,0),0))","v":0},{"$f":"IF(AA$12=1,0,OFFSET(AA38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$29,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$29,-1,0),0))","v":0},{"$f":"IF(AB$12=1,0,OFFSET(AB38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$29,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$29,-1,0),0))","v":0},{"$f":"IF(AC$12=1,0,OFFSET(AC38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$29,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$29,-1,0),0))","v":0},{"$f":"IF(AD$12=1,0,OFFSET(AD38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$29,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$29,-1,0),0))","v":0},{"$f":"IF(AE$12=1,0,OFFSET(AE38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$29,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$29,-1,0),0))","v":0},{"$f":"IF(AF$12=1,0,OFFSET(AF38,0,-1))+SUM((OFFSET($D$13,1,0):OFFSET($D$29,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$29,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$29,-1,0),0))","v":0}]
[null,null,null,null,{"$f":"SUMIF($S$12:$S$29,\"1$\",E12:E29)+IF(E$12>1,OFFSET(E39,0,-1),0)","v":70612.400000000009},null,"F",{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"Selecione o Macrosserviço da Administração Local:\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"SUMIF($S$12:$S$29,\"1$\",U12:U29)+IF(U$12>1,OFFSET(U39,0,-1),0)","v":70612.400000000009},194578.22,194578.22,194578.22,194578.22,194578.22,194578.22,194578.22,194578.22,194578.22,194578.22,194578.22]
[null,null,null,null,{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              E35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&E$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&E$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,E$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF(ACOMPANHAMENTO=\"PLE\",\n    IF(AUTOEVENTO=\"Manual\",\n        IF(AdmLocal=\"Automática\",1,IF(CRONOPLE!$D$8<>\"\",\"\",MATCH(Import.EventoAdmLocal,EVENTOS!$B$15:$B$65,0))),\n        IF(CRONOPLE!$D$8<>\"\",\"\",CRONOPLE!$A$10)),\n    IF($H$41<>\"\",\"\",MATCH(Import.MacrosserviçoAdmLocal,$A$13:$A$29,0)-1))","v":""},"F",null,null,null,null,null,null,null,null,null,null,null,null,"Administração Local:",{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              U35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&U$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&U$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,U$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              V35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&V$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&V$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,V$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              W35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&W$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&W$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,W$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              X35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&X$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&X$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,X$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              Y35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&Y$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&Y$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,Y$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              Z35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&Z$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&Z$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,Z$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AA35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AA$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AA$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,AA$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AB35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AB$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AB$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,AB$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AC35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AC$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AC$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,AC$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AD35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AD$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AD$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,AD$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AE35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AE$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AE$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,AE$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""},{"$f":"IF($F$40=\"\",\"\",\n  IF(ACOMPANHAMENTO=\"PLE\",\n     IF(AUTOEVENTO=\"Manual\",\n         IF(AdmLocal=\"Automática\",\n              AF35,\n              SUMIF(OFFSET(CRONOPLE!$F$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)),\"<=\"&AF$12,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET(CRONOPLE!$AF$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1)),\n         SUMIFS(OFFSET(CÁLCULO!$AA$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),OFFSET(CÁLCULO!$AL$15,$F$40,1,OFFSET(ORÇAMENTO!$D$15,$F$40,0),CÁLCULO.FrentesPreenchidas),\"<=\"&AF$12)/OFFSET(ORÇAMENTO!$X$15,$F$40,0)),\n     IF(ACOMPANHAMENTO=\"BM\",SUM(OFFSET($T$13,$F$40+2,1,1,AF$12))/OFFSET($S$13,$F$40,0),\"\")))","v":""}]
[null,null,null,null,null,null,"F",{"$f":"IF(AND(ACOMPANHAMENTO=\"BM\",$H$40=\"\"),\"↑ Não foi indicado o Macrosserviço de Administração Local\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(U41:AG41,\"%Adm>%Global\")>0,\"Verificar proporcionalidade da Administração Local\",\"\")","v":""},{"$f":"IF(U40=\"\",\"\",IF(ROUND(U40,4)>ROUND(U35,4),\"%Adm>%Global\",\"\"))","v":""},{"$f":"IF(V40=\"\",\"\",IF(ROUND(V40,4)>ROUND(V35,4),\"%Adm>%Global\",\"\"))","v":""},"","","","","","","","","","",""]
[null,null,null,null,null,null,"F",null,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"}]
[null,null,null,null,null,null,"F",null,"Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico"]
[null,null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: VOLMIR JOSÉ AGNOLETTO"}]
[null,null,null,null,null,null,"F",null,{"$f":"DADOS!$C$25","v":"2025-08-28"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU: 125496-D"]
[null,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":"QCI","index":9,"n_rows":37,"n_cols":31,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,3,5,10],[9,0,10,0],[9,25,9,27],[35,3,35,5],[27,3,29,14],[32,3,32,5],[9,29,9,30],[23,10,24,10],[6,2,10,2],[8,10,9,10],[8,29,8,30],[6,3,6,10],[8,6,9,7],[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]]}
["Lista Situação",null,null,null,null,"QCI - Quadro de Composição do Investimento",null,null,null,null,null,null,null,null,"Grau de Sigilo\n#PUBLICO"]
["Sem Projeto",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:"]
["Em Análise",null,null,"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR",null,null,"MUNICÍPIO / UF",null,null,"VALORES CONTRATADOS (R$):",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z7:AB7)","v":1},{"$f":"IF(OR($O$24=ORÇAMENTO.SumINVMANUAL+QCI.SumINVMANUAL,$O$24=0),0,MIN(MAX(0,($Z$3*$O$24-ORÇAMENTO.SumCPMANUAL-QCI.SumCPMANUAL)/($O$24-ORÇAMENTO.SumINVMANUAL-QCI.SumINVMANUAL)),1))","v":1}]
["Análise Concluída / A Licitar",null,null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,null,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"}]
["Licitado / Em Execução"]
["Concluído",null,null,"APELIDO DO EMPREENDIMENTO",null,null,null,null,null,null,null,"RECURSO",{"$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:"]
["Divisão Investimento",null,"FILTRO",{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,null,null,null,null,null,null,{"$f":"import.recurso","v":"OGU"},{"$f":"Import.Repasse","v":0},{"$f":"Import.Contrapartida","v":0},{"$f":"M7+N7","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Import.CPMinPerc,4)","v":0},{"$f":"IF($O$24=0,0,Import.CPMinAbsoluta/$O$24)","v":0},{"$f":"IF($O$24=0,0,($O$24-$AB$24-Import.Repasse)/($O$24))","v":1}]
["Proporcional"]
["Calculado",null,null,null,null,null,{"$f":"IF($T$11<>\"\",\"PREENCHIMENTO INCOMPLETO DA TABELA AUXILIAR DO QCI\",\n  IF($G$11<>\"\",\"PREENCHIMENTO INCOMPLETO DA TABELA PRINCIPAL DO QCI\",\n  IF(AND($O$24>0,$M$25>Import.CPMaxPerc,Import.CPMaxPerc>0),\"ERRO: CONTRAPARTIDA MAIOR QUE A MÁXIMA\",\n  IF(OR(AND($O$24>0,$M$25<QCI!$Z$7),$M$24<ROUND(Import.CPMinAbsoluta,2)),\"ERRO: CONTRAPARTIDA MENOR QUE A MÍNIMA\",\n  IF(OR($L$10<0,$M$10<0),\"ERRO: SALDO NEGATIVO\",\n  IF(COUNTIF($L$13:$L$24,\"<0\")>0,\"ERRO: VALORES DE REPASSE NEGATIVOS\",\n  IF(OFFSET($A$24,-1,0)<OFFSET(ORÇAMENTO!$E$64,-1,0),\"ERRO: NÚMERO DE LINHAS DO QCI INSUFICIENTE. CLIQUE NO BOTÃO ADICIONAR LINHAS\",\n  \"\")))))))","v":"PREENCHIMENTO INCOMPLETO DA TABELA PRINCIPAL DO QCI"},null,null,null,"Saldo a Reprogramar",{"$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},{"$f":"Import.Contrapartida-M24","v":-194578.22},null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,"Arred"]
[null,null,null,null,null,null,{"$f":"IF(COUNTIF($P$13:$P$24,\"ITEM\")>0,\"Falta definir o ITEM de Investimento da Meta \"&INDEX($D$13:$D$24,MATCH(\"ITEM\",$P$13:$P$24,0)),\n  IF(COUNTIF($P$13:$P$24,\"SUBITEM\")>0,\"Falta definir o SUBITEM de Investimento da Meta \"&INDEX($D$13:$D$24,MATCH(\"SUBITEM\",$P$13:$P$24,0)),\n  IF(COUNTIF($P$13:$P$24,\"SITUAÇÃO\")>0,\"Falta definir a SITUAÇÃO do Investimento da Meta \"&INDEX($D$13:$D$24,MATCH(\"SITUAÇÃO\",$P$13:$P$24,0)),\n  IF(COUNTIF($P$13:$P$24,\"QUANT.\")>0,\"Falta preencher a QUANTIDADE da Meta \"&INDEX($D$13:$D$24,MATCH(\"QUANT.\",$P$13:$P$24,0)),\n  \"\"))))","v":"Falta definir o ITEM de Investimento da Meta 1"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF($S$13:$S$24,\"► LOTE\")>0,\"Falta preencher o LOTE/CTEF da Meta \"&INDEX($D$13:$D$24,MATCH(\"► LOTE\",$S$13:$S$24,0)),\n  IF(COUNTIF($S$13:$S$24,\"► INVEST\")>0,\"Falta preencher o valor do INVESTIMENTO da Meta \"&INDEX($D$13:$D$24,MATCH(\"► INVEST\",$S$13:$S$24,0)),\n  IF(COUNTIF($S$13:$S$24,\"► DIV\")>0,\"Falta definir a DIVISÃO do Investimento da Meta \"&INDEX($D$13:$D$24,MATCH(\"► DIV\",$S$13:$S$24,0)),\n  IF(COUNTIF($S$13:$S$24,\"► CP\")>0,\"Falta preencher o valor da CONTRAPARTIDA da Meta \"&INDEX($D$13:$D$24,MATCH(\"► CP\",$S$13:$S$24,0)),\n  IF(COUNTIF($S$13:$S$24,\"► OU\")>0,\"Falta preencher o valor de OUTROS recursos da Meta \"&INDEX($D$13:$D$24,MATCH(\"► OU\",$S$13:$S$24,0)),\n  \"\")))))","v":""},null,null,null,null,null,"Repasse (R$)","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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$64,MATCH($A12,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$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$64,MATCH($A12,ORÇAMENTO!$E$15:$E$64,0))))","v":0},{"$f":"IF(O12=0,\"\",\n  IF(E12=\"\",\"ITEM\",\n  IF(F12=\"\",\"SUBITEM\",\n  IF(H12=\"\",\"SITUAÇÃO\",\n  IF(I12=0,\"QUANT.\",\"\")))))","v":""},null,null,{"$f":"IF(R12=\"\",\"\",\n  IF(T12=0,\"► LOTE\",\n  IF(U12=0,\"► INVEST\",\n  IF(V12=0,\"► DIV\",\n  IF(AND(V12=\"Calculado\",W12=\"\"),\"► CP\",\n  IF(AND(V12=\"Calculado\",X12=\"\"),\"► OU\",\"\"))))))","v":""},null,null,"Proporcional",null,null,null,{"$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$64,MATCH($A12,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.OutrosManual,IF($B12=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A12,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Automático"},{"$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$64,MATCH($A14,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":"REDE DE ABASTECIMENTO DE ÁGUA"},null,null,{"$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":194578.22},{"$f":"ROUND($AB14,2)","v":0},{"$f":"IF($B14=\"Branco\",0,IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A14,ORÇAMENTO!$E$15:$E$64,0))))","v":194578.22},{"$f":"IF(O14=0,\"\",\n  IF(E14=\"\",\"ITEM\",\n  IF(F14=\"\",\"SUBITEM\",\n  IF(H14=\"\",\"SITUAÇÃO\",\n  IF(I14=0,\"QUANT.\",\"\")))))","v":"ITEM"},null,null,{"$f":"IF(R14=\"\",\"\",\n  IF(T14=0,\"► LOTE\",\n  IF(U14=0,\"► INVEST\",\n  IF(V14=0,\"► DIV\",\n  IF(AND(V14=\"Calculado\",W14=\"\"),\"► CP\",\n  IF(AND(V14=\"Calculado\",X14=\"\"),\"► OU\",\"\"))))))","v":""},null,null,"Proporcional",null,null,null,{"$f":"$O14-$AA14-$AB14","v":2.9103830456733704E-11},{"$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$64,MATCH($A14,ORÇAMENTO!$E$15:$E$64,0)))))","v":194578.21999999997},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.OutrosManual,IF($B14=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A14,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",2,null,null,{"$f":"IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.DescManual,IF($B15=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A15,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E15),ISBLANK(F15)),\"\",VLOOKUP($F15,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E15,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.LoteManual,IF($B15=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B15=\"Branco\",0,IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A15,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A15,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B15=\"Branco\",0,IF($B15=\"Manual\",QCI.OutrosManual,IF($B15=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A15,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",3,null,null,{"$f":"IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.DescManual,IF($B16=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A16,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E16),ISBLANK(F16)),\"\",VLOOKUP($F16,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E16,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.LoteManual,IF($B16=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B16=\"Branco\",0,IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A16,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A16,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B16=\"Branco\",0,IF($B16=\"Manual\",QCI.OutrosManual,IF($B16=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A16,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",4,null,null,{"$f":"IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.DescManual,IF($B17=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A17,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E17),ISBLANK(F17)),\"\",VLOOKUP($F17,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E17,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.LoteManual,IF($B17=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B17=\"Branco\",0,IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A17,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A17,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B17=\"Branco\",0,IF($B17=\"Manual\",QCI.OutrosManual,IF($B17=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A17,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",5,null,null,{"$f":"IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.DescManual,IF($B18=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A18,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E18),ISBLANK(F18)),\"\",VLOOKUP($F18,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E18,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.LoteManual,IF($B18=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B18=\"Branco\",0,IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A18,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A18,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B18=\"Branco\",0,IF($B18=\"Manual\",QCI.OutrosManual,IF($B18=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A18,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",6,null,null,{"$f":"IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.DescManual,IF($B19=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A19,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E19),ISBLANK(F19)),\"\",VLOOKUP($F19,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E19,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.LoteManual,IF($B19=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B19=\"Branco\",0,IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A19,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A19,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B19=\"Branco\",0,IF($B19=\"Manual\",QCI.OutrosManual,IF($B19=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A19,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",7,null,null,{"$f":"IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.DescManual,IF($B20=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A20,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E20),ISBLANK(F20)),\"\",VLOOKUP($F20,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E20,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.LoteManual,IF($B20=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B20=\"Branco\",0,IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A20,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A20,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B20=\"Branco\",0,IF($B20=\"Manual\",QCI.OutrosManual,IF($B20=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A20,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",8,null,null,{"$f":"IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.DescManual,IF($B21=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A21,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E21),ISBLANK(F21)),\"\",VLOOKUP($F21,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E21,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.LoteManual,IF($B21=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B21=\"Branco\",0,IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A21,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A21,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B21=\"Branco\",0,IF($B21=\"Manual\",QCI.OutrosManual,IF($B21=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A21,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",9,null,null,{"$f":"IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.DescManual,IF($B22=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$64,MATCH($A22,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E22),ISBLANK(F22)),\"\",VLOOKUP($F22,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E22,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.LoteManual,IF($B22=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},0,0,0,{"$f":"IF($B22=\"Branco\",0,IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A22,ORÇAMENTO!$E$15:$E$64,0))))","v":0},"",null,null,"",null,null,"Proporcional",null,null,null,0,{"$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$64,MATCH($A22,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B22=\"Branco\",0,IF($B22=\"Manual\",QCI.OutrosManual,IF($B22=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A22,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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$64,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$64,MATCH($A23,ORÇAMENTO!$E$15:$E$64,0)),\"\"))","v":""},null,null,{"$f":"IF(AND(ISBLANK(E23),ISBLANK(F23)),\"\",VLOOKUP($F23,OFFSET(DADOS!$A$2,1,MATCH(QCI!$E23,DADOS!$2:$2,0)-1,100,50),2,FALSE))","v":""},{"$f":"IF(OR($B23=\"Manual\",$B23=\"SemiAuto\"),QCI.LoteManual,IF($B23=\"Automático\",IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"LOTE 1\"),\"\"))","v":""},{"$f":"ROUND($O23,2)-ROUND($M23,2)-ROUND($N23,2)","v":0},{"$f":"ROUND($AA23,2)-ROUND($AE23,2)","v":0},{"$f":"ROUND($AB23,2)","v":0},{"$f":"IF($B23=\"Branco\",0,IF(OR($B23=\"Manual\",$B23=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$64,MATCH($A23,ORÇAMENTO!$E$15:$E$64,0))))","v":0},{"$f":"IF(O23=0,\"\",\n  IF(E23=\"\",\"ITEM\",\n  IF(F23=\"\",\"SUBITEM\",\n  IF(H23=\"\",\"SITUAÇÃO\",\n  IF(I23=0,\"QUANT.\",\"\")))))","v":""},null,null,{"$f":"IF(R23=\"\",\"\",\n  IF(T23=0,\"► LOTE\",\n  IF(U23=0,\"► INVEST\",\n  IF(V23=0,\"► DIV\",\n  IF(AND(V23=\"Calculado\",W23=\"\"),\"► CP\",\n  IF(AND(V23=\"Calculado\",X23=\"\"),\"► OU\",\"\"))))))","v":""},null,null,"Proporcional",null,null,null,{"$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$64,MATCH($A23,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},{"$f":"IF($B23=\"Branco\",0,IF($B23=\"Manual\",QCI.OutrosManual,IF($B23=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$64,MATCH($A23,ORÇAMENTO!$E$15:$E$64,0)))))","v":0},null,{"$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":194578.22},{"$f":"SUM(N13:OFFSET(N24,-1,0))","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":194578.22},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":194578.22},{"$f":"SUM(AB13:OFFSET(AB24,-1,0))","v":0}]
[null,"T%","F",null,null,null,null,null,null,null,null,{"$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":"SÃO VALENTIM/RS"}]
[null,null,null,"Local",null,null,null,null,"Representante Tomador"]
[null,null,null,null,null,null,null,null,{"$f":"\"Nome:\" &  \" \" & DADOS!C28","v":"Nome: ALBERTINHO DASSOLER"}]
[null,null,null,{"$f":"DADOS!$C$25","v":"2025-08-28"},null,null,null,null,{"$f":"\"Cargo:\"  & \" \" & DADOS!C29","v":"Cargo: Prefeito Municipal"}]
[null,null,null,"Data"]

{"sheet":"PLE","index":10,"n_rows":82,"n_cols":32,"rows_kept":82,"cut":false,"hidden":true,"merged":[[70,22,70,23],[68,18,68,19],[68,16,68,17],[68,10,68,11],[67,10,67,11],[67,8,67,9],[79,1,79,3],[76,1,76,3],[71,3,72,3],[71,12,71,13],[72,12,72,13],[72,8,72,9],[72,10,72,11],[71,10,71,11],[71,8,71,9],[75,8,75,9],[73,8,73,9],[73,10,73,11],[73,12,73,13],[73,14,73,15],[73,16,73,17],[72,14,72,15],[71,14,71,15],[71,16,71,17],[0,2,0,3],[10,2,10,3],[11,2,12,3],[2,29,2,31],[3,29,3,31],[5,30,5,31],[6,7,6,13],[6,14,6,20],[6,30,6,31],[6,21,6,29],[8,24,8,25],[8,30,8,31],[8,9,8,10],[8,13,8,19],[69,30,69,31],[70,18,70,19],[70,16,70,17],[68,22,68,23],[70,28,70,29],[71,28,71,29],[70,26,70,27],[6,1,6,2],[14,2,14,3],[67,22,67,23],[67,28,67,29],[68,24,68,25],[69,26,69,27],[70,24,70,25],[70,20,70,21],[70,30,70,31],[68,14,68,15],[69,22,69,23],[69,20,69,21],[69,28,69,29],[68,30,68,31],[71,20,71,21],[71,24,71,25],[67,26,67,27],[11,1,12,1],[16,2,16,3],[69,3,70,3],[15,2,15,3],[17,2,17,3],[18,2,18,3],[19,2,19,3],[69,14,69,15],[69,12,69,13],[69,10,69,11],[66,8,66,31],[67,14,67,15],[67,30,67,31],[67,24,67,25],[69,16,69,17],[68,28,68,29],[68,26,68,27],[69,24,69,25],[67,18,67,19],[67,20,67,21],[67,16,67,17],[69,18,69,19],[68,20,68,21],[20,2,20,3],[73,28,73,29],[73,30,73,31],[73,18,73,19],[73,20,73,21],[73,22,73,23],[73,24,73,25],[73,26,73,27],[71,22,71,23],[71,18,71,19],[72,28,72,29],[71,26,71,27],[72,30,72,31],[71,30,71,31],[72,24,72,25],[72,26,72,27],[72,18,72,19],[72,22,72,23],[72,20,72,21],[72,16,72,17],[67,12,67,13],[70,14,70,15],[70,12,70,13],[70,10,70,11],[70,8,70,9],[68,8,68,9],[69,8,69,9],[68,12,68,13],[21,2,21,3],[22,2,22,3],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[36,2,36,3],[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[42,2,42,3],[43,2,43,3],[44,2,44,3],[45,2,45,3],[46,2,46,3],[47,2,47,3],[57,2,57,3],[58,2,58,3],[59,2,59,3],[60,2,60,3],[61,2,61,3],[62,2,62,3],[63,2,63,3],[48,2,48,3],[49,2,49,3],[50,2,50,3],[51,2,51,3],[52,2,52,3],[53,2,53,3],[54,2,54,3],[55,2,55,3],[56,2,56,3]]}
[{"$f":"IF(C1=0,\"\",\"F\")","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B1-$B$15,0),IF(B1<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B1,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,"PLE - PLANILHA DE LEVANTAMENTO DE EVENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,null,null,{"$f":"import.recurso","v":"OGU"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,"Nº OPERAÇÃO",null,"Nº TransfereGOV",null,null,null,"PROPONENTE TOMADOR",null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"\")","v":""}]
[null,{"$f":"Import.CR","v":0},null,{"$f":"Import.TransfereGOV","v":0},null,null,null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,null,null,null,null,null,{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"\")","v":""}]
[]
[0,null,null,null,null,null,null,null,"Medição:",1,null,null,"Período:",{"$f":"TEXT(IF(PLE.Medicao=1,Import.DataInicioObra,OFFSET($H$68,0,1+(PLE.Medicao-$I$69)*2-2)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($H$68,0,1+(PLE.Medicao-$I$69)*2),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,null,null,null,null,null,null,null,null,"% Realizado Período.:",{"$f":"OFFSET($I$69,1+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$69,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":0},null,null,null,null,"% Realizado Acum.:",{"$f":"OFFSET($I$69,3+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$69,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":0}]
[]
["Filtro",null,{"$f":"IF(_xlfn.SINGLE(TIPOORCAMENTO)=\"proposto\",\"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO.\",\n IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",\"FOI SELECIONADO NA ABA 'MENU' O ACOMPANHAMENTO POR BM.\",\n IF(AND(PLE.Medicao=1,DADOS!$C$47=0),\"PREENCHER A DATA DE INÍCIO DA OBRA, NA ABA DADOS\",\n IF($Y$9=0,\"PREENCHER A MEDIÇÃO \"&PLE.Medicao,\n IF($H$68<>\"\",UPPER($H$68),\n IF($S$77<>\"\",UPPER($S$77),\"\"))))))","v":"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO."},null,null,{"$f":"IF(F$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,F$12))","v":"CONJUNTO ELETROMECÂNICO"},null,{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"CONJUNTO ELETROMECÂNICO"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"CERCAMENTO DO POÇO"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"RESERVATÓRIO"},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"},{"$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(B15=0,\"\",\"F\")","v":""},{"$f":"EVENTOS!$C$15","v":0},{"$f":"EVENTOS!$D$15","v":""},null,null,null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(C16=0,\"\",\"F\")","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":1},{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B16-$B$15,0),IF(B16<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B16,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"CONJUNTO ELETRO MECÂNICO"}]
["F",2,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B17-$B$15,0),IF(B17<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B17,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"CERCAMENTO DO POÇO"}]
["F",3,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B18-$B$15,0),IF(B18<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B18,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"RESERVATÓRIO"}]
["F",4,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B19-$B$15,0),IF(B19<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B19,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":"REDE DE DISTRIBUIÇÃO E CONEXÕES"}]
["",5,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B20-$B$15,0),IF(B20<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B20,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",6,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B21-$B$15,0),IF(B21<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B21,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",7,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B22-$B$15,0),IF(B22<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B22,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",8,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B23-$B$15,0),IF(B23<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B23,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",9,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B24-$B$15,0),IF(B24<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B24,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",10,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B25-$B$15,0),IF(B25<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B25,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",11,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B26-$B$15,0),IF(B26<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B26,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",12,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B27-$B$15,0),IF(B27<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B27,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",13,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B28-$B$15,0),IF(B28<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B28,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",14,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B29-$B$15,0),IF(B29<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B29,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",15,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B30-$B$15,0),IF(B30<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B30,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",16,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B31-$B$15,0),IF(B31<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B31,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",17,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B32-$B$15,0),IF(B32<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B32,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",18,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B33-$B$15,0),IF(B33<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B33,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",19,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B34-$B$15,0),IF(B34<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B34,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",20,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B35-$B$15,0),IF(B35<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B35,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",21,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B36-$B$15,0),IF(B36<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B36,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",22,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B37-$B$15,0),IF(B37<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B37,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",23,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B38-$B$15,0),IF(B38<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B38,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",24,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B39-$B$15,0),IF(B39<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B39,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",25,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B40-$B$15,0),IF(B40<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B40,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",26,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B41-$B$15,0),IF(B41<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B41,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",27,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B42-$B$15,0),IF(B42<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B42,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",28,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B43-$B$15,0),IF(B43<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B43,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",29,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B44-$B$15,0),IF(B44<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B44,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",30,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B45-$B$15,0),IF(B45<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B45,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",31,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B46-$B$15,0),IF(B46<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B46,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",32,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B47-$B$15,0),IF(B47<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B47,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",33,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B48-$B$15,0),IF(B48<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B48,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",34,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B49-$B$15,0),IF(B49<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B49,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",35,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B50-$B$15,0),IF(B50<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B50,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",36,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B51-$B$15,0),IF(B51<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B51,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",37,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B52-$B$15,0),IF(B52<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B52,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",38,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B53-$B$15,0),IF(B53<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B53,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",39,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B54-$B$15,0),IF(B54<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B54,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",40,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B55-$B$15,0),IF(B55<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B55,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",41,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B56-$B$15,0),IF(B56<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B56,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",42,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B57-$B$15,0),IF(B57<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B57,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",43,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B58-$B$15,0),IF(B58<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B58,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",44,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B59-$B$15,0),IF(B59<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B59,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",45,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B60-$B$15,0),IF(B60<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B60,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",46,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B61-$B$15,0),IF(B61<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B61,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",47,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B62-$B$15,0),IF(B62<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B62,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",48,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B63-$B$15,0),IF(B63<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B63,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["",49,{"$f":"IF(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$D$15,$B64-$B$15,0),IF(B64<=MAX(CÁLCULO!$M$15:$M$64),VLOOKUP($B64,CÁLCULO!$M$15:$N$64,2,FALSE),0))","v":0}]
["F"]
["F"]
["F",null,null,null,null,null,null,null,"Data das Medições"]
["F",null,null,null,null,null,null,{"$f":"IF(INDEX($I$68:$AG$68,MATCH(PLE.Medicao,$I$69:$AG$69,0))=\"\",\"Preencher a data da medição \"&PLE.Medicao,\"\")","v":"Preencher a data da medição 1"}]
["F",null,null,"Medições",null,null,null,null,{"$f":"IF(PLE.Medicao<=12,1,TRUNC((PLE.Medicao - 2)/11,0) * 11 + 1)","v":1},null,{"$f":"I69+1","v":2},null,{"$f":"K69+1","v":3},null,{"$f":"M69+1","v":4},null,{"$f":"O69+1","v":5},null,{"$f":"Q69+1","v":6},null,{"$f":"S69+1","v":7},null,{"$f":"U69+1","v":8},null,{"$f":"W69+1","v":9},null,{"$f":"Y69+1","v":10},null,{"$f":"AA69+1","v":11},null,{"$f":"AC69+1","v":12}]
["F",null,null,"Período:",null,null,null,"%",{"$f":"ROUND(I71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC71,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE71,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"IF(I69=1,I73,_xlfn.SINGLE(AH11ARRED(I73,2))-ROUND(SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!I69-1,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1),2))","v":0},null,{"$f":"ROUND(K73,2)-ROUND(I73,2)","v":0},null,{"$f":"ROUND(M73,2)-ROUND(K73,2)","v":0},null,{"$f":"ROUND(O73,2)-ROUND(M73,2)","v":0},null,{"$f":"ROUND(Q73,2)-ROUND(O73,2)","v":0},null,{"$f":"ROUND(S73,2)-ROUND(Q73,2)","v":0},null,{"$f":"ROUND(U73,2)-ROUND(S73,2)","v":0},null,{"$f":"ROUND(W73,2)-ROUND(U73,2)","v":0},null,{"$f":"ROUND(Y73,2)-ROUND(W73,2)","v":0},null,{"$f":"ROUND(AA73,2)-ROUND(Y73,2)","v":0},null,{"$f":"ROUND(AC73,2)-ROUND(AA73,2)","v":0},null,{"$f":"ROUND(AE73,2)-ROUND(AC73,2)","v":0}]
["F",null,null,"Acumulado:",null,null,null,"%",{"$f":"ROUND(I73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC73,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE73,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!I69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!K69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!M69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!O69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!Q69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!S69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!U69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!W69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!Y69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!AA69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!AC69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$64,\"<=\"&PLE!AE69,CÁLCULO!$AB$15:$AL$64)*IF(AdmLocal=\"Automática\",(1+_xlfn.SINGLE(CÁLCULO.TotalAdmLocal)/(ORÇAMENTO!$X$15-_xlfn.SINGLE(CÁLCULO.TotalAdmLocal))),1)","v":0}]
[null,null,null,"Administração Local",null,null,null,"%",{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",I69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",I72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&I69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&I69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":""},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",K69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",K72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&K69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&K69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",M69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",M72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&M69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&M69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",O69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",O72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&O69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&O69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",Q69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",Q72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&Q69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&Q69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",S69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",S72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&S69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&S69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",U69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",U72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&U69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&U69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",W69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",W72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&W69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&W69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",Y69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",Y72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&Y69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&Y69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",AA69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",AA72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&AA69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&AA69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",AC69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",AC72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&AC69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&AC69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0},null,{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",AE69>PLE.Medicao),0,\n   IF(AUTOEVENTO=\"Manual\",\n      IF(AdmLocal=\"Automática\",AE72,\n         IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET($G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)),\"<=\"&AE69,OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,1,1,OFFSET($AG$12,0,-1)))/OFFSET(EVENTOS!$G$14,CRONOPLE!$A$8+1,-1))),\n      IF(Import.EventoAdmLocal=\"\",\"\",SUMIF(OFFSET(CÁLCULO!$AW$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$BH$15)-COLUMN(CÁLCULO!$AW$15)-1),\"<=\"&AE69,OFFSET(CÁLCULO!$AA$15,CRONOPLE!$A$10,1,OFFSET(ORÇAMENTO!$D$15,CRONOPLE!$A$10,0),COLUMN(CÁLCULO!$AL$15)-COLUMN(CÁLCULO!$AA$15)-1))/OFFSET(ORÇAMENTO!$X$15,CRONOPLE!$A$10,0))))","v":0}]
["F",null,null,null,null,null,null,{"$f":"IF(COUNTIF(I75:AG75,\"%Adm>%Global\")>0,\"Verificar proporcionalidade da Administração Local\",\"\")","v":""},{"$f":"IF(I74=\"\",\"\",IF(ROUND(I74,4)>ROUND(I72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(K74=\"\",\"\",IF(ROUND(K74,4)>ROUND(K72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(M74=\"\",\"\",IF(ROUND(M74,4)>ROUND(M72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(O74=\"\",\"\",IF(ROUND(O74,4)>ROUND(O72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(Q74=\"\",\"\",IF(ROUND(Q74,4)>ROUND(Q72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(S74=\"\",\"\",IF(ROUND(S74,4)>ROUND(S72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(U74=\"\",\"\",IF(ROUND(U74,4)>ROUND(U72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(W74=\"\",\"\",IF(ROUND(W74,4)>ROUND(W72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(Y74=\"\",\"\",IF(ROUND(Y74,4)>ROUND(Y72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AA74=\"\",\"\",IF(ROUND(AA74,4)>ROUND(AA72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AC74=\"\",\"\",IF(ROUND(AC74,4)>ROUND(AC72,4),\"%Adm>%Global\",\"\"))","v":""},null,{"$f":"IF(AE74=\"\",\"\",IF(ROUND(AE74,4)>ROUND(AE72,4),\"%Adm>%Global\",\"\"))","v":""}]
["F"]
["F",{"$f":"Import.Município","v":"SÃO VALENTIM/RS"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DADOS!$D$50<>\"\",\"Preencher os Dados do Responsável pela Fiscalização, na aba DADOS.\",\"\")","v":""}]
["F","Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico pela Fiscalização"]
["F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nome:",null,{"$f":"Import.RespFiscalização","v":0}]
["F",{"$f":"DADOS!$C$48","v":"00:00:00"},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":"BM","index":11,"n_rows":79,"n_cols":41,"rows_kept":79,"cut":false,"hidden":true,"merged":[[77,23,77,25],[72,3,72,14],[73,22,73,25],[75,23,75,25],[76,23,76,25],[70,3,70,11],[71,3,71,8],[14,27,14,38],[65,3,65,14],[65,19,65,25],[66,3,68,14],[66,19,68,25],[14,3,14,4],[10,27,10,38],[11,9,11,11],[11,12,11,14],[11,16,11,17],[6,5,6,7],[6,8,6,11],[6,12,6,13],[10,19,10,20],[7,2,11,2],[7,5,7,7],[7,8,7,11],[7,12,7,13],[9,5,10,8],[4,3,4,4],[4,5,4,7],[4,9,4,13],[2,0,2,1],[3,3,3,4],[3,5,3,7],[3,9,3,13]]}
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"BA - Boletim de Aferição\",\"BM - Boletim de Medição\")","v":"BM - Boletim de Medição"},null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
["Modo CAIXA",null,null,null,{"$f":"IF(Import.RegimeExecução=\"(SELECIONAR)\",\"Selecione o Regime de Execução na Aba Dados\",Import.RegimeExecução&\" - \"&import.recurso)","v":"Selecione o Regime de Execução na Aba Dados"},null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[false]
[null,null,null,"PROPONENTE / TOMADOR",null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV","APELIDO DO EMPREENDIMENTO",null,null,null,null,"INÍCIO DE OBRA"]
["Regime ",null,null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,{"$f":"Import.CR","v":0},null,null,{"$f":"Import.TransfereGOV","v":0},{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},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":"SÃO VALENTIM/RS"},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$13),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,1]
[true]
["Linha Adm. L.",null,null,null,null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"PLE\",\"Foi selecionado na aba 'MENU' o acompanhamento por PLE.\",\n  IF(_xlfn.SINGLE(TIPOORCAMENTO)=\"Proposto\",\"Altere na aba 'MENU' o tipo de orçamento para 'Licitado'.\",\n  IF(_xlfn.SINGLE(Import.RegimeExecução)=\"(SELECIONAR)\",UPPER($E$2),\n  IF(AND(BM.medicao=1,DADOS!$C$47=0),\"PREENCHER A DATA DE INÍCIO DA OBRA, NA ABA DADOS\",\n  IF($N$15=0,\"PREENCHER A MEDIÇÃO \"&BM.medicao,\n  IF($AB$10<>\"\",UPPER($AB$10),\n  IF($J$74<>\"\",UPPER($J$74),\n \"\")))))))","v":"Foi selecionado na aba 'MENU' o acompanhamento por PLE."},null,null,null,null,null,null,null,null,{"$f":"\"Realizado Acumulado: \"&TEXT(P10,\"0,00%\")","v":"Realizado Acumulado: 0,00%"},{"$f":"ROUND($O$15/($I$15+10^-12),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(INDEX($AB$12:$AN$12,MATCH($O$8,$AB$13:$AN$13,0))=0,\"Preencher a data da medição \"&$O$8,\"\")","v":"Preencher a data da medição 1"}]
[{"$f":"OFFSET(CRONO!$F$13,CRONO!$F$40,0)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(P11),\"\",\"Administração Local Acumulada: \"&TEXT(P11,\"0,00%\"))","v":""},{"$f":"OFFSET($O$15,$A$11,0)/OFFSET($I$15,$A$11,0)","v":{"$error":"#VALUE!"}},null,null,null,"Anexo",null,null,null,null,null,null,null,"Datas das Medições"]
[null,null,null,null,"Orçamento Contratado",null,null,null,null,{"$f":"\"Evolução Física \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Evolução Física (Qtde.)"},null,null,"Evolução Financeira (R$)",null,null,null,{"$f":"\"Aferido (CAIXA) \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Aferido (CAIXA) (Qtde.)"},null,null,"Quadro de Glosas"]
["n1","Altura","↓","Item","Descrição","Unidade","Quantidade","Preço Unitário (com BDI) (R$)","Preço Total\n(R$)","Acum. Anterior","Período","Acum. Incluindo o Período","Acum. Anterior","Período","Acum. Incluindo o Período",null,"Acum. Anterior","Acum. Incluindo o Período",null,"Item","Descrição",{"$f":"IF(RegimeExecucao=\"Unitário\",\"Unidade\",\"\")","v":"Unidade"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Quant. Glosada (unid)\",\"Percentual Glosado (%)\")","v":"Quant. Glosada (unid)"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Preço Unitário (R$)\",\"Valor Total do Item (R$)\")","v":"Preço Unitário (R$)"},"Valor Total Glosado (R$)","Motivo da Glosa",null,{"$f":"IF(BM.medicao<=12,1,TRUNC((BM.medicao - 2)/11,0) * 11 + 1)","v":1},{"$f":"OFFSET(AC13,0,-1)+1","v":2},{"$f":"OFFSET(AD13,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,null,"Valor Total Medido (R$)"]
[{"$f":"ORÇAMENTO!C14","v":"S"},{"$f":"ORÇAMENTO!D14","v":0},{"$f":"IF(OR($I14>0,$A14=1,$A14=2,$A14=3,$A14=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O14","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T14)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W14)","v":0},{"$f":"ORÇAMENTO!X14","v":0},{"$f":"_xlfn.SINGLE(IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(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":"_xlfn.SINGLE(IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$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: "},null,null,null,"TOTAL:",{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)=\"PLE\",_xlfn.SINGLE(TIPOORCAMENTO)=\"Proposto\"),0,ORÇAMENTO!$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(_xlfn.SINGLE(ACOMPANHAMENTO)=\"PLE\",_xlfn.SINGLE(TIPOORCAMENTO)=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$64,\"S\",OFFSET(M15,1,0):M$64))","v":0},{"$f":"O15-M15","v":0},{"$f":"IF(OR(_xlfn.SINGLE(ACOMPANHAMENTO)=\"PLE\",_xlfn.SINGLE(TIPOORCAMENTO)=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$64,\"S\",OFFSET(O15,1,0):O$64))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$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":48},{"$f":"IF(OR($I16>0,$A16=1,$A16=2,$A16=3,$A16=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O16","v":"1."},{"$f":"ORÇAMENTO.Descricao","v":"REDE DE ABASTECIMENTO DE ÁGUA"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T16)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W16)","v":0},{"$f":"ORÇAMENTO!X16","v":194578.22},{"$f":"_xlfn.SINGLE(IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(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":"_xlfn.SINGLE(IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$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},{"$f":"ORÇAMENTO!D17","v":11},"F",{"$f":"ORÇAMENTO!O17","v":"1.1."},"CONJUNTO ELETRO MECÂNICO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T17)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W17)","v":0},{"$f":"ORÇAMENTO!X17","v":48677.4},{"$f":"_xlfn.SINGLE(IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M17/$I17*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O17/$I17*100,0)))","v":0},{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W17>0,RegimeExecucao=\"Unitário\"),$F17,\"\")","v":""},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",$Y17/$X17,\"\"),($Y17/$X17)*100),0)","v":0},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",ROUND($H17,ORÇAMENTO!$AF$10),\"\"),ROUND($I17,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A17=\"S\",IF(BM!$I17=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I17,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H17,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C18","v":"S"},{"$f":"ORÇAMENTO!D18","v":0},"F",{"$f":"ORÇAMENTO!O18","v":"1.1.1."},"BOMBA SUBMERSA PARA POÇOS TUBULARES PROFUNDOS DIÂMETRO DE 4 POLEGADAS, COM VAZÃO DE 5,0 M³/H A 205 MCA, POTÊNCIA DE 7,5 CV E TRIFÁSICA",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T18)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W18)","v":15661.73},{"$f":"ORÇAMENTO!X18","v":15661.73},{"$f":"_xlfn.SINGLE(IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M18/$I18*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O18/$I18*100,0)))","v":0},{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W18>0,RegimeExecucao=\"Unitário\"),$F18,\"\")","v":""},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",$Y18/$X18,\"\"),($Y18/$X18)*100),0)","v":0},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",ROUND($H18,ORÇAMENTO!$AF$10),\"\"),ROUND($I18,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A18=\"S\",IF(BM!$I18=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I18,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H18,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C19","v":"S"},{"$f":"ORÇAMENTO!D19","v":0},"F",{"$f":"ORÇAMENTO!O19","v":"1.1.2."},"QUADRO DE COMANDO 10 HP 380C/PROTEÇÃO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T19)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W19)","v":3023.5},{"$f":"ORÇAMENTO!X19","v":3023.5},{"$f":"_xlfn.SINGLE(IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M19/$I19*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O19/$I19*100,0)))","v":0},{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W19>0,RegimeExecucao=\"Unitário\"),$F19,\"\")","v":""},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",$Y19/$X19,\"\"),($Y19/$X19)*100),0)","v":0},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",ROUND($H19,ORÇAMENTO!$AF$10),\"\"),ROUND($I19,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A19=\"S\",IF(BM!$I19=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I19,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H19,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C20","v":"S"},{"$f":"ORÇAMENTO!D20","v":0},"F",{"$f":"ORÇAMENTO!O20","v":"1.1.3."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T20)","v":300},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W20)","v":25},{"$f":"ORÇAMENTO!X20","v":7500},{"$f":"_xlfn.SINGLE(IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M20/$I20*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O20/$I20*100,0)))","v":0},{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W20>0,RegimeExecucao=\"Unitário\"),$F20,\"\")","v":""},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",$Y20/$X20,\"\"),($Y20/$X20)*100),0)","v":0},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",ROUND($H20,ORÇAMENTO!$AF$10),\"\"),ROUND($I20,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A20=\"S\",IF(BM!$I20=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I20,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H20,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C21","v":"S"},{"$f":"ORÇAMENTO!D21","v":0},"F",{"$f":"ORÇAMENTO!O21","v":"1.1.4."},"TAMPA DO POÇO ",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T21)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W21)","v":217.69},{"$f":"ORÇAMENTO!X21","v":217.69},{"$f":"_xlfn.SINGLE(IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M21/$I21*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O21/$I21*100,0)))","v":0},{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W21>0,RegimeExecucao=\"Unitário\"),$F21,\"\")","v":""},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",$Y21/$X21,\"\"),($Y21/$X21)*100),0)","v":0},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",ROUND($H21,ORÇAMENTO!$AF$10),\"\"),ROUND($I21,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A21=\"S\",IF(BM!$I21=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I21,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H21,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C22","v":"S"},{"$f":"ORÇAMENTO!D22","v":0},{"$f":"IF(OR($I22>0,$A22=1,$A22=2,$A22=3,$A22=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O22","v":"1.1.5."},{"$f":"ORÇAMENTO.Descricao","v":"ADAPTADOR PARA BOMBA"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T22)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W22)","v":102.8},{"$f":"ORÇAMENTO!X22","v":102.8},{"$f":"_xlfn.SINGLE(IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M22/$I22*100,0)))","v":0},{"$f":"L22-J22","v":0},{"$f":"_xlfn.SINGLE(IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O22/$I22*100,0)))","v":0},{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O22-M22","v":0},{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W22>0,$D22,\"\")","v":""},{"$f":"IF($W22>0,$E22,\"\")","v":""},{"$f":"IF(AND($W22>0,RegimeExecucao=\"Unitário\"),$F22,\"\")","v":""},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",$Y22/$X22,\"\"),($Y22/$X22)*100),0)","v":0},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",ROUND($H22,ORÇAMENTO!$AF$10),\"\"),ROUND($I22,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO22-O22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A22=\"S\",IF(BM!$I22=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I22,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H22,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C23","v":"S"},{"$f":"ORÇAMENTO!D23","v":0},"F",{"$f":"ORÇAMENTO!O23","v":"1.1.6."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T23)","v":300},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W23)","v":62.24},{"$f":"ORÇAMENTO!X23","v":18672},{"$f":"_xlfn.SINGLE(IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M23/$I23*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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":"S"},{"$f":"ORÇAMENTO!D24","v":0},"F",{"$f":"ORÇAMENTO!O24","v":"1.1.7."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T24)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W24)","v":26.72},{"$f":"ORÇAMENTO!X24","v":26.72},{"$f":"_xlfn.SINGLE(IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M24/$I24*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O24/$I24*100,0)))","v":0},{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W24>0,RegimeExecucao=\"Unitário\"),$F24,\"\")","v":""},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",$Y24/$X24,\"\"),($Y24/$X24)*100),0)","v":0},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",ROUND($H24,ORÇAMENTO!$AF$10),\"\"),ROUND($I24,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A24=\"S\",IF(BM!$I24=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I24,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H24,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C25","v":"S"},{"$f":"ORÇAMENTO!D25","v":0},"F",{"$f":"ORÇAMENTO!O25","v":"1.1.8."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T25)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W25)","v":360.43},{"$f":"ORÇAMENTO!X25","v":360.43},{"$f":"_xlfn.SINGLE(IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M25/$I25*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O25/$I25*100,0)))","v":0},{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W25>0,RegimeExecucao=\"Unitário\"),$F25,\"\")","v":""},{"$f":"IF($Y25>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A25=\"S\",$Y25/$X25,\"\"),($Y25/$X25)*100),0)","v":0},{"$f":"IF($Y25>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A25=\"S\",ROUND($H25,ORÇAMENTO!$AF$10),\"\"),ROUND($I25,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"1.1.9."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T26)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W26)","v":1036.53},{"$f":"ORÇAMENTO!X26","v":1036.53},{"$f":"_xlfn.SINGLE(IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M26/$I26*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O26/$I26*100,0)))","v":0},{"$f":"IF($A26=\"S\",VTOTALBM,IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A26=\"S\",VTOTALBM,IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W26>0,RegimeExecucao=\"Unitário\"),$F26,\"\")","v":""},{"$f":"IF($Y26>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A26=\"S\",$Y26/$X26,\"\"),($Y26/$X26)*100),0)","v":0},{"$f":"IF($Y26>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A26=\"S\",ROUND($H26,ORÇAMENTO!$AF$10),\"\"),ROUND($I26,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A26=\"S\",IF(BM!$I26=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I26,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H26,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C27","v":"S"},{"$f":"ORÇAMENTO!D27","v":0},"F",{"$f":"ORÇAMENTO!O27","v":"1.1.10."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T27)","v":300},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W27)","v":6.92},{"$f":"ORÇAMENTO!X27","v":2076},{"$f":"_xlfn.SINGLE(IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M27/$I27*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O27/$I27*100,0)))","v":0},{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W27>0,RegimeExecucao=\"Unitário\"),$F27,\"\")","v":""},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",$Y27/$X27,\"\"),($Y27/$X27)*100),0)","v":0},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",ROUND($H27,ORÇAMENTO!$AF$10),\"\"),ROUND($I27,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A27=\"S\",IF(BM!$I27=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I27,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H27,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C28","v":2},{"$f":"ORÇAMENTO!D28","v":5},"F",{"$f":"ORÇAMENTO!O28","v":"1.2."},"CERCAMENTO DO POÇO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T28)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W28)","v":0},{"$f":"ORÇAMENTO!X28","v":4000.9},{"$f":"_xlfn.SINGLE(IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M28/$I28*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O28/$I28*100,0)))","v":0},{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W28>0,RegimeExecucao=\"Unitário\"),$F28,\"\")","v":""},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",$Y28/$X28,\"\"),($Y28/$X28)*100),0)","v":0},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",ROUND($H28,ORÇAMENTO!$AF$10),\"\"),ROUND($I28,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A28=\"S\",IF(BM!$I28=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I28,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H28,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C29","v":"S"},{"$f":"ORÇAMENTO!D29","v":0},"F",{"$f":"ORÇAMENTO!O29","v":"1.2.1."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T29)","v":5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W29)","v":85.6},{"$f":"ORÇAMENTO!X29","v":428},{"$f":"_xlfn.SINGLE(IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M29/$I29*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O29/$I29*100,0)))","v":0},{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W29>0,RegimeExecucao=\"Unitário\"),$F29,\"\")","v":""},{"$f":"IF($Y29>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A29=\"S\",$Y29/$X29,\"\"),($Y29/$X29)*100),0)","v":0},{"$f":"IF($Y29>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A29=\"S\",ROUND($H29,ORÇAMENTO!$AF$10),\"\"),ROUND($I29,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"1.2.2."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T30)","v":4.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W30)","v":692.82},{"$f":"ORÇAMENTO!X30","v":3117.69},{"$f":"_xlfn.SINGLE(IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M30/$I30*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O30/$I30*100,0)))","v":0},{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W30>0,RegimeExecucao=\"Unitário\"),$F30,\"\")","v":""},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",$Y30/$X30,\"\"),($Y30/$X30)*100),0)","v":0},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",ROUND($H30,ORÇAMENTO!$AF$10),\"\"),ROUND($I30,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A30=\"S\",IF(BM!$I30=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I30,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H30,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C31","v":"S"},{"$f":"ORÇAMENTO!D31","v":0},"F",{"$f":"ORÇAMENTO!O31","v":"1.2.3."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T31)","v":19.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W31)","v":22.24},{"$f":"ORÇAMENTO!X31","v":433.68},{"$f":"_xlfn.SINGLE(IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M31/$I31*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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$11)))","v":0},0,{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"1.2.4."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T32)","v":0.21},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W32)","v":102.52},{"$f":"ORÇAMENTO!X32","v":21.53},{"$f":"_xlfn.SINGLE(IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M32/$I32*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O32/$I32*100,0)))","v":0},{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W32>0,RegimeExecucao=\"Unitário\"),$F32,\"\")","v":""},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",$Y32/$X32,\"\"),($Y32/$X32)*100),0)","v":0},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",ROUND($H32,ORÇAMENTO!$AF$10),\"\"),ROUND($I32,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A32=\"S\",IF(BM!$I32=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I32,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H32,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C33","v":2},{"$f":"ORÇAMENTO!D33","v":12},{"$f":"IF(OR($I33>0,$A33=1,$A33=2,$A33=3,$A33=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O33","v":"1.3."},{"$f":"ORÇAMENTO.Descricao","v":"RESERVATÓRIO"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T33)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W33)","v":0},{"$f":"ORÇAMENTO!X33","v":17934.099999999999},{"$f":"_xlfn.SINGLE(IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M33/$I33*100,0)))","v":0},{"$f":"L33-J33","v":0},{"$f":"_xlfn.SINGLE(IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O33/$I33*100,0)))","v":0},{"$f":"IF($A33=\"S\",VTOTALBM,IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O33-M33","v":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($W33>0,$D33,\"\")","v":""},{"$f":"IF($W33>0,$E33,\"\")","v":""},{"$f":"IF(AND($W33>0,RegimeExecucao=\"Unitário\"),$F33,\"\")","v":""},{"$f":"IF($Y33>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A33=\"S\",$Y33/$X33,\"\"),($Y33/$X33)*100),0)","v":0},{"$f":"IF($Y33>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A33=\"S\",ROUND($H33,ORÇAMENTO!$AF$10),\"\"),ROUND($I33,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO33-O33","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":"1.3.1."},"CAIXA DE ÁGUA 20.00",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T34)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W34)","v":14351.95},{"$f":"ORÇAMENTO!X34","v":14351.95},{"$f":"_xlfn.SINGLE(IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M34/$I34*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O34/$I34*100,0)))","v":0},{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W34>0,RegimeExecucao=\"Unitário\"),$F34,\"\")","v":""},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",$Y34/$X34,\"\"),($Y34/$X34)*100),0)","v":0},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",ROUND($H34,ORÇAMENTO!$AF$10),\"\"),ROUND($I34,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A34=\"S\",IF(BM!$I34=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I34,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H34,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C35","v":"S"},{"$f":"ORÇAMENTO!D35","v":0},"F",{"$f":"ORÇAMENTO!O35","v":"1.3.2."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T35)","v":1.8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W35)","v":650.48},{"$f":"ORÇAMENTO!X35","v":1170.8599999999999},{"$f":"_xlfn.SINGLE(IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M35/$I35*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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$11)))","v":0},0,{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"1.3.3."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T36)","v":9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W36)","v":22.63},{"$f":"ORÇAMENTO!X36","v":203.67},{"$f":"_xlfn.SINGLE(IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M36/$I36*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O36/$I36*100,0)))","v":0},{"$f":"IF($A36=\"S\",VTOTALBM,IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A36=\"S\",VTOTALBM,IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W36>0,RegimeExecucao=\"Unitário\"),$F36,\"\")","v":""},{"$f":"IF($Y36>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A36=\"S\",$Y36/$X36,\"\"),($Y36/$X36)*100),0)","v":0},{"$f":"IF($Y36>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A36=\"S\",ROUND($H36,ORÇAMENTO!$AF$10),\"\"),ROUND($I36,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A36=\"S\",IF(BM!$I36=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I36,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H36,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C37","v":"S"},{"$f":"ORÇAMENTO!D37","v":0},"F",{"$f":"ORÇAMENTO!O37","v":"1.3.4."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T37)","v":0.21},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W37)","v":102.52},{"$f":"ORÇAMENTO!X37","v":21.53},{"$f":"_xlfn.SINGLE(IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M37/$I37*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O37/$I37*100,0)))","v":0},{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W37>0,RegimeExecucao=\"Unitário\"),$F37,\"\")","v":""},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",$Y37/$X37,\"\"),($Y37/$X37)*100),0)","v":0},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",ROUND($H37,ORÇAMENTO!$AF$10),\"\"),ROUND($I37,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":"1.3.5."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T38)","v":1.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W38)","v":692.82},{"$f":"ORÇAMENTO!X38","v":1039.23},{"$f":"_xlfn.SINGLE(IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M38/$I38*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O38/$I38*100,0)))","v":0},{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W38>0,RegimeExecucao=\"Unitário\"),$F38,\"\")","v":""},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",$Y38/$X38,\"\"),($Y38/$X38)*100),0)","v":0},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",ROUND($H38,ORÇAMENTO!$AF$10),\"\"),ROUND($I38,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A38=\"S\",IF(BM!$I38=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I38,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H38,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C39","v":"S"},{"$f":"ORÇAMENTO!D39","v":0},"F",{"$f":"ORÇAMENTO!O39","v":"1.3.6."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T39)","v":15.75},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W39)","v":22.24},{"$f":"ORÇAMENTO!X39","v":350.28},{"$f":"_xlfn.SINGLE(IF($A39=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I39>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M39/$I39*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A39=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I39>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O39/$I39*100,0)))","v":0},{"$f":"IF($A39=\"S\",VTOTALBM,IF($A39=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A39=\"S\",VTOTALBM,IF($A39=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W39>0,RegimeExecucao=\"Unitário\"),$F39,\"\")","v":""},{"$f":"IF($Y39>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A39=\"S\",$Y39/$X39,\"\"),($Y39/$X39)*100),0)","v":0},{"$f":"IF($Y39>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A39=\"S\",ROUND($H39,ORÇAMENTO!$AF$10),\"\"),ROUND($I39,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A39=\"S\",IF(BM!$I39=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I39,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H39,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A39=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C40","v":"S"},{"$f":"ORÇAMENTO!D40","v":0},"F",{"$f":"ORÇAMENTO!O40","v":"1.3.7."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T40)","v":5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W40)","v":85.6},{"$f":"ORÇAMENTO!X40","v":428},{"$f":"_xlfn.SINGLE(IF($A40=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I40>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M40/$I40*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A40=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I40>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O40/$I40*100,0)))","v":0},{"$f":"IF($A40=\"S\",VTOTALBM,IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A40=\"S\",VTOTALBM,IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W40>0,RegimeExecucao=\"Unitário\"),$F40,\"\")","v":""},{"$f":"IF($Y40>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A40=\"S\",$Y40/$X40,\"\"),($Y40/$X40)*100),0)","v":0},{"$f":"IF($Y40>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A40=\"S\",ROUND($H40,ORÇAMENTO!$AF$10),\"\"),ROUND($I40,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A40=\"S\",IF(BM!$I40=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I40,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H40,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C41","v":"S"},{"$f":"ORÇAMENTO!D41","v":0},"F",{"$f":"ORÇAMENTO!O41","v":"1.3.8."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T41)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W41)","v":45.44},{"$f":"ORÇAMENTO!X41","v":90.88},{"$f":"_xlfn.SINGLE(IF($A41=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I41>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M41/$I41*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A41=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I41>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O41/$I41*100,0)))","v":0},{"$f":"IF($A41=\"S\",VTOTALBM,IF($A41=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A41=\"S\",VTOTALBM,IF($A41=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W41>0,RegimeExecucao=\"Unitário\"),$F41,\"\")","v":""},{"$f":"IF($Y41>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A41=\"S\",$Y41/$X41,\"\"),($Y41/$X41)*100),0)","v":0},{"$f":"IF($Y41>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A41=\"S\",ROUND($H41,ORÇAMENTO!$AF$10),\"\"),ROUND($I41,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A41=\"S\",IF(BM!$I41=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I41,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H41,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A41=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C42","v":"S"},{"$f":"ORÇAMENTO!D42","v":0},"F",{"$f":"ORÇAMENTO!O42","v":"1.3.9."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T42)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W42)","v":95.78},{"$f":"ORÇAMENTO!X42","v":95.78},{"$f":"_xlfn.SINGLE(IF($A42=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I42>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M42/$I42*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A42=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I42>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O42/$I42*100,0)))","v":0},{"$f":"IF($A42=\"S\",VTOTALBM,IF($A42=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A42=\"S\",VTOTALBM,IF($A42=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W42>0,RegimeExecucao=\"Unitário\"),$F42,\"\")","v":""},{"$f":"IF($Y42>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A42=\"S\",$Y42/$X42,\"\"),($Y42/$X42)*100),0)","v":0},{"$f":"IF($Y42>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A42=\"S\",ROUND($H42,ORÇAMENTO!$AF$10),\"\"),ROUND($I42,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A42=\"S\",IF(BM!$I42=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I42,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H42,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A42=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C43","v":"S"},{"$f":"ORÇAMENTO!D43","v":0},"F",{"$f":"ORÇAMENTO!O43","v":"1.3.10."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T43)","v":6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W43)","v":20.45},{"$f":"ORÇAMENTO!X43","v":122.7},{"$f":"_xlfn.SINGLE(IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M43/$I43*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O43/$I43*100,0)))","v":0},{"$f":"IF($A43=\"S\",VTOTALBM,IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A43=\"S\",VTOTALBM,IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W43>0,RegimeExecucao=\"Unitário\"),$F43,\"\")","v":""},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",$Y43/$X43,\"\"),($Y43/$X43)*100),0)","v":0},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",ROUND($H43,ORÇAMENTO!$AF$10),\"\"),ROUND($I43,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A43=\"S\",IF(BM!$I43=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I43,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H43,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C44","v":"S"},{"$f":"ORÇAMENTO!D44","v":0},"F",{"$f":"ORÇAMENTO!O44","v":"1.3.11."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T44)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W44)","v":29.61},{"$f":"ORÇAMENTO!X44","v":59.22},{"$f":"_xlfn.SINGLE(IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M44/$I44*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O44/$I44*100,0)))","v":0},{"$f":"IF($A44=\"S\",VTOTALBM,IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A44=\"S\",VTOTALBM,IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W44>0,RegimeExecucao=\"Unitário\"),$F44,\"\")","v":""},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",$Y44/$X44,\"\"),($Y44/$X44)*100),0)","v":0},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",ROUND($H44,ORÇAMENTO!$AF$10),\"\"),ROUND($I44,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A44=\"S\",IF(BM!$I44=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I44,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H44,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C45","v":2},{"$f":"ORÇAMENTO!D45","v":19},"F",{"$f":"ORÇAMENTO!O45","v":"1.4."},"REDE DE DISTRIBUIÇÃO E CONEXÕES",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T45)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W45)","v":0},{"$f":"ORÇAMENTO!X45","v":123965.82},{"$f":"_xlfn.SINGLE(IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M45/$I45*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O45/$I45*100,0)))","v":0},{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W45>0,RegimeExecucao=\"Unitário\"),$F45,\"\")","v":""},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",$Y45/$X45,\"\"),($Y45/$X45)*100),0)","v":0},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",ROUND($H45,ORÇAMENTO!$AF$10),\"\"),ROUND($I45,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A45=\"S\",IF(BM!$I45=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I45,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H45,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C46","v":"S"},{"$f":"ORÇAMENTO!D46","v":0},"F",{"$f":"ORÇAMENTO!O46","v":"1.4.1."},"TUDO PEAD 50MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T46)","v":100},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W46)","v":32.54},{"$f":"ORÇAMENTO!X46","v":3254},{"$f":"_xlfn.SINGLE(IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I46>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M46/$I46*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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":"1.4.2."},"TUDO PEAD 40MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T47)","v":800},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W47)","v":21.65},{"$f":"ORÇAMENTO!X47","v":17320},{"$f":"_xlfn.SINGLE(IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I47>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M47/$I47*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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":"S"},{"$f":"ORÇAMENTO!D48","v":0},"F",{"$f":"ORÇAMENTO!O48","v":"1.4.3."},"TUDO PEAD 32MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T48)","v":800},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W48)","v":13.71},{"$f":"ORÇAMENTO!X48","v":10968},{"$f":"_xlfn.SINGLE(IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I48>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M48/$I48*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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":"1.4.4."},"TUDO PEAD 25MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T49)","v":1200},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W49)","v":10.64},{"$f":"ORÇAMENTO!X49","v":12768},{"$f":"_xlfn.SINGLE(IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I49>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M49/$I49*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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":"1.4.5."},"TUBO PEAD 20MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T50)","v":705},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W50)","v":7.07},{"$f":"ORÇAMENTO!X50","v":4984.3500000000004},{"$f":"_xlfn.SINGLE(IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I50>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M50/$I50*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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":"S"},{"$f":"ORÇAMENTO!D51","v":0},"F",{"$f":"ORÇAMENTO!O51","v":"1.4.6."},"UNIÃO DE COMPRESSÃO PEAD 40MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T51)","v":8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W51)","v":82.82},{"$f":"ORÇAMENTO!X51","v":662.56},{"$f":"_xlfn.SINGLE(IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I51>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M51/$I51*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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":"1.4.7."},"UNIÃO DE COMPRESSÃO PEAD 32MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T52)","v":8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W52)","v":50.79},{"$f":"ORÇAMENTO!X52","v":406.32},{"$f":"_xlfn.SINGLE(IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M52/$I52*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O52/$I52*100,0)))","v":0},{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W52>0,RegimeExecucao=\"Unitário\"),$F52,\"\")","v":""},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",$Y52/$X52,\"\"),($Y52/$X52)*100),0)","v":0},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",ROUND($H52,ORÇAMENTO!$AF$10),\"\"),ROUND($I52,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A52=\"S\",IF(BM!$I52=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I52,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H52,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C53","v":"S"},{"$f":"ORÇAMENTO!D53","v":0},"F",{"$f":"ORÇAMENTO!O53","v":"1.4.8."},"UNIÃO DE COMPRESSÃO PEAD 25MM PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T53)","v":12},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W53)","v":31.32},{"$f":"ORÇAMENTO!X53","v":375.84},{"$f":"_xlfn.SINGLE(IF($A53=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I53>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M53/$I53*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A53=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I53>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O53/$I53*100,0)))","v":0},{"$f":"IF($A53=\"S\",VTOTALBM,IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A53=\"S\",VTOTALBM,IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W53>0,RegimeExecucao=\"Unitário\"),$F53,\"\")","v":""},{"$f":"IF($Y53>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A53=\"S\",$Y53/$X53,\"\"),($Y53/$X53)*100),0)","v":0},{"$f":"IF($Y53>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A53=\"S\",ROUND($H53,ORÇAMENTO!$AF$10),\"\"),ROUND($I53,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A53=\"S\",IF(BM!$I53=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I53,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H53,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C54","v":"S"},{"$f":"ORÇAMENTO!D54","v":0},"F",{"$f":"ORÇAMENTO!O54","v":"1.4.9."},"TE DE 40/20MM DE COMPRESSÃO PEAD PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T54)","v":5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W54)","v":110.81},{"$f":"ORÇAMENTO!X54","v":554.04999999999995},{"$f":"_xlfn.SINGLE(IF($A54=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I54>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M54/$I54*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A54=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I54>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O54/$I54*100,0)))","v":0},{"$f":"IF($A54=\"S\",VTOTALBM,IF($A54=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A54=\"S\",VTOTALBM,IF($A54=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W54>0,RegimeExecucao=\"Unitário\"),$F54,\"\")","v":""},{"$f":"IF($Y54>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A54=\"S\",$Y54/$X54,\"\"),($Y54/$X54)*100),0)","v":0},{"$f":"IF($Y54>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A54=\"S\",ROUND($H54,ORÇAMENTO!$AF$10),\"\"),ROUND($I54,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A54=\"S\",IF(BM!$I54=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I54,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H54,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A54=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C55","v":"S"},{"$f":"ORÇAMENTO!D55","v":0},"F",{"$f":"ORÇAMENTO!O55","v":"1.4.10."},"TE DE 32/20MM DE COMPRESSÃO PEAD PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T55)","v":5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W55)","v":79.739999999999995},{"$f":"ORÇAMENTO!X55","v":398.7},{"$f":"_xlfn.SINGLE(IF($A55=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I55>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M55/$I55*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A55=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I55>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O55/$I55*100,0)))","v":0},{"$f":"IF($A55=\"S\",VTOTALBM,IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A55=\"S\",VTOTALBM,IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W55>0,RegimeExecucao=\"Unitário\"),$F55,\"\")","v":""},{"$f":"IF($Y55>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A55=\"S\",$Y55/$X55,\"\"),($Y55/$X55)*100),0)","v":0},{"$f":"IF($Y55>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A55=\"S\",ROUND($H55,ORÇAMENTO!$AF$10),\"\"),ROUND($I55,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A55=\"S\",IF(BM!$I55=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I55,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H55,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C56","v":"S"},{"$f":"ORÇAMENTO!D56","v":0},"F",{"$f":"ORÇAMENTO!O56","v":"1.4.11."},"TE DE 25/20MM DE COMPRESSÃO PEAD PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T56)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W56)","v":38.700000000000003},{"$f":"ORÇAMENTO!X56","v":38.700000000000003},{"$f":"_xlfn.SINGLE(IF($A56=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I56>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M56/$I56*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A56=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I56>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O56/$I56*100,0)))","v":0},{"$f":"IF($A56=\"S\",VTOTALBM,IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A56=\"S\",VTOTALBM,IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W56>0,RegimeExecucao=\"Unitário\"),$F56,\"\")","v":""},{"$f":"IF($Y56>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A56=\"S\",$Y56/$X56,\"\"),($Y56/$X56)*100),0)","v":0},{"$f":"IF($Y56>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A56=\"S\",ROUND($H56,ORÇAMENTO!$AF$10),\"\"),ROUND($I56,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A56=\"S\",IF(BM!$I56=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I56,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H56,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C57","v":"S"},{"$f":"ORÇAMENTO!D57","v":0},"F",{"$f":"ORÇAMENTO!O57","v":"1.4.12."},"REDUÇÃO DE 40/32MM DE COMPRESSÃO PEAD PN 10",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T57)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W57)","v":80.150000000000006},{"$f":"ORÇAMENTO!X57","v":80.150000000000006},{"$f":"_xlfn.SINGLE(IF($A57=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I57>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M57/$I57*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A57=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I57>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O57/$I57*100,0)))","v":0},{"$f":"IF($A57=\"S\",VTOTALBM,IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A57=\"S\",VTOTALBM,IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W57>0,RegimeExecucao=\"Unitário\"),$F57,\"\")","v":""},{"$f":"IF($Y57>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A57=\"S\",$Y57/$X57,\"\"),($Y57/$X57)*100),0)","v":0},{"$f":"IF($Y57>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A57=\"S\",ROUND($H57,ORÇAMENTO!$AF$10),\"\"),ROUND($I57,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A57=\"S\",IF(BM!$I57=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I57,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H57,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C58","v":"S"},{"$f":"ORÇAMENTO!D58","v":0},"F",{"$f":"ORÇAMENTO!O58","v":"1.4.13."},"ADAPTADOR DE COMPRESSÃO ",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UN"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T58)","v":14},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W58)","v":39.31},{"$f":"ORÇAMENTO!X58","v":550.34},{"$f":"_xlfn.SINGLE(IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M58/$I58*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O58/$I58*100,0)))","v":0},{"$f":"IF($A58=\"S\",VTOTALBM,IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A58=\"S\",VTOTALBM,IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W58>0,RegimeExecucao=\"Unitário\"),$F58,\"\")","v":""},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",$Y58/$X58,\"\"),($Y58/$X58)*100),0)","v":0},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",ROUND($H58,ORÇAMENTO!$AF$10),\"\"),ROUND($I58,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A58=\"S\",IF(BM!$I58=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I58,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H58,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C59","v":"S"},{"$f":"ORÇAMENTO!D59","v":0},"F",{"$f":"ORÇAMENTO!O59","v":"1.4.14."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T59)","v":14},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W59)","v":183.74},{"$f":"ORÇAMENTO!X59","v":2572.36},{"$f":"_xlfn.SINGLE(IF($A59=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I59>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M59/$I59*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A59=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I59>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O59/$I59*100,0)))","v":0},{"$f":"IF($A59=\"S\",VTOTALBM,IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A59=\"S\",VTOTALBM,IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W59>0,RegimeExecucao=\"Unitário\"),$F59,\"\")","v":""},{"$f":"IF($Y59>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A59=\"S\",$Y59/$X59,\"\"),($Y59/$X59)*100),0)","v":0},{"$f":"IF($Y59>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A59=\"S\",ROUND($H59,ORÇAMENTO!$AF$10),\"\"),ROUND($I59,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A59=\"S\",IF(BM!$I59=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I59,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H59,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C60","v":"S"},{"$f":"ORÇAMENTO!D60","v":0},"F",{"$f":"ORÇAMENTO!O60","v":"1.4.15."},"(abra o arquivo 'Referência 06-2025.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T60)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W60)","v":126.37},{"$f":"ORÇAMENTO!X60","v":379.11},{"$f":"_xlfn.SINGLE(IF($A60=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I60>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M60/$I60*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A60=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I60>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O60/$I60*100,0)))","v":0},{"$f":"IF($A60=\"S\",VTOTALBM,IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A60=\"S\",VTOTALBM,IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W60>0,RegimeExecucao=\"Unitário\"),$F60,\"\")","v":""},{"$f":"IF($Y60>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A60=\"S\",$Y60/$X60,\"\"),($Y60/$X60)*100),0)","v":0},{"$f":"IF($Y60>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A60=\"S\",ROUND($H60,ORÇAMENTO!$AF$10),\"\"),ROUND($I60,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A60=\"S\",IF(BM!$I60=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I60,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H60,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C61","v":"S"},{"$f":"ORÇAMENTO!D61","v":0},{"$f":"IF(OR($I61>0,$A61=1,$A61=2,$A61=3,$A61=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O61","v":"1.4.16."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 06-2025.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T61)","v":14},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W61)","v":294.56},{"$f":"ORÇAMENTO!X61","v":4123.84},{"$f":"_xlfn.SINGLE(IF($A61=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I61>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M61/$I61*100,0)))","v":0},{"$f":"L61-J61","v":0},{"$f":"_xlfn.SINGLE(IF($A61=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I61>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O61/$I61*100,0)))","v":0},{"$f":"IF($A61=\"S\",VTOTALBM,IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O61-M61","v":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($W61>0,$D61,\"\")","v":""},{"$f":"IF($W61>0,$E61,\"\")","v":""},{"$f":"IF(AND($W61>0,RegimeExecucao=\"Unitário\"),$F61,\"\")","v":""},{"$f":"IF($Y61>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A61=\"S\",$Y61/$X61,\"\"),($Y61/$X61)*100),0)","v":0},{"$f":"IF($Y61>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A61=\"S\",ROUND($H61,ORÇAMENTO!$AF$10),\"\"),ROUND($I61,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO61-O61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A61=\"S\",IF(BM!$I61=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I61,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H61,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C62","v":"S"},{"$f":"ORÇAMENTO!D62","v":0},"F",{"$f":"ORÇAMENTO!O62","v":"1.4.17."},"ABERTURA E REATERRO DE VALA",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T62)","v":3605},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W62)","v":14.39},{"$f":"ORÇAMENTO!X62","v":51875.95},{"$f":"_xlfn.SINGLE(IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M62/$I62*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O62/$I62*100,0)))","v":0},{"$f":"IF($A62=\"S\",VTOTALBM,IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A62=\"S\",VTOTALBM,IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W62>0,RegimeExecucao=\"Unitário\"),$F62,\"\")","v":""},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",$Y62/$X62,\"\"),($Y62/$X62)*100),0)","v":0},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",ROUND($H62,ORÇAMENTO!$AF$10),\"\"),ROUND($I62,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A62=\"S\",IF(BM!$I62=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I62,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H62,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C63","v":"S"},{"$f":"ORÇAMENTO!D63","v":0},"F",{"$f":"ORÇAMENTO!O63","v":"1.4.18."},"MÃO DE OBRA PARA COLOCAÇÃO DA TUBULAÇÃO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T63)","v":3605},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W63)","v":3.51},{"$f":"ORÇAMENTO!X63","v":12653.55},{"$f":"_xlfn.SINGLE(IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(_xlfn.SINGLE(RegimeExecucao)=\"Global\",$I63>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M63/$I63*100,0)))","v":0},0,{"$f":"_xlfn.SINGLE(IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(_xlfn.SINGLE(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$11)))","v":0},0,{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(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$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$11)))","v":0}]
[null,null,"F"]
[]
[null,null,null,"Observações:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações"]
[]
[]
[]
[]
[null,null,null,{"$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,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"},null,null,null,null,{"$f":"IF(DADOS!$D$50<>\"\",\"Preencher os Dados do Responsável pela Fiscalização, na aba DADOS.\",\"\")","v":""}]
[null,null,null,null,"Local",null,null,null,null,"Responsável Técnico pela Fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,"Profissional CAIXA:"]
[null,null,null,null,null,null,null,null,null,"Nome:",{"$f":"Import.RespFiscalização","v":0},null,null,null,null,null,null,null,null,null,null,null,"Nome:"]
[null,null,null,null,{"$f":"DADOS!$C$48","v":"00:00:00"},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":true,"merged":[[3,12,3,14],[48,12,48,14],[30,4,32,15],[34,11,34,14],[39,12,39,14],[40,12,40,14],[41,12,41,14],[46,12,46,14],[48,5,48,6],[34,4,34,6],[46,5,46,6],[47,5,47,6],[23,9,23,10],[23,15,27,15],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,14,28,15],[47,12,47,14],[9,28,9,33],[9,35,9,40],[10,24,10,25],[10,28,10,30],[10,31,10,33],[10,35,10,37],[10,38,10,40],[6,3,10,3],[6,4,6,7],[6,8,6,11],[8,6,8,7],[8,8,8,9],[8,11,9,11],[9,6,9,7],[5,4,5,7],[5,8,5,11],[2,4,2,7],[2,8,2,10],[3,4,3,7],[3,8,3,10]]}
[null,null,null,null,null,{"$f":"CONCATENATE(\"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - \",IF(CAIXA.Modo,\"CAIXA\",\"TOMADOR\"))","v":"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - TOMADOR"},null,null,null,null,null,null,null,null,null,"Grau de Sigilo\n#PUBLICO",null,null,null,null,null,null,null,null,null,null,null,null,null,"Acum. Previsto","Acum. Chegada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Repasse"},{"$f":"AD6-AD4-AD3","v":0},{"$f":"AE6-AE4-AE3","v":0}]
[null,null,null,null,"PROPONENTE / TOMADOR",null,null,null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV",null,null,null,"RECURSO",null,null,null,null,null,null,null,null,null,null,null,null,"CP",{"$f":"SUM(T13:OFFSET(T24,-1,0))","v":0},{"$f":"IF(OR($O$28<$M$28,$M$26>$AD$3),MIN($M$26,$L$26),MIN($AD$3,$N$28-$N$27+$M$26))","v":0}]
[null,null,null,null,{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"},null,null,null,{"$f":"Import.CR","v":0},null,null,{"$f":"Import.TransfereGOV","v":0},"VALORES CONTRATADOS (R$):",null,null,{"$f":"import.recurso","v":"OGU"},null,null,null,null,null,null,null,null,null,null,null,null,"Outros",{"$f":"SUM(U13:OFFSET(U24,-1,0))","v":0},{"$f":"IF(OR($O$28<$M$28,$M$27>$AD$4),MIN($M$27,$L$27),MIN($AD$4,$N$28+$M$27))","v":0}]
[]
[null,null,null,null,"APELIDO DO EMPREENDIMENTO",null,null,null,"MUNICÍPIO / UF",null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"FINANCIAMENTO\",\"REPASSE\")","v":"REPASSE"},"CONTRAPARTIDA","INVESTIMENTO","Nº RRE",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento",{"$f":"$O$28","v":0},{"$f":"AD6","v":0}]
[null,null,null,"FILTRO",{"$f":"Import.Apelido","v":"REDE DE ABASTECIMENTO DE ÁGUA LINHA QUADRO"},null,null,null,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"},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$24>J10,\"Adiantada\",\"Normal\")))","v":"Normal"},null,{"$f":"DATE(YEAR($L$35),MONTH($L$35),1)","v":"1900-01-01"},{"$f":"IF($I$10<DATE(YEAR(CRONO!$U$13),MONTH(CRONO!$U$13),1),0,IF($I$10>OFFSET(CRONO!$AG$13,0,-1),1,INDEX(CRONO!$T$35:$AH$35,MATCH(RRE!$I$10,CRONO!$T$13:$AG$13,0))))","v":0},null,null,{"$f":"QCI!L10","v":0},{"$f":"QCI!M10","v":-194578.22},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLE",null,null,null,null,null,null,"BM"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$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$64,0)-1","v":{"$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":"_xlfn.SINGLE(IF($C12=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($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,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A12,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(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$64,0)-1","v":1},{"$f":"IF(ISERROR($A14),NA(),OFFSET(ORÇAMENTO!$D$15,$A14,0))","v":48},{"$f":"QCI!B14","v":"Automático"},{"$f":"IF(L14>0,\"F\",\"\")","v":"F"},{"$f":"QCI!D14","v":1},{"$f":"QCI!G14","v":"REDE DE ABASTECIMENTO DE ÁGUA"},{"$f":"QCI!H14","v":0},{"$f":"QCI!I14","v":0},{"$f":"QCI!J14","v":""},{"$f":"QCI!K14","v":"LOTE 1"},{"$f":"_xlfn.SINGLE(IF($C14=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X14),\"\",$X14)))","v":1},{"$f":"QCI!$O14","v":194578.22},{"$f":"ROUND(IF(C14=\"Automático\",AE14+AL14,Y14),2)","v":0},{"$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(_xlfn.SINGLE(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(_xlfn.SINGLE(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(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":0},{"$f":"IF(_xlfn.SINGLE(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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*PLE!$AE$9,0)),2)","v":0},null,{"$f":"IF(_xlfn.SINGLE(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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A14,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A14,0))","v":0}]
[{"$f":"MATCH(E15,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C15=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X15),\"\",$X15)))","v":""},{"$f":"QCI!$O15","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C15=\"Automático\",AC15+AJ15,$Y15*IF(ISERROR(QCI!$AA15/QCI!$O15),0,QCI!$AA15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AD15+AK15,$Y15*IF(ISERROR(QCI!$AB15/QCI!$O15),0,QCI!$AB15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AF15+AM15,$Z15*IF(ISERROR(QCI!$AA15/QCI!$O15),0,QCI!$AA15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AG15+AN15,$Z15*IF(ISERROR(QCI!$AB15/QCI!$O15),0,QCI!$AB15/QCI!$O15)),2)","v":0},{"$f":"IF(AND($L15>0,$J15<>0,$J15<>\"\",COUNTIF($J$13:$J15,$J15)=1),OFFSET(V15,-1,0)+1,OFFSET(V15,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A15,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A15,0))","v":0}]
[{"$f":"MATCH(E16,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C16=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X16),\"\",$X16)))","v":""},{"$f":"QCI!$O16","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C16=\"Automático\",AC16+AJ16,$Y16*IF(ISERROR(QCI!$AA16/QCI!$O16),0,QCI!$AA16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AD16+AK16,$Y16*IF(ISERROR(QCI!$AB16/QCI!$O16),0,QCI!$AB16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AF16+AM16,$Z16*IF(ISERROR(QCI!$AA16/QCI!$O16),0,QCI!$AA16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AG16+AN16,$Z16*IF(ISERROR(QCI!$AB16/QCI!$O16),0,QCI!$AB16/QCI!$O16)),2)","v":0},{"$f":"IF(AND($L16>0,$J16<>0,$J16<>\"\",COUNTIF($J$13:$J16,$J16)=1),OFFSET(V16,-1,0)+1,OFFSET(V16,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A16,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A16,0))","v":0}]
[{"$f":"MATCH(E17,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C17=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X17),\"\",$X17)))","v":""},{"$f":"QCI!$O17","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C17=\"Automático\",AC17+AJ17,$Y17*IF(ISERROR(QCI!$AA17/QCI!$O17),0,QCI!$AA17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AD17+AK17,$Y17*IF(ISERROR(QCI!$AB17/QCI!$O17),0,QCI!$AB17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AF17+AM17,$Z17*IF(ISERROR(QCI!$AA17/QCI!$O17),0,QCI!$AA17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AG17+AN17,$Z17*IF(ISERROR(QCI!$AB17/QCI!$O17),0,QCI!$AB17/QCI!$O17)),2)","v":0},{"$f":"IF(AND($L17>0,$J17<>0,$J17<>\"\",COUNTIF($J$13:$J17,$J17)=1),OFFSET(V17,-1,0)+1,OFFSET(V17,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A17,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A17,0))","v":0}]
[{"$f":"MATCH(E18,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C18=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X18),\"\",$X18)))","v":""},{"$f":"QCI!$O18","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C18=\"Automático\",AC18+AJ18,$Y18*IF(ISERROR(QCI!$AA18/QCI!$O18),0,QCI!$AA18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AD18+AK18,$Y18*IF(ISERROR(QCI!$AB18/QCI!$O18),0,QCI!$AB18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AF18+AM18,$Z18*IF(ISERROR(QCI!$AA18/QCI!$O18),0,QCI!$AA18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AG18+AN18,$Z18*IF(ISERROR(QCI!$AB18/QCI!$O18),0,QCI!$AB18/QCI!$O18)),2)","v":0},{"$f":"IF(AND($L18>0,$J18<>0,$J18<>\"\",COUNTIF($J$13:$J18,$J18)=1),OFFSET(V18,-1,0)+1,OFFSET(V18,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A18,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A18,0))","v":0}]
[{"$f":"MATCH(E19,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C19=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X19),\"\",$X19)))","v":""},{"$f":"QCI!$O19","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C19=\"Automático\",AC19+AJ19,$Y19*IF(ISERROR(QCI!$AA19/QCI!$O19),0,QCI!$AA19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AD19+AK19,$Y19*IF(ISERROR(QCI!$AB19/QCI!$O19),0,QCI!$AB19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AF19+AM19,$Z19*IF(ISERROR(QCI!$AA19/QCI!$O19),0,QCI!$AA19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AG19+AN19,$Z19*IF(ISERROR(QCI!$AB19/QCI!$O19),0,QCI!$AB19/QCI!$O19)),2)","v":0},{"$f":"IF(AND($L19>0,$J19<>0,$J19<>\"\",COUNTIF($J$13:$J19,$J19)=1),OFFSET(V19,-1,0)+1,OFFSET(V19,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A19,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A19,0))","v":0}]
[{"$f":"MATCH(E20,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C20=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X20),\"\",$X20)))","v":""},{"$f":"QCI!$O20","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C20=\"Automático\",AC20+AJ20,$Y20*IF(ISERROR(QCI!$AA20/QCI!$O20),0,QCI!$AA20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AD20+AK20,$Y20*IF(ISERROR(QCI!$AB20/QCI!$O20),0,QCI!$AB20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AF20+AM20,$Z20*IF(ISERROR(QCI!$AA20/QCI!$O20),0,QCI!$AA20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AG20+AN20,$Z20*IF(ISERROR(QCI!$AB20/QCI!$O20),0,QCI!$AB20/QCI!$O20)),2)","v":0},{"$f":"IF(AND($L20>0,$J20<>0,$J20<>\"\",COUNTIF($J$13:$J20,$J20)=1),OFFSET(V20,-1,0)+1,OFFSET(V20,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A20,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A20,0))","v":0}]
[{"$f":"MATCH(E21,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C21=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X21),\"\",$X21)))","v":""},{"$f":"QCI!$O21","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C21=\"Automático\",AC21+AJ21,$Y21*IF(ISERROR(QCI!$AA21/QCI!$O21),0,QCI!$AA21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AD21+AK21,$Y21*IF(ISERROR(QCI!$AB21/QCI!$O21),0,QCI!$AB21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AF21+AM21,$Z21*IF(ISERROR(QCI!$AA21/QCI!$O21),0,QCI!$AA21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AG21+AN21,$Z21*IF(ISERROR(QCI!$AB21/QCI!$O21),0,QCI!$AB21/QCI!$O21)),2)","v":0},{"$f":"IF(AND($L21>0,$J21<>0,$J21<>\"\",COUNTIF($J$13:$J21,$J21)=1),OFFSET(V21,-1,0)+1,OFFSET(V21,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A21,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A21,0))","v":0}]
[{"$f":"MATCH(E22,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":""},{"$f":"_xlfn.SINGLE(IF($C22=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X22),\"\",$X22)))","v":""},{"$f":"QCI!$O22","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C22=\"Automático\",AC22+AJ22,$Y22*IF(ISERROR(QCI!$AA22/QCI!$O22),0,QCI!$AA22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AD22+AK22,$Y22*IF(ISERROR(QCI!$AB22/QCI!$O22),0,QCI!$AB22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AF22+AM22,$Z22*IF(ISERROR(QCI!$AA22/QCI!$O22),0,QCI!$AA22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AG22+AN22,$Z22*IF(ISERROR(QCI!$AB22/QCI!$O22),0,QCI!$AB22/QCI!$O22)),2)","v":0},{"$f":"IF(AND($L22>0,$J22<>0,$J22<>\"\",COUNTIF($J$13:$J22,$J22)=1),OFFSET(V22,-1,0)+1,OFFSET(V22,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A22,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$O$15,$A22,0))","v":0}]
[{"$f":"MATCH(E23,ORÇAMENTO!$E$15:$E$64,0)-1","v":{"$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":"_xlfn.SINGLE(IF($C23=\"Automático\",IF(_xlfn.SINGLE(ACOMPANHAMENTO)=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X23),\"\",$X23)))","v":""},{"$f":"QCI!$O23","v":0},{"$f":"ROUND(IF(C23=\"Automático\",AE23+AL23,Y23),2)","v":0},{"$f":"O23-M23","v":0},{"$f":"ROUND(IF(C23=\"Automático\",AH23+AO23,Z23),2)","v":0},{"$f":"O23/(L23+10^-12)","v":0},null,{"$f":"ROUND(IF($C23=\"Automático\",AC23+AJ23,$Y23*IF(ISERROR(QCI!$AA23/QCI!$O23),0,QCI!$AA23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AD23+AK23,$Y23*IF(ISERROR(QCI!$AB23/QCI!$O23),0,QCI!$AB23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AF23+AM23,$Z23*IF(ISERROR(QCI!$AA23/QCI!$O23),0,QCI!$AA23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AG23+AN23,$Z23*IF(ISERROR(QCI!$AB23/QCI!$O23),0,QCI!$AB23/QCI!$O23)),2)","v":0},{"$f":"IF(AND($L23>0,$J23<>0,$J23<>\"\",COUNTIF($J$13:$J23,$J23)=1),OFFSET(V23,-1,0)+1,OFFSET(V23,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(_xlfn.SINGLE(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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(\n            IF(ACOMPANHAMENTO<>\"PLE\",0,\n                      SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))\n                      +IF(AdmLocal=\"Automática\",\n                              SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*(PLE!$AE$9-PLE!$Y$9),\n                              0)),\n            2)","v":{"$error":"#N/A"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$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"}},{"$f":"ROUND(IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))+IF(AdmLocal=\"Automática\",SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,OFFSET(BM!$M$15,$A23,0))","v":0},{"$f":"IF(_xlfn.SINGLE(ACOMPANHAMENTO)<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$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(_xlfn.SINGLE(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(_xlfn.SINGLE(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,{"$f":"QCI!M24","v":194578.22},{"$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":194578.22},{"$f":"ROUND(SUM(M13:OFFSET(M24,-1,0)),2)","v":0},{"$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$28+10^-12),\"0,00%\")","v":"Acumulado Anterior:  0,00%"}]
[null,null,null,null,"Observações:"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L35=0,\"Preencher a data de fechamento do RRE na aba DADOS (célula \"&ADDRESS(ROW(Import.DataFechaRRE),COLUMN(Import.DataFechaRRE),4)&\")\",\"\")","v":"Preencher a data de fechamento do RRE na aba DADOS (célula C48)"}]
[null,null,null,null,{"$f":"Import.Município","v":"SÃO VALENTIM/RS"},null,null,null,null,null,null,{"$f":"DADOS!$C$48","v":"00:00:00"}]
[null,null,null,null,"Local",null,null,null,null,null,null,"Data"]
[]
[]
[null,null,null,null,{"$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!C60,DADOS!C28)","v":"ALBERTINHO DASSOLER"},null,null,null,null,null,"Nome:",{"$f":"IF(CAIXA.Modo,BM!X76,DADOS!C51)","v":0}]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},{"$f":"IF(CAIXA.Modo,DADOS!C61,DADOS!C29)","v":"Prefeito Municipal"},null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"Profissão:\")","v":"Profissão:"},{"$f":"IF(CAIXA.Modo,BM!X77,DADOS!C52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:",{"$f":"IF(CAIXA.Modo,BM!X78,DADOS!C53)","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!C54)","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":7,"rows_kept":55,"cut":false,"hidden":true,"merged":[[54,1,55,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[36,1,37,6],[38,1,39,6],[41,1,45,6],[30,1,30,2],[30,5,30,6],[29,1,29,2],[29,5,29,6],[53,1,53,6],[31,1,31,2],[31,5,31,6],[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],[5,2,5,3],[7,1,7,6],[9,1,9,3],[0,1,3,2],[23,1,25,6]]}
[null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,null,"# PÚBLICO"]
[]
[]
[null,null,{"$f":"IF(Import.Ofício.Num=0,\"Preencher o número do Ofício\",\"\")","v":"Preencher o número do Ofício"}]
[null,"Ofício n°:"]
[]
[null,{"$f":"CONCATENATE(RRE!$E$35,\", \",TEXT(RRE!$L$35,\"dd\"\" de \"\"mmmm\"\" de \"\"aaaa\"))","v":"SÃO VALENTIM/RS, 00 de janeiro de 1900"}]
[null,"À"]
[null,"CAIXA ECONÔMICA FEDERAL"]
[null,"GIGOV"]
[]
[]
[null,"Assunto:",{"$f":"CONCATENATE(RRE.Numero,\"ª\",\" Solicitação de \",IF(import.recurso=\"OGU\",\"Desbloqueio\",\"Desembolso\"),\" de Recursos.\")","v":"1ª Solicitação de Desbloqueio de Recursos."}]
[null,"REF:",{"$f":"CONCATENATE(\"Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" - Operação nº \",Import.CR,IF(Import.TransfereGOV=\"\",\"\",CONCATENATE(\" - TransfereGOV nº \",Import.TransfereGOV)))","v":"Contrato de Repasse - Operação nº "}]
[]
[]
[null,"Objeto:",{"$f":"Import.DescLote","v":0}]
[null,"Proponente / Tomador:",{"$f":"Import.Proponente","v":"MUNICÍPIO DE SÃO VALENTIM"}]
[]
[]
[null,{"$f":"IF(B11=\"GIGOV\",\"Senhor Gerente\",\"Senhor Superintendente\")","v":"Senhor Gerente"}]
[]
[null,{"$f":"CONCATENATE(\"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para \",IF(import.recurso=\"OGU\",\"desbloqueio\",\"desembolso\"),\" da parcela de recursos relativa ao Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito.\")","v":"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para desbloqueio da parcela de recursos relativa ao Contrato de Repasse em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito."}]
[]
[]
[]
[null,null,null,"Valores Vigentes do TC/CR",{"$f":"\"Evolução da \"&RRE.Numero&\"ª Medição\"","v":"Evolução da 1ª Medição"},"Valores Medidos Acumulados"]
[]
[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,"Contrapartida Financeira:",null,{"$f":"RRE!L26","v":194578.22},{"$f":"RRE!N26","v":0},{"$f":"RRE!O26","v":0}]
[null,"Outros:",null,{"$f":"RRE!L27","v":0},{"$f":"RRE!N27","v":0},{"$f":"RRE!O27","v":0}]
[null,"Investimento:",null,{"$f":"RRE!L28","v":194578.22},{"$f":"RRE!N28","v":0},{"$f":"RRE!O28","v":0}]
[null,"Execução Física:",null,"-",{"$f":"RRE!$N$28/(RRE!$L$28+10^-12)","v":0},{"$f":"RRE!P24","v":0}]
[]
[]
[null,{"$f":"IF(RRE.Numero>1,\"2. Encaminhamos ainda a documentação relativa à prestação de contas da etapa físico-financeira anterior.\",\"\")","v":""}]
[]
[null,{"$f":"IF(AND(RRE.Numero>1,NOT(ISBLANK(Import.TransfereGOV))),\"3. Na oportunidade, informamos que a execução financeira da parcela anterior está devidamente comprovada no TransfereGOV.\",\"\")","v":""}]
[]
[]
[null,{"$f":"IF($B$37=\"\",0,1)+IF($B$39=\"\",0,1)+2&\". Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra.\"","v":"2. Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra."}]
[]
[]
[]
[]
[]
[]
[null,"Atenciosamente,"]
[]
[]
[]
[]
[null,{"$f":"DADOS!$C$28","v":"ALBERTINHO DASSOLER"}]
[null,{"$f":"DADOS!$C$29","v":"Prefeito Municipal"}]

{"sheet":"PO-PLE","index":14,"n_rows":1,"n_cols":19,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Nivel","N° Macrosserviço / Serviço","Fonte","Código","Descrição Macrosserviço / Serviço","Qtd. (valor calculado)","Und.","Custo Unitário Referência","Custo Unitário","BDI","Preço Unitário (valor calculado)","Preço Total (valor calculado)","Observação","N° Evento","Evento","N° Frente de Obra","Frente de Obra","Qtd.","Valor"]

{"sheet":"CFF-PLE","index":15,"n_rows":1,"n_cols":5,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["N° do Evento","Título do Evento","N° da Frente de Obra","Frente de Obra","N° do Período de Conclusão do Evento"]

{"sheet":"PO-BM","index":16,"n_rows":1,"n_cols":17,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Nivel","N° Macrosserviço / Serviço","Fonte","Código","Descrição Macrosserviço / Serviço","Qtd. (valor calculado)","Und.","Custo Unitário Referência","Custo Unitário","BDI","Preço Unitário (valor calculado)","Preço Total (valor calculado)","Observação","N° Frente de Obra","Frente de Obra","Qtd.","Valor"]

{"sheet":"CFF-BM","index":17,"n_rows":1,"n_cols":4,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Número","Macrosserviço","Parcela","Percentual Parcela"]