{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["MENU","DADOS","NOVO","BDI","ORÇAMENTO","CÁLCULO","EVENTOS","CRONO","CRONOPLE","PLE","QCI","BM","RRE","OFÍCIO"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":290,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"MENU","index":0,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":false,"merged":[[19,1,19,7],[7,1,7,7],[1,4,2,6],[15,1,15,7]]}
[null,null,null,null,null,null,null,null,null,"PM"]
[null,null,null,null,{"$f":"CHOOSE(MATCH(Objeto,{\"PM\",\"PO\"}),\"PLANILHA MÚLTIPLA \",\"PLANILHA ORÇAMENTÁRIA \")& Versao","v":"PLANILHA MÚLTIPLA v3.0.6"},null,null,null,null,"v3.0.6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,"Proposto"]
[null,null,null,null,"DADOS DO CONTRATO",null,"NOVIDADES DA VERSÃO",null,null,"Licitado"]
[null,null,null,null,null,null,null,null,null,"PLE"]
[null,{"$f":"IF($O$3<>2,\"DOCUMENTAÇÃO DA PROPOSTA\",\"PROPOSTA: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Proposto'\")","v":"DOCUMENTAÇÃO DA PROPOSTA"},null,null,null,null,null,null,null,"BM",null,"LEGENDA:"]
[null,null,null,null,null,null,null,null,null,null,null,"Cores das células:"]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    BDI                    \")","v":"                    BDI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"             ORÇAMENTO             \")","v":"             ORÇAMENTO             "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"MEMÓRIA DE CÁLCULO / PLQ\")","v":"MEMÓRIA DE CÁLCULO / PLQ"},null,null,null,null,null,null,"Fundo amarelo: células para preencher"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"                    QCI                    \")","v":"                    QCI                    "},null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CRONOGRAMA FÍSICO-FINANCEIRO"},null,null,null,null,null,null,null,null,"Fundo azul: células para seleção de opções"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Proposto\",\"\",\"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência \"&IF(ISBLANK(Import.DataBase),\"mm-aaaa\",TEXT(Import.DataBase,\"mm-aaaa\"))&\".xlsm.\")","v":"Obs: Composições e Cotações devem ser preenchidas diretamente no arquivo Referência 05-2024.xlsm."}]
[null,null,null,null,null,null,null,null,null,null,null,"Cores dos botões:"]
[null,{"$f":"IF($O$3<>2,\"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'\",\"RESULTADO DO PROCESSO LICITATÓRIO\")","v":"PÓS-LICITADO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'"},null,null,null,null,null,null,null,null,null,null,null,"Fundo azul: navegação entre abas"]
[]
[null,null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"             ORÇAMENTO             \")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"                    QCI                    \")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":""},null,null,null,null,null,null,"Fundo laranja: execução de macro"]
[]
[null,{"$f":"IF($O$3<>2,\"ACOMPANHAMENTO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'\",\"ACOMPANHAMENTO DO EMPREENDIMENTO\")","v":"ACOMPANHAMENTO: Para visualizar/preencher esta seção, altere o TIPO DE ORÇAMENTO para 'Licitado'"}]
[]
[null,null,{"$f":"IF(OR(TIPOORCAMENTO<>\"Licitado\",ACOMPANHAMENTO<>\"PLE\"),\"\",\"PLAN. DE LEVANT. DE EVENTOS - PLE\")","v":""},null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"                    RRE                    \")","v":""},null,{"$f":"IF(OR(TIPOORCAMENTO<>\"Licitado\",ACOMPANHAMENTO<>\"BM\"),\"\",\"  BOLETIM DE MEDIÇÃO - BM  \")","v":""}]
[]
[null,null,null,null,{"$f":"IF(TIPOORCAMENTO<>\"Licitado\",\"\",\"OF. DE SOLICITAÇÃO DE DESBLOQUEIO\")","v":""}]

{"sheet":"DADOS","index":1,"n_rows":61,"n_cols":44,"rows_kept":61,"cut":false,"hidden":false,"merged":[[49,4,49,5],[58,4,58,5],[0,11,0,43],[2,4,2,5],[14,4,14,5],[20,4,20,5],[26,4,26,5],[34,4,34,5],[45,4,45,5]]}
[null,null,null,null,"A. DOCUMENTAÇÃO DA PROPOSTA",null,null,null,null,null,null,"Sub-Itens de Investimento"]
[null,null,null,null,null,null,null,null,null,"Itens de Investimento","Unidades habitacionais",{"$f":"COUNTA(K:K)-1","v":3},"Equipamentos comunitários",{"$f":"COUNTA(M:M)-1","v":6},"Pavimentação",{"$f":"COUNTA(O:O)-1","v":6},"Drenagem ",{"$f":"COUNTA(Q:Q)-1","v":6},"Abastecimento de água",{"$f":"COUNTA(S:S)-1","v":11},"Esgotamento sanitário",{"$f":"COUNTA(U:U)-1","v":8},"Energia elétrica e iluminação pública",{"$f":"COUNTA(W:W)-1","v":4},"Coleta e tratamento de resíduos sólidos",{"$f":"COUNTA(Y:Y)-1","v":6},"Contenção e estabilização de encostas ",{"$f":"COUNTA(AA:AA)-1","v":2},"Regularização fundiária",{"$f":"COUNTA(AC:AC)-1","v":2},"Aquisição de terreno",{"$f":"COUNTA(AE:AE)-1","v":2},"Aquisição de equipamentos e insumos",{"$f":"COUNTA(AG:AG)-1","v":1},"Elaboração de estudos e projetos",{"$f":"COUNTA(AI:AI)-1","v":1},"Instrumentos e ações em planejamento e gestão pública",{"$f":"COUNTA(AK:AK)-1","v":1},"Ações complementares às obras",{"$f":"COUNTA(AM:AM)-1","v":3},"Gerenciamento",{"$f":"COUNTA(AO:AO)-1","v":1},"Trabalho social",{"$f":"COUNTA(AQ:AQ)-1","v":4}]
[null,null,null,null,"Dados do Contrato (Inicial)",null,null,null,null,"Unidades habitacionais","Aquisição","un","Convivência comunitária, assistência social e/ou comunitária","m²","Capeamento de vias","m²","Obras de microdrenagem ","m","Captação subterrânea","m³/s","Ligações domiciliares e/ou intradomiciliares","un","Iluminação pública - luminárias","un","Acondicionamento ","un","Estabilização de taludes","m²","Desapropriacões/Indenizações","m²","Aquisição de terreno","m²","Aquisição de equipamentos e insumos","un","Elaboração de estudos e projetos","un","Instrumentos e ações em planejamento e gestão pública","un","Avaliação pós intervenção","un","Gerenciamento","%CT","Projeto de Trabalho Social Preliminar","nº fam"]
[null,null,null,null,"Fonte de recursos:","OGU",null,null,null,"Equipamentos comunitários","Construção","un","Educação e cultura","m²","Recapeamento de vias","m²","Desassoreamento de cursos de água","m","Captação superficial","m³/s","Rede coletora e/ou condominial","m","Ligações domiciliares","un","Aterro sanitário e/ou disposição final","m³","Obras complementares a ações de redução de risco e/ou contenções","m²","Projeto de Regularização Fundiária","m²","Benfeitorias","m²",null,null,null,null,null,null,"Demolições","un",null,null,"Projeto de Trabalho Social","nº fam"]
[null,null,null,null,"Proponente/Tomador:","Prefeitura Municipal de Piraí",null,null,null,"Pavimentação","Reforma e/ou melhoria","un","Esportes","m²","Obras de artes especiais","m","Canalização de cursos de água","m","Estação de bombeamento de água bruta","m³/s","Coletor tronco e/ou interceptores","m","Linhas de distribuição - baixa tensão ","m","Erradicação de lixões","m³",null,null,null,null,null,null,null,null,null,null,null,null,"Plano de Reassentamento e medidas compensatórias","un",null,null,"Plano de Desenvolvimento Socioterritorial","nº fam"]
[null,null,null,null,"Município/UF:","Piraí - RJ",null,null,null,"Drenagem ",null,null,"Lazer e turismo","m²","Pavimentação de calçadas","m²","Recomposição de vegetação ciliar, renaturalização de cursos de água ou restauração de margens","m²","Adução","m","Emissário","m","Linhas de transmissão - alta tensão ","m","Sistema de coleta seletiva tradicional, transporte e/ou equipamentos","un",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plano de Gestão Condominial","nº fam"]
[null,null,null,null,"Nº da Operação (0000000-00):","1076922-24",null,null,null,"Abastecimento de água",null,null,"Saúde","m²","Pavimentação de vias","m²","Reservatório de amortecimento de cheias","m³","Estação de Tratamento de Água (ETA)","m³/s","Estação Elevatória","m³/s",null,null,"Tratamento local ","un"]
[null,null,null,null,"Nº do TransfereGOV (000000):","911400/2021",null,null,null,"Esgotamento sanitário",null,null,"Segurança pública","m²","Sinalização","m²","Estação de Bombeamento","m³/s","Estação de bombeamento de água tratada","m³/s","Estação de Tratamento de Esgoto (ETE)","m³/s",null,null,"Usinas de reciclagem ","m²"]
[null,null,null,null,{"$f":"IF(F4=\"FGTS\",\"Valor de Financiamento Contratado (R$):\",\"Valor do Repasse Contratado (R$):\")","v":"Valor do Repasse Contratado (R$):"},334250,null,null,null,"Energia elétrica e iluminação pública",null,null,null,null,null,null,null,null,"Linha de recalque","m","Sistema simplificado de tratamento","m³/s"]
[null,null,null,null,"Valor de Contrapartida Contratada (R$):",23143.1,null,null,null,"Coleta e tratamento de resíduos sólidos",null,null,null,null,null,null,null,null,"Reservação","m³","Unidades sanitárias","un"]
[null,null,null,null,"% mínimo de Contrapartida:",null,null,null,null,"Contenção e estabilização de encostas ",null,null,null,null,null,null,null,null,"Rede de distribuição","m"]
[null,null,null,null,"R$ mínimo de Contrapartida (se houver):",null,null,null,null,"Regularização fundiária",null,null,null,null,null,null,null,null,"Ligações domiciliares e/ou intradomiciliares","un"]
[null,null,null,null,"% máximo de Contrapartida:",null,null,null,null,"Aquisição de terreno",null,null,null,null,null,null,null,null,"Sistema simplificado de abastecimento","m"]
[null,null,null,null,null,null,null,null,null,"Aquisição de equipamentos e insumos"]
[null,null,null,null,"Dados do Empreendimento e Orçamento",null,null,null,null,"Elaboração de estudos e projetos"]
[null,null,null,null,"Nome/apelido:","Construção de Quadra Poliesportiva ",null,null,null,"Instrumentos e ações em planejamento e gestão pública"]
[null,null,null,null,"Descrição do Objeto do Lote / CTEF:","Construção de Quadra Poliesportiva no Município de Piraí - RJ ",null,null,null,"Ações complementares às obras"]
[null,null,null,null,"Regime previdenciário previsto para a obra:","DESONERADO",null,null,null,"Gerenciamento"]
[null,null,null,null,"Data base do Orçamento:","2024-05-01",null,null,null,"Trabalho social"]
[]
[null,null,null,null,"Responsável pelo Orçamento"]
[null,null,null,null,"Nome:","Solange Reis Moreira"]
[null,null,null,null,"CREA/CAU:","A5926-9"]
[null,null,null,null,"ART/RRT:"]
[null,null,null,null,"Data do preenchimento:",{"$f":"TODAY()","v":"2025-10-14"}]
[]
[null,null,null,null,"Responsável pelo Tomador (Prefeito, no caso de Municípios)"]
[null,null,null,null,"Nome:","Ricardo Campos Passos"]
[null,null,null,null,"Cargo:","Prefeito"]
[]
[null,null,null,null,"Arredondamento das frentes:","Tradicional"]
[]
[null,null,null,null,"B. RESULTADO DO PROCESSO LICITATÓRIO"]
[]
[null,null,null,null,"Licitação"]
[null,null,null,null,"Data de emissão dos documentos de licitação:"]
[null,null,null,null,"Nº do CTEF (contrato com empresa):"]
[null,null,null,null,"Nome da empresa:"]
[null,null,null,null,"CNPJ da empresa:"]
[null,null,null,null,"Regime de execução do CTEF:","(SELECIONAR)"]
[null,null,null,null,"Data base do CTEF:"]
[]
[]
[null,null,null,null,"C. ACOMPANHAMENTO DO EMPREENDIMENTO"]
[]
[null,null,null,null,"Dados da obra"]
[null,null,null,null,"Data do Início da Obra:"]
[null,null,null,null,"Data de fechamento do RRE:",{"$f":"TODAY()","v":"2025-10-14"}]
[]
[null,null,null,null,"Responsável pela Fiscalização"]
[null,null,null,null,"Nome:"]
[null,null,null,null,"Profissão:"]
[null,null,null,null,"CREA/CAU (para obras/projetos):"]
[null,null,null,null,"ART/RRT (para obras/projetos):"]
[]
[]
[null,null,null,null,"D. ACOMPANHAMENTO CAIXA"]
[]
[null,null,null,null,"Responsável Gerencial"]
[null,null,null,null,"Nome:"]
[null,null,null,null,"Função:"]

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

{"sheet":"BDI","index":3,"n_rows":146,"n_cols":26,"rows_kept":146,"cut":false,"hidden":false,"merged":[[128,9,128,12],[119,9,119,18],[122,9,122,18],[124,9,124,12],[124,15,124,18],[125,9,125,12],[127,9,127,12],[115,13,115,15],[107,9,107,16],[107,20,107,22],[108,9,108,16],[108,20,108,22],[109,9,109,16],[111,10,111,18],[117,9,117,18],[5,8,9,8],[113,9,113,18],[106,9,106,16],[114,12,115,12],[104,9,104,16],[102,9,102,16],[68,9,68,16],[114,13,114,15],[114,16,115,16],[101,9,101,16],[101,20,101,22],[104,20,104,22],[105,9,105,16],[105,20,105,22],[103,9,103,16],[103,20,103,22],[102,20,102,22],[106,20,106,22],[98,24,99,24],[98,25,99,25],[98,9,99,16],[98,17,99,17],[98,18,99,18],[98,23,99,23],[100,9,100,16],[100,20,100,22],[95,9,95,18],[96,9,96,18],[98,20,99,22],[65,9,65,16],[65,20,65,22],[66,20,66,22],[67,9,67,16],[67,20,67,22],[93,9,93,18],[84,9,84,12],[84,15,84,18],[66,9,66,16],[77,9,77,18],[69,9,69,16],[71,10,71,18],[88,9,88,12],[68,20,68,22],[85,9,85,12],[87,9,87,12],[73,9,73,18],[74,12,75,12],[79,9,79,18],[82,9,82,18],[75,13,75,15],[74,13,74,15],[74,16,75,16],[55,9,55,18],[56,9,56,18],[63,9,63,16],[63,20,63,22],[61,9,61,16],[61,20,61,22],[62,9,62,16],[62,20,62,22],[64,9,64,16],[64,20,64,22],[58,24,59,24],[58,25,59,25],[58,9,59,16],[58,17,59,17],[58,18,59,18],[58,20,59,22],[58,23,59,23],[60,9,60,16],[60,20,60,22],[48,9,48,12],[53,9,53,18],[44,9,44,12],[44,15,44,18],[45,9,45,12],[47,9,47,12],[34,13,34,15],[34,16,35,16],[39,9,39,18],[42,9,42,18],[26,9,26,16],[26,20,26,22],[27,9,27,16],[27,20,27,22],[23,9,23,16],[23,20,23,22],[35,13,35,15],[37,9,37,18],[29,9,29,16],[31,10,31,18],[28,9,28,16],[28,20,28,22],[33,9,33,18],[34,12,35,12],[22,9,22,16],[22,20,22,22],[20,9,20,16],[20,20,20,22],[21,9,21,16],[21,20,21,22],[24,9,24,16],[24,20,24,22],[25,9,25,16],[25,20,25,22],[18,23,19,23],[18,24,19,24],[16,9,16,18],[18,25,19,25],[18,20,19,22],[18,9,19,16],[18,17,19,17],[18,18,19,18],[13,9,13,18],[15,9,15,18],[4,9,4,10],[4,11,4,12],[4,13,4,18],[0,17,0,18],[1,17,1,18],[3,9,3,10],[3,11,3,12],[3,13,3,18],[10,9,10,16],[10,17,10,18],[6,9,6,18],[7,9,7,18],[9,9,9,16],[9,17,9,18]]}
[null,null,null,null,"MIN","MED","MAX",null,null,null,null,null,null,null,{"$f":"\"Quadro de Composição do BDI\"","v":"Quadro de Composição do BDI"},null,null,"Grau de Sigilo"]
["Construção e Reforma de Edifícios","AC",{"$f":"CONCATENATE(A2,\"-\",B2)","v":"Construção e Reforma de Edifícios-AC"},null,0.03,0.04,5.5E-2,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[{"$f":"A2","v":"Construção e Reforma de Edifícios"},"SG","Construção e Reforma de Edifícios-SG",null,8.0000000000000002E-3,8.0000000000000002E-3,0.01]
[{"$f":"A3","v":"Construção e Reforma de Edifícios"},"R","Construção e Reforma de Edifícios-R",null,9.7000000000000003E-3,1.2699999999999999E-2,1.2699999999999999E-2,null,null,"Nº OPERAÇÃO",null,"Nº TRANSFEREGOV",null,"PROPONENTE / TOMADOR"]
[{"$f":"A4","v":"Construção e Reforma de Edifícios"},"DF","Construção e Reforma de Edifícios-DF",null,5.8999999999999999E-3,1.23E-2,1.3899999999999999E-2,null,null,{"$f":"Import.CR","v":"1076922-24"},null,{"$f":"Import.TransfereGOV","v":"911400/2021"},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"}]
[{"$f":"A5","v":"Construção e Reforma de Edifícios"},"L","Construção e Reforma de Edifícios-L",null,6.1600000000000002E-2,7.400000000000001E-2,8.9600000000000013E-2,null,"FILTRO"]
[{"$f":"A6","v":"Construção e Reforma de Edifícios"},"BDI PAD","Construção e Reforma de Edifícios-BDI PAD",null,0.2034,0.22120000000000001,0.25,null,null,"APELIDO DO EMPREENDIMENTO / DESCRIÇÃO DO LOTE"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","AC","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-AC",null,3.7999999999999999E-2,4.0099999999999997E-2,4.6699999999999998E-2,null,null,{"$f":"Import.Apelido&\" / \"&Import.DescLote","v":"Construção de Quadra Poliesportiva  / Construção de Quadra Poliesportiva no Município de Piraí - RJ "}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","SG","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-SG",null,3.2000000000000002E-3,4.0000000000000001E-3,7.4000000000000003E-3]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","R","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-R",null,5.0000000000000001E-3,5.6000000000000008E-3,9.7000000000000003E-3,null,null,"Conforme legislação tributária municipal, definir estimativa de percentual da base de cálculo para o ISS:",null,null,null,null,null,null,null,1]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","DF","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-DF",null,1.0200000000000001E-2,1.11E-2,1.21E-2,null,"↓","Sobre a base de cálculo, definir a respectiva alíquota do ISS (entre 2% e 5%):",null,null,null,null,null,null,null,0.05]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","L","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-L",null,6.6400000000000001E-2,7.2999999999999995E-2,8.6899999999999991E-2,null,"F"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","BDI PAD","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-BDI PAD",null,0.19600000000000001,0.2097,0.24230000000000002,null,"F"]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto","AC","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-AC",null,3.4300000000000004E-2,4.9299999999999997E-2,6.7099999999999993E-2,null,"F","BDI 1"]
[{"$f":"A14","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"SG","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-SG",null,2.8000000000000004E-3,4.8999999999999998E-3,7.4999999999999997E-3,null,"F"]
[{"$f":"A15","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"R","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-R",null,0.01,1.3899999999999999E-2,1.7399999999999999E-2,null,"F","TIPO DE OBRA"]
[{"$f":"A16","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"DF","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-DF",null,9.3999999999999986E-3,9.8999999999999991E-3,1.1699999999999999E-2,null,"F","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas"]
[{"$f":"A17","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"L","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-L",null,6.7400000000000002E-2,8.0399999999999985E-2,9.4E-2,null,"F"]
[{"$f":"A18","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"BDI PAD","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-BDI PAD",null,0.20760000000000001,0.24179999999999999,0.26440000000000002,null,"F","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica","AC","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-AC",null,5.2900000000000003E-2,5.9200000000000003E-2,7.9299999999999995E-2,null,"F"]
[{"$f":"A20","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"SG","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-SG",null,2.5000000000000001E-3,5.1000000000000004E-3,5.6000000000000008E-3,null,"F",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K1\",\"AC\")","v":"AC"},3.7999999999999999E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,3,FALSE)","v":3.7999999999999999E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,4,FALSE)","v":4.0099999999999997E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R21),$C$2:$G$136,5,FALSE)","v":4.6699999999999998E-2}]
[{"$f":"A21","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"R","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-R",null,0.01,1.4800000000000001E-2,1.9699999999999999E-2,null,"F",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K2\",\"SG\")","v":"SG"},3.2000000000000002E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,3,FALSE)","v":3.2000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,4,FALSE)","v":4.0000000000000001E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R22),$C$2:$G$136,5,FALSE)","v":7.4000000000000003E-3}]
[{"$f":"A22","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"DF","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-DF",null,1.01E-2,1.0700000000000001E-2,1.11E-2,null,"F",{"$f":"IF($J$17=$A$146,\"\",\"Risco\")","v":"Risco"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"\",\"R\")","v":"R"},5.0000000000000001E-3,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,3,FALSE)","v":5.0000000000000001E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,4,FALSE)","v":5.6000000000000008E-3},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R23),$C$2:$G$136,5,FALSE)","v":9.7000000000000003E-3}]
[{"$f":"A23","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"L","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-L",null,0.08,8.3100000000000007E-2,9.5100000000000004E-2,null,"F",{"$f":"IF($J$17=$A$146,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"\",\"DF\")","v":"DF"},1.0200000000000001E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,3,FALSE)","v":1.0200000000000001E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,4,FALSE)","v":1.11E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R24),$C$2:$G$136,5,FALSE)","v":1.21E-2}]
[{"$f":"A24","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"BDI PAD","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-BDI PAD",null,0.24,0.25840000000000002,0.27860000000000001,null,"F",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J17=$A$146,\"K3\",\"L\")","v":"L"},6.6400000000000001E-2,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,3,FALSE)","v":6.6400000000000001E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,4,FALSE)","v":7.2999999999999995E-2},{"$f":"VLOOKUP(CONCATENATE(J17,\"-\",R25),$C$2:$G$136,5,FALSE)","v":8.6899999999999991E-2}]
["Obras Portuárias, Marítimas e Fluviais","AC","Obras Portuárias, Marítimas e Fluviais-AC",null,0.04,5.5199999999999999E-2,7.85E-2,null,"F","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",3.6499999999999998E-2,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[{"$f":"A26","v":"Obras Portuárias, Marítimas e Fluviais"},"SG","Obras Portuárias, Marítimas e Fluviais-SG",null,8.1000000000000013E-3,1.2199999999999999E-2,1.9900000000000001E-2,null,"F","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J17<>$A$145,COUNTA(OFFSET(S20,1,0,6))>0),$R$11*$R$10,0)","v":0.05},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[{"$f":"A27","v":"Obras Portuárias, Marítimas e Fluviais"},"R","Obras Portuárias, Marítimas e Fluviais-R",null,1.46E-2,2.3199999999999998E-2,3.1600000000000003E-2,null,"F","Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J17<>$A$145,COUNTA(OFFSET(S20,1,0,6))>0),4.5%,0%))","v":4.4999999999999998E-2},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[{"$f":"A28","v":"Obras Portuárias, Marítimas e Fluviais"},"DF","Obras Portuárias, Marítimas e Fluviais-DF",null,9.3999999999999986E-3,1.0200000000000001E-2,1.3300000000000001E-2,null,"F","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J17=$A$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27)))-1),4))","v":0.23380000000000001},null,{"$f":"IF(OR($J$17=$A$146,$J$17=$A$145,AND(S29>=X29,S29<=Z29)),\"OK\",\"FORA DO INTERVALO\")","v":"OK"},null,null,{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,3,FALSE))","v":0.19600000000000001},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,4,FALSE))","v":0.2097},{"$f":"IF($J17=$A$145,0,VLOOKUP(CONCATENATE($J17,\"-\",$R29),$C$2:$G$136,5,FALSE))","v":0.24230000000000002}]
[{"$f":"A29","v":"Obras Portuárias, Marítimas e Fluviais"},"L","Obras Portuárias, Marítimas e Fluviais-L",null,7.1399999999999991E-2,8.4000000000000005E-2,0.1043,null,"F","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J17=$A$145,0,ROUND((((1+S21+S22+S23)*(1+S24)*(1+S25)/(1-(S26+S27+S28)))-1),4))","v":0.29770000000000002}]
[{"$f":"A30","v":"Obras Portuárias, Marítimas e Fluviais"},"BDI PAD","Obras Portuárias, Marítimas e Fluviais-BDI PAD",null,0.22800000000000001,0.27479999999999999,0.3095,null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)","AC","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-AC",null,1.4999999999999999E-2,3.4500000000000003E-2,4.4900000000000002E-2,null,"F",{"$f":"IF(U29<>\"ok\",\"X\",\"\")","v":""},{"$f":"IF(U29<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[{"$f":"A32","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"SG","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-SG",null,3.0000000000000001E-3,4.7999999999999996E-3,8.199999999999999E-3,null,"F"]
[{"$f":"A33","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"R","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-R",null,5.6000000000000008E-3,8.5000000000000006E-3,8.8999999999999999E-3,null,"F","Os valores de BDI foram calculados com o emprego da fórmula:"]
[{"$f":"A34","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"DF","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-DF",null,8.5000000000000006E-3,8.5000000000000006E-3,1.11E-2,null,"F",null,null,null,"BDI =",{"$f":"IF($J17=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[{"$f":"A35","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"L","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-L",null,3.5000000000000003E-2,5.1100000000000007E-2,6.2199999999999998E-2,null,"F",null,null,null,null,"(1-CP-ISS-CRPB)"]
[{"$f":"A36","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-BDI PAD",null,0.111,0.14019999999999999,0.16800000000000001,null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","AC","Fornecimento de Materiais e Equipamentos (aquisição direta)-AC",null,"-","-","-",null,"F",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 100%, com a respectiva alíquota de 5%."}]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","SG","Fornecimento de Materiais e Equipamentos (aquisição direta)-SG",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","R","Fornecimento de Materiais e Equipamentos (aquisição direta)-R",null,"-","-","-",null,"F",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"Sim\",\"COM\",\"SEM\"),\" Desoneração, e que esta é a alternativa mais adequada para a Administração Pública.\")","v":"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi COM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","DF","Fornecimento de Materiais e Equipamentos (aquisição direta)-DF",null,"-","-","-",null,"F"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","L","Fornecimento de Materiais e Equipamentos (aquisição direta)-L",null,"-","-","-",null,"F","Observações:"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)","BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição direta)-BDI PAD",null,"-","-","-",null,"F"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos","K1","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K1",null,"-","-","-",null,"F"]
[{"$f":"A44","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"K2","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K2",null,"-",0.2,"-",null,"F",{"$f":"Import.Município","v":"Piraí - RJ"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2025-10-14"}]
[{"$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":"Solange Reis Moreira"}]
[null,null,null,null,null,null,null,null,"F","CREA/CAU:","A5926-9"]
[null,null,null,null,null,null,null,null,"F","ART/RRT:",0]
[null,null,null,null,null,null,null,null,"F"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$69=0,\"\",\"F\")","v":""},"BDI 2"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$69=0,\"\",\"F\")","v":""}]
[null,null,null,null,null,null,null,null,"","TIPO DE OBRA"]
[null,null,null,null,null,null,null,null,"","(SELECIONAR)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K1\",\"AC\")","v":"AC"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R61),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K2\",\"SG\")","v":"SG"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R62),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Risco\")","v":"Risco"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"R\")","v":"R"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R63),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"\",\"DF\")","v":"DF"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R64),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J57=$A$146,\"K3\",\"L\")","v":"L"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J57,\"-\",R65),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",null,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,null,null,null,null,"","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),$R$11*$R$10,0)","v":0},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[null,null,null,null,null,null,null,null,"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J57<>$A$145,COUNTA(OFFSET(S60,1,0,6))>0),4.5%,0%))","v":0},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,"","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67)))-1),4))","v":0},null,{"$f":"IF(OR($J$17=$A$146,$J$17=$A$145,AND(S69>=X69,S69<=Z69)),\"OK\",\"FORA DO INTERVALO\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J57=$A$145,0,VLOOKUP(CONCATENATE($J57,\"-\",$R69),$C$2:$G$136,5,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J57=$A$145,0,ROUND((((1+S61+S62+S63)*(1+S64)*(1+S65)/(1-(S66+S67+S68)))-1),4))","v":0}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(U69<>\"ok\",\"X\",\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U69<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[null,null,null,null,null,null,null,null,"",null,null,null,"BDI =",{"$f":"IF($J57=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[null,null,null,null,null,null,null,null,"",null,null,null,null,"(1-CP-ISS-CRPB)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 100%, com a respectiva alíquota de 5%."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"Sim\",\"COM\",\"SEM\"),\" Desoneração, e que esta é a alternativa mais adequada para a Administração Pública.\")","v":"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi COM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Observações:"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"Import.Município","v":"Piraí - RJ"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2025-10-14"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"Solange Reis Moreira"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","A5926-9"]
[null,null,null,null,null,null,null,null,"","ART/RRT:",0]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$109=0,\"\",\"F\")","v":""},"BDI 3"]
[null,null,null,null,null,null,null,null,{"$f":"IF($S$109=0,\"\",\"F\")","v":""}]
[null,null,null,null,null,null,null,null,"","TIPO DE OBRA"]
[null,null,null,null,null,null,null,null,"","(SELECIONAR)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Itens",null,null,null,null,null,null,null,"Siglas","% Adotado",null,"Situação",null,null,"1º Quartil","Médio","3º Quartil"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"K1\",\"AC\")","v":"AC"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R101),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"K2\",\"SG\")","v":"SG"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R102),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Risco\")","v":"Risco"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"\",\"R\")","v":"R"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R103),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"\",\"DF\")","v":"DF"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R104),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"",{"$f":"IF($J$17=$A$146,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,null,null,null,null,{"$f":"IF($J97=$A$146,\"K3\",\"L\")","v":"L"},null,null,"-",null,null,{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(CONCATENATE(J97,\"-\",R105),$C$2:$G$136,5,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,null,null,null,null,"CP",null,null,"-",null,null,3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[null,null,null,null,null,null,null,null,"","Tributos (ISS, variável de acordo com o município)",null,null,null,null,null,null,null,"ISS",{"$f":"IF(AND($J97<>$A$145,COUNTA(OFFSET(S100,1,0,6))>0),$R$11*$R$10,0)","v":0},null,"-",null,null,0,2.5000000000000001E-2,0.05]
[null,null,null,null,null,null,null,null,"","Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,null,null,null,null,"CPRB",{"$f":"IF(BDI.Opcao<>\"Desonerado\",0,IF(AND($J97<>$A$145,COUNTA(OFFSET(S100,1,0,6))>0),4.5%,0%))","v":0},null,"-",null,null,0,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,"","BDI SEM desoneração (Fórmula Acórdão TCU)",null,null,null,null,null,null,null,"BDI PAD",{"$f":"IF($J97=$A$145,0,ROUND((((1+S101+S102+S103)*(1+S104)*(1+S105)/(1-(S106+S107)))-1),4))","v":0},null,{"$f":"IF(OR($J$17=$A$146,$J$17=$A$145,AND(S109>=X109,S109<=Z109)),\"OK\",\"FORA DO INTERVALO\")","v":{"$error":"#N/A"}},null,null,{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,4,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($J97=$A$145,0,VLOOKUP(CONCATENATE($J97,\"-\",$R109),$C$2:$G$136,5,FALSE))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,"","BDI COM desoneração",null,null,null,null,null,null,null,"BDI DES",{"$f":"IF($J97=$A$145,0,ROUND((((1+S101+S102+S103)*(1+S104)*(1+S105)/(1-(S106+S107+S108)))-1),4))","v":0}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(U109<>\"ok\",\"X\",\"\")","v":{"$error":"#N/A"}},{"$f":"IF(U109<>\"ok\",\"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Os valores de BDI foram calculados com o emprego da fórmula:"]
[null,null,null,null,null,null,null,null,"",null,null,null,"BDI =",{"$f":"IF($J97=$A$146,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[null,null,null,null,null,null,null,null,"",null,null,null,null,"(1-CP-ISS-CRPB)"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à \",$R$10*100,\"%, com a respectiva alíquota de \",$R$11*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo deste tipo de obra corresponde à 100%, com a respectiva alíquota de 5%."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(DESONERACAO=\"Sim\",\"COM\",\"SEM\"),\" Desoneração, e que esta é a alternativa mais adequada para a Administração Pública.\")","v":"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi COM Desoneração, e que esta é a alternativa mais adequada para a Administração Pública."}]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Observações:"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"",{"$f":"Import.Município","v":"Piraí - RJ"},null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2025-10-14"}]
[null,null,null,null,null,null,null,null,"","Local",null,null,null,null,null,"Data"]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,"","Responsável Técnico"]
[null,null,null,null,null,null,null,null,"","Nome:",{"$f":"Import.RespOrçamento","v":"Solange Reis Moreira"}]
[null,null,null,null,null,null,null,null,"","CREA/CAU:","A5926-9"]
[null,null,null,null,null,null,null,null,"","ART/RRT:",0]
[]
[]
[]
[]
[]
["(SELECIONAR)"]
["Construção e Reforma de Edifícios"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas"]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto"]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"]
["Obras Portuárias, Marítimas e Fluviais"]
["Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"]
["Fornecimento de Materiais e Equipamentos (aquisição direta)"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos"]

{"sheet":"ORÇAMENTO","index":4,"n_rows":84,"n_cols":40,"rows_kept":84,"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],[82,14,82,16],[14,14,14,17],[69,16,69,23],[72,14,74,23],[76,14,76,23],[79,14,79,16],[77,14,77,23]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PO - PLANILHA ORÇAMENTÁRIA",null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,"LOTE","Meta","Nível 2","Nível 3","Nível 4","Serviço",null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"Orçamento Licitado\",\"Orçamento Base para Licitação\")&\" - \"&import.recurso","v":"Orçamento Base para Licitação - OGU"},null,null,null,null,null,"#PUBLICO"]
[]
["Nmax",null,null,null,null,"BDI 1","BDI 2","BDI 3",0,null,null,null,null,null,"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR","APELIDO DO EMPREENDIMENTO"]
[{"$f":"MAX($C$15:$C$67)","v":2},null,null,null,null,{"$f":"IF(BDI.Opcao=\"DESONERADO\",BDI!$S$30,BDI!$S$29)","v":0.29770000000000002},{"$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":"1076922-24"},null,{"$f":"Import.TransfereGOV","v":"911400/2021"},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},{"$f":"Import.Apelido","v":"Construção de Quadra Poliesportiva "},null,null,null,null,null,null,null,null,null,null,null,"Arredondamento"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LOCALIDADE SINAPI",null,"DATA BASE",{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"REGIME DE EXECUÇÃO\",\"MUNICÍPIO / UF\")","v":"MUNICÍPIO / UF"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI 1\")","v":"BDI 1"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI 2\")","v":"BDI 2"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"BDI 3\")","v":"BDI 3"},null,null,null,null,null,null,"Quantidade",true,null,null,null,"QUANTIDADES: ACOMP. POR BM",null,"PREÇO UNITÁRIO LICITADO"]
[null,null,null,null,null,{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$a5:$a$65536\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$a5:$a$65536\")","v":"'[Referência 05-2024.xlsm]Banco'!$a5:$a$65536"},null,null,null,null,null,"FILTRO",null,null,{"$f":"IF(ISERROR(INDIRECT($F$9)),\"(N/D: 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",INDIRECT($F$9))","v":"(N/D: 'Referência 05-2024.xlsm)"},null,{"$f":"TEXT(Import.DataBase,\"mm-aa\")&IF(DESONERACAO=\"Sim\",\" (DES.)\",\" (N DES.)\")","v":"05-24 (DES.)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.RegimeExecução,Import.Município)","v":"Piraí - RJ"},null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(F5,\"0,00%\"))","v":"29,77%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",TEXT(G5,\"0,00%\"))","v":"0,00%"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,TEXT(H5,\"0,00%\"))","v":"0,00%"},"RECURSO","SGL RECURSO",null,null,null,null,"Custo Unitáro",true]
[null,null,null,null,null,{"$f":"IF(LEN(INFO(\"release\"))>5,\"'Referência \"&Excel_BuiltIn_Database&\".xlsm'#Banco.$d$3\",\"'[Referência \"&Excel_BuiltIn_Database&\".xlsm]Banco'!$d$3\")","v":"'[Referência 05-2024.xlsm]Banco'!$d$3"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BDI",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERRO GERAL",null,"Preço Unitário",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF($AC$15:OFFSET($AC$67,-1,0),\"DESCRIÇÃO\")+COUNTIF($AC$15:OFFSET($AC$67,-1,0),\"UNIDADE\")+COUNTIF($AC$15:OFFSET($AC$67,-1,0),\"SEM VALOR\")>0,\"NÃO OK\",\"OK\")","v":"OK"},null,"Preço Total",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,null,null,null,null,null,"↓",null,"↓"]
["Nível E","Save Nivel","Nível C","Altura","n1","n2","n3","n4","n5","Czero","Cnível","↓","Nível","Nível Corrigido","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"Custo Unitário (sem BDI) (R$)\")","v":"Custo Unitário (sem BDI) (R$)"},{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"\",\"BDI(%)\")","v":"BDI(%)"},"Preço Unitário (com BDI) (R$)","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$67)-ROW($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$67)-ROW($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($C14=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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($C14=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X14)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X14)-ROW($X$15),-1))),IF($C14=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":0},"RA",{"$f":"IF(AND($C14=\"S\",$X14>0),IF(ISBLANK($Y14),\"RA\",LEFT($Y14,2)),\"\")","v":""},{"$f":"IF($C14=\"S\",IF($Z14=\"CP\",$X14,IF($Z14=\"RA\",(($X14)*QCI!$AA$3),0)),SomaAgrup)","v":0},{"$f":"IF($C14=\"S\",IF($Z14=\"OU\",ROUND($X14,2),0),SomaAgrup)","v":0},{"$f":"IF($N14=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C14=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X14<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG14<>\"\",$AG14>0,ORÇAMENTO.CustoUnitario>$AG14),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN14)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C14<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD14,-1,0))+IF($C14<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E14,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C14=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C14<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE14,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,{"$f":"$X14","v":0},{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH14),2)","v":0}]
[0,null,"L",{"$f":"COUNTA(OFFSET(D15,1,0):D$67)","v":51},0,null,null,null,null,null,null,"F",{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},null,null,null,null,null,null,null,null,{"$f":"SUMIF(OFFSET($C15,1,0,ROW(X67)-ROW(X15)-1),\"S\",OFFSET(X15,1,0,ROW(X67)-ROW(X15)-1))","v":357393.10000000009},null,{"$f":"IF(AND($C15=\"S\",$X15>0),LEFT($Y15,2),\"\")","v":""},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AA67)-ROW(AA15)-1),\"S\",OFFSET(AA15,1,0,ROW(AA67)-ROW(AA15)-1))","v":23143.099999999973},{"$f":"SUMIF(OFFSET($C15,1,0,ROW(AB67)-ROW(AB15)-1),\"S\",OFFSET(AB15,1,0,ROW(AB67)-ROW(AB15)-1))","v":0},null,null,null,null,null,null,null,null,null,null,357393.10000000009]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$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":51},{"$f":"IF($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$67)-ROW($C16)),0))","v":51},{"$f":"IF(OR($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$67)-ROW($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($C16=\"S\",I16&\".\",\"\")))","v":"1."},"SINAPI",null,"Construção de Quadra Poliesportiva no Município de Piraí - RJ ",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T16)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C16=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH16),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C16=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X16)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X16)-ROW($X$15),-1))),IF($C16=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":357393.1},"RA",{"$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$3),0)),SomaAgrup)","v":23143.099999999973},{"$f":"IF($C16=\"S\",IF($Z16=\"OU\",ROUND($X16,2),0),SomaAgrup)","v":0},{"$f":"IF($N16=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C16=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X16<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG16<>\"\",$AG16>0,ORÇAMENTO.CustoUnitario>$AG16),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN16)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C16<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD16,-1,0))+IF($C16<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E16,-1,0)))),\"\")","v":1},{"$f":"IF(AND($C16=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C16<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE16,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,357393.1,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH16),2)","v":0}]
[2,2,2,2,{"$f":"IF($C17=1,OFFSET(E17,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E17,-1,0))),OFFSET(E17,-1,0))","v":1},1,0,0,0,50,{"$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$67)-ROW($C17)),0))","v":2},"F","Nível 2","Nível 2","1.1.","SINAPI",null,"ADMINISTRAÇÃO LOCAL",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T17)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C17=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH17),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C17=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X17)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X17)-ROW($X$15),-1))),IF($C17=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":28608},"RA","",{"$f":"IF($C17=\"S\",IF($Z17=\"CP\",$X17,IF($Z17=\"RA\",(($X17)*QCI!$AA$3),0)),SomaAgrup)","v":1852.5198298456221},0,{"$f":"IF($N17=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C17=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X17<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG17<>\"\",$AG17>0,ORÇAMENTO.CustoUnitario>$AG17),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN17)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C17<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD17,-1,0))+IF($C17<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E17,-1,0)))),\"\")","v":2},{"$f":"IF(AND($C17=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C17<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE17,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,28608,0]
["S",2,"S",0,{"$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$67)-ROW($C18)),0))","v":0},"F","Serviço","Serviço","1.1.1.","Composição","COMP 01","ADMINISTRAÇÃO LOCAL ENGENHEIRO CIVIL DE OBRA PLENO COM 10H SEMANAIS E ENCARREGADO GERAL DE OBRAS","PERC",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T18)-ROW(T$15),0)","v":100},220.45,"BDI 1",{"$f":"IF($C18=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH18),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":286.08},{"$f":"IF($C18=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X18)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X18)-ROW($X$15),-1))),IF($C18=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":28608},"RA","RA",{"$f":"IF($C18=\"S\",IF($Z18=\"CP\",$X18,IF($Z18=\"RA\",(($X18)*QCI!$AA$3),0)),SomaAgrup)","v":1852.5198298456221},0,{"$f":"IF($N18=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C18=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X18<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG18<>\"\",$AG18>0,ORÇAMENTO.CustoUnitario>$AG18),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN18)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C18<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD18,-1,0))+IF($C18<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E18,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C18=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição COMP 01"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,28608,286.08]
[2,2,2,6,{"$f":"IF($C19=1,OFFSET(E19,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E19,-1,0))),OFFSET(E19,-1,0))","v":1},2,0,0,0,48,{"$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$67)-ROW($C19)),0))","v":6},"F","Nível 2","Nível 2","1.2.","SINAPI",null,"SERVIÇOS PRELIMINARES",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T19)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C19=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH19),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C19=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X19)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X19)-ROW($X$15),-1))),IF($C19=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":13216.62},"RA","",{"$f":"IF($C19=\"S\",IF($Z19=\"CP\",$X19,IF($Z19=\"RA\",(($X19)*QCI!$AA$3),0)),SomaAgrup)","v":855.84628892387605},0,{"$f":"IF($N19=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C19=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X19<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG19<>\"\",$AG19>0,ORÇAMENTO.CustoUnitario>$AG19),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN19)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C19<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD19,-1,0))+IF($C19<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E19,-1,0)))),\"\")","v":3},{"$f":"IF(AND($C19=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,13216.62,0]
["S",2,"S",0,{"$f":"IF($C20=1,OFFSET(E20,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E20,-1,0))),OFFSET(E20,-1,0))","v":1},2,0,0,1,0,{"$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$67)-ROW($C20)),0))","v":0},"F","Serviço","Serviço","1.2.1.","SINAPI","103689",{"$f":"IF($C20=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T20)-ROW(T$15),0)","v":7.5},319.22000000000003,"BDI 1",{"$f":"IF($C20=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH20),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":414.25},{"$f":"IF($C20=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X20)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X20)-ROW($X$15),-1))),IF($C20=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3106.88},"RA","RA",{"$f":"IF($C20=\"S\",IF($Z20=\"CP\",$X20,IF($Z20=\"RA\",(($X20)*QCI!$AA$3),0)),SomaAgrup)","v":201.18696899296583},0,{"$f":"IF($N20=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C20=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X20<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG20<>\"\",$AG20>0,ORÇAMENTO.CustoUnitario>$AG20),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN20)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C20<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD20,-1,0))+IF($C20<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E20,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C20=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 103689"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,3106.88,414.25]
["S",2,"S",0,{"$f":"IF($C21=1,OFFSET(E21,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E21,-1,0))),OFFSET(E21,-1,0))","v":1},2,0,0,2,0,{"$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$67)-ROW($C21)),0))","v":0},"F","Serviço","Serviço","1.2.2.","Composição","2","ALUGUÉIS (CONTAINERS)","UNID",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T21)-ROW(T$15),0)","v":2},2179.3000000000002,"BDI 1",{"$f":"IF($C21=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH21),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":2828.08},{"$f":"IF($C21=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X21)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X21)-ROW($X$15),-1))),IF($C21=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":5656.16},"RA","RA",{"$f":"IF($C21=\"S\",IF($Z21=\"CP\",$X21,IF($Z21=\"RA\",(($X21)*QCI!$AA$3),0)),SomaAgrup)","v":366.26637866259836},0,{"$f":"IF($N21=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C21=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X21<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG21<>\"\",$AG21>0,ORÇAMENTO.CustoUnitario>$AG21),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN21)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C21<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD21,-1,0))+IF($C21<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E21,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C21=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 2"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,5656.16,2828.08]
["S",2,"S",0,{"$f":"IF($C22=1,OFFSET(E22,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E22,-1,0))),OFFSET(E22,-1,0))","v":1},2,0,0,3,0,{"$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$67)-ROW($C22)),0))","v":0},"F","Serviço","Serviço","1.2.3.","Composição","3","MOBILIZAÇÃO","UNID",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T22)-ROW(T$15),0)","v":1},783.23,"BDI 1",{"$f":"IF($C22=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH22),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1016.4},{"$f":"IF($C22=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X22)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X22)-ROW($X$15),-1))),IF($C22=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1016.4},"RA","RA",{"$f":"IF($C22=\"S\",IF($Z22=\"CP\",$X22,IF($Z22=\"RA\",(($X22)*QCI!$AA$3),0)),SomaAgrup)","v":65.81729429023666},0,{"$f":"IF($N22=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C22=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X22<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG22<>\"\",$AG22>0,ORÇAMENTO.CustoUnitario>$AG22),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN22)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C22<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD22,-1,0))+IF($C22<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E22,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C22=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 3"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,1016.4,1016.4]
["S",2,"S",0,{"$f":"IF($C23=1,OFFSET(E23,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E23,-1,0))),OFFSET(E23,-1,0))","v":1},2,0,0,4,0,{"$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$67)-ROW($C23)),0))","v":0},"F","Serviço","Serviço","1.2.4.","Composição","4","DESMOBILIZAÇÃO","UNID",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T23)-ROW(T$15),0)","v":1},783.23,"BDI 1",{"$f":"IF($C23=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH23),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1016.4},{"$f":"IF($C23=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X23)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X23)-ROW($X$15),-1))),IF($C23=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1016.4},"RA","RA",{"$f":"IF($C23=\"S\",IF($Z23=\"CP\",$X23,IF($Z23=\"RA\",(($X23)*QCI!$AA$3),0)),SomaAgrup)","v":65.81729429023666},0,{"$f":"IF($N23=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C23=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X23<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG23<>\"\",$AG23>0,ORÇAMENTO.CustoUnitario>$AG23),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN23)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C23<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD23,-1,0))+IF($C23<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E23,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C23=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 4"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,1016.4,1016.4]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C24=\"s\",C24=0),OFFSET(B24,-1,0),C24)","v":2},{"$f":"IF(OFFSET(C24,-1,0)=\"L\",1,IF(OFFSET(C24,-1,0)=1,2,IF(OR(A24=\"s\",A24=0),\"S\",IF(AND(OFFSET(C24,-1,0)=2,A24=4),3,IF(AND(OR(OFFSET(C24,-1,0)=\"s\",OFFSET(C24,-1,0)=0),A24<>\"s\",A24>OFFSET(B24,-1,0)),OFFSET(B24,-1,0),A24)))))","v":"S"},{"$f":"IF(OR(C24=\"S\",C24=0),0,IF(ISERROR(K24),J24,SMALL(J24:K24,1)))","v":0},{"$f":"IF($C24=1,OFFSET(E24,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E24,-1,0))),OFFSET(E24,-1,0))","v":1},{"$f":"IF($C24=1,0,IF($C24=2,OFFSET(F24,-1,0)+1,OFFSET(F24,-1,0)))","v":2},{"$f":"IF(AND($C24<=2,$C24<>0),0,IF($C24=3,OFFSET(G24,-1,0)+1,OFFSET(G24,-1,0)))","v":0},{"$f":"IF(AND($C24<=3,$C24<>0),0,IF($C24=4,OFFSET(H24,-1,0)+1,OFFSET(H24,-1,0)))","v":0},{"$f":"IF(AND($C24<=4,$C24<>0),0,IF(AND($C24=\"S\",$X24>0),OFFSET(I24,-1,0)+1,OFFSET(I24,-1,0)))","v":5},0,{"$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$67)-ROW($C24)),0))","v":0},{"$f":"IF(OR($X24>0,$C24=1,$C24=2,$C24=3,$C24=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C24=1)+4*(C24=2)+8*(C24=3)+16*(C24=4)+32*(C24=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C24=0,$L24=\"\"),\"-\",CONCATENATE(E24&\".\",IF(AND($A$5>=2,$C24>=2),F24&\".\",\"\"),IF(AND($A$5>=3,$C24>=3),G24&\".\",\"\"),IF(AND($A$5>=4,$C24>=4),H24&\".\",\"\"),IF($C24=\"S\",I24&\".\",\"\")))","v":"1.2.5."},"SINAPI","102608",{"$f":"IF($C24=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T24)-ROW(T$15),0)","v":2},932.72,"BDI 1",{"$f":"IF($C24=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH24),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1210.3900000000001},{"$f":"IF($C24=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X24)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X24)-ROW($X$15),-1))),IF($C24=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2420.7800000000002},"RA",{"$f":"IF(AND($C24=\"S\",$X24>0),IF(ISBLANK($Y24),\"RA\",LEFT($Y24,2)),\"\")","v":"RA"},{"$f":"IF($C24=\"S\",IF($Z24=\"CP\",$X24,IF($Z24=\"RA\",(($X24)*QCI!$AA$3),0)),SomaAgrup)","v":156.75835268783857},{"$f":"IF($C24=\"S\",IF($Z24=\"OU\",ROUND($X24,2),0),SomaAgrup)","v":0},{"$f":"IF($N24=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C24=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X24<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG24<>\"\",$AG24>0,ORÇAMENTO.CustoUnitario>$AG24),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN24)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C24<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD24,-1,0))+IF($C24<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E24,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C24=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102608"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,2420.7800000000002,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH24),2)","v":1210.3900000000001}]
[2,2,2,29,{"$f":"IF($C25=1,OFFSET(E25,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E25,-1,0))),OFFSET(E25,-1,0))","v":1},3,0,0,0,42,{"$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$67)-ROW($C25)),0))","v":29},"F","Nível 2","Nível 2","1.3.","SINAPI",null,"QUADRA",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T25)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C25=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH25),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C25=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X25)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X25)-ROW($X$15),-1))),IF($C25=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":296440.18},"RA","",{"$f":"IF($C25=\"S\",IF($Z25=\"CP\",$X25,IF($Z25=\"RA\",(($X25)*QCI!$AA$3),0)),SomaAgrup)","v":19196.074937535144},0,{"$f":"IF($N25=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C25=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X25<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG25<>\"\",$AG25>0,ORÇAMENTO.CustoUnitario>$AG25),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN25)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C25<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD25,-1,0))+IF($C25<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E25,-1,0)))),\"\")","v":4},{"$f":"IF(AND($C25=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C25<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE25,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,296440.18,0]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C26=\"s\",C26=0),OFFSET(B26,-1,0),C26)","v":2},{"$f":"IF(OFFSET(C26,-1,0)=\"L\",1,IF(OFFSET(C26,-1,0)=1,2,IF(OR(A26=\"s\",A26=0),\"S\",IF(AND(OFFSET(C26,-1,0)=2,A26=4),3,IF(AND(OR(OFFSET(C26,-1,0)=\"s\",OFFSET(C26,-1,0)=0),A26<>\"s\",A26>OFFSET(B26,-1,0)),OFFSET(B26,-1,0),A26)))))","v":"S"},{"$f":"IF(OR(C26=\"S\",C26=0),0,IF(ISERROR(K26),J26,SMALL(J26:K26,1)))","v":0},{"$f":"IF($C26=1,OFFSET(E26,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E26,-1,0))),OFFSET(E26,-1,0))","v":1},{"$f":"IF($C26=1,0,IF($C26=2,OFFSET(F26,-1,0)+1,OFFSET(F26,-1,0)))","v":3},{"$f":"IF(AND($C26<=2,$C26<>0),0,IF($C26=3,OFFSET(G26,-1,0)+1,OFFSET(G26,-1,0)))","v":0},{"$f":"IF(AND($C26<=3,$C26<>0),0,IF($C26=4,OFFSET(H26,-1,0)+1,OFFSET(H26,-1,0)))","v":0},{"$f":"IF(AND($C26<=4,$C26<>0),0,IF(AND($C26=\"S\",$X26>0),OFFSET(I26,-1,0)+1,OFFSET(I26,-1,0)))","v":1},0,{"$f":"IF(OR($C26=\"S\",$C26=0),0,MATCH(OFFSET($D26,0,$C26)+IF($C26<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E26)),OFFSET($D26,1,$C26,ROW($C$67)-ROW($C26)),0))","v":0},{"$f":"IF(OR($X26>0,$C26=1,$C26=2,$C26=3,$C26=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C26=1)+4*(C26=2)+8*(C26=3)+16*(C26=4)+32*(C26=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C26=0,$L26=\"\"),\"-\",CONCATENATE(E26&\".\",IF(AND($A$5>=2,$C26>=2),F26&\".\",\"\"),IF(AND($A$5>=3,$C26>=3),G26&\".\",\"\"),IF(AND($A$5>=4,$C26>=4),H26&\".\",\"\"),IF($C26=\"S\",I26&\".\",\"\")))","v":"1.3.1."},"SINAPI","98459",{"$f":"IF($C26=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T26)-ROW(T$15),0)","v":215.1},90.55,"BDI 1",{"$f":"IF($C26=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH26),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":117.51},{"$f":"IF($C26=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X26)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X26)-ROW($X$15),-1))),IF($C26=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":25276.400000000001},"RA",{"$f":"IF(AND($C26=\"S\",$X26>0),IF(ISBLANK($Y26),\"RA\",LEFT($Y26,2)),\"\")","v":"RA"},{"$f":"IF($C26=\"S\",IF($Z26=\"CP\",$X26,IF($Z26=\"RA\",(($X26)*QCI!$AA$3),0)),SomaAgrup)","v":1636.7810482071409},{"$f":"IF($C26=\"S\",IF($Z26=\"OU\",ROUND($X26,2),0),SomaAgrup)","v":0},{"$f":"IF($N26=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C26=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X26<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG26<>\"\",$AG26>0,ORÇAMENTO.CustoUnitario>$AG26),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN26)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C26<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD26,-1,0))+IF($C26<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E26,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C26=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 98459"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,25276.400000000001,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH26),2)","v":117.51}]
["S",2,"S",0,{"$f":"IF($C27=1,OFFSET(E27,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E27,-1,0))),OFFSET(E27,-1,0))","v":1},3,0,0,2,0,{"$f":"IF(OR($C27=\"S\",$C27=0),0,MATCH(OFFSET($D27,0,$C27)+IF($C27<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E27)),OFFSET($D27,1,$C27,ROW($C$67)-ROW($C27)),0))","v":0},"F","Serviço","Serviço","1.3.2.","EMOP","01.005.0003-0/A",{"$f":"IF($C27=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T27)-ROW(T$15),0)","v":445},11.92,"BDI 1",{"$f":"IF($C27=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH27),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":15.47},{"$f":"IF($C27=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X27)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X27)-ROW($X$15),-1))),IF($C27=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":6884.15},"RA","RA",{"$f":"IF($C27=\"S\",IF($Z27=\"CP\",$X27,IF($Z27=\"RA\",(($X27)*QCI!$AA$3),0)),SomaAgrup)","v":445.78524841414077},0,{"$f":"IF($N27=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C27=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X27<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG27<>\"\",$AG27>0,ORÇAMENTO.CustoUnitario>$AG27),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN27)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C27<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD27,-1,0))+IF($C27<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E27,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C27=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 01.005.0003-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,6884.15,15.47]
["S",2,"S",0,{"$f":"IF($C28=1,OFFSET(E28,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E28,-1,0))),OFFSET(E28,-1,0))","v":1},3,0,0,3,0,{"$f":"IF(OR($C28=\"S\",$C28=0),0,MATCH(OFFSET($D28,0,$C28)+IF($C28<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E28)),OFFSET($D28,1,$C28,ROW($C$67)-ROW($C28)),0))","v":0},"F","Serviço","Serviço","1.3.3.","SINAPI","94968",{"$f":"IF($C28=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T28)-ROW(T$15),0)","v":22.25},362.71,"BDI 1",{"$f":"IF($C28=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH28),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":470.69},{"$f":"IF($C28=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X28)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X28)-ROW($X$15),-1))),IF($C28=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":10472.85},"RA","RA",{"$f":"IF($C28=\"S\",IF($Z28=\"CP\",$X28,IF($Z28=\"RA\",(($X28)*QCI!$AA$3),0)),SomaAgrup)","v":678.17261954693527},0,{"$f":"IF($N28=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C28=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X28<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG28<>\"\",$AG28>0,ORÇAMENTO.CustoUnitario>$AG28),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN28)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C28<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD28,-1,0))+IF($C28<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E28,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C28=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94968"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,10472.85,470.69]
["S",2,"S",0,{"$f":"IF($C29=1,OFFSET(E29,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E29,-1,0))),OFFSET(E29,-1,0))","v":1},3,0,0,4,0,{"$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$67)-ROW($C29)),0))","v":0},"F","Serviço","Serviço","1.3.4.","SINAPI","97087",{"$f":"IF($C29=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T29)-ROW(T$15),0)","v":432},2.2999999999999998,"BDI 1",{"$f":"IF($C29=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH29),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":2.98},{"$f":"IF($C29=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X29)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X29)-ROW($X$15),-1))),IF($C29=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1287.3599999999999},"RA","RA",{"$f":"IF($C29=\"S\",IF($Z29=\"CP\",$X29,IF($Z29=\"RA\",(($X29)*QCI!$AA$3),0)),SomaAgrup)","v":83.363392343052993},0,{"$f":"IF($N29=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C29=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X29<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG29<>\"\",$AG29>0,ORÇAMENTO.CustoUnitario>$AG29),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN29)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C29<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD29,-1,0))+IF($C29<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E29,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C29=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97087"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,1287.3599999999999,2.98]
["S",2,"S",0,{"$f":"IF($C30=1,OFFSET(E30,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E30,-1,0))),OFFSET(E30,-1,0))","v":1},3,0,0,5,0,{"$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$67)-ROW($C30)),0))","v":0},"F","Serviço","Serviço","1.3.5.","SINAPI","97086",{"$f":"IF($C30=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T30)-ROW(T$15),0)","v":4.3600000000000003},160.43,"BDI 1",{"$f":"IF($C30=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH30),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":208.19},{"$f":"IF($C30=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X30)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X30)-ROW($X$15),-1))),IF($C30=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":907.71},"RA","RA",{"$f":"IF($C30=\"S\",IF($Z30=\"CP\",$X30,IF($Z30=\"RA\",(($X30)*QCI!$AA$3),0)),SomaAgrup)","v":58.779039945091228},0,{"$f":"IF($N30=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C30=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X30<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG30<>\"\",$AG30>0,ORÇAMENTO.CustoUnitario>$AG30),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN30)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C30<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD30,-1,0))+IF($C30<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E30,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C30=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97086"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,907.71,208.19]
["S",2,"S",0,{"$f":"IF($C31=1,OFFSET(E31,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E31,-1,0))),OFFSET(E31,-1,0))","v":1},3,0,0,6,0,{"$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$67)-ROW($C31)),0))","v":0},"F","Serviço","Serviço","1.3.6.","SINAPI","97090",{"$f":"IF($C31=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T31)-ROW(T$15),0)","v":979},15.53,"BDI 1",{"$f":"IF($C31=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH31),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":20.149999999999999},{"$f":"IF($C31=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X31)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X31)-ROW($X$15),-1))),IF($C31=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":19726.849999999999},"RA","RA",{"$f":"IF($C31=\"S\",IF($Z31=\"CP\",$X31,IF($Z31=\"RA\",(($X31)*QCI!$AA$3),0)),SomaAgrup)","v":1277.4182328506051},0,{"$f":"IF($N31=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C31=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X31<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG31<>\"\",$AG31>0,ORÇAMENTO.CustoUnitario>$AG31),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN31)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C31<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD31,-1,0))+IF($C31<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E31,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C31=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97090"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,19726.849999999999,20.149999999999999]
["S",2,"S",0,{"$f":"IF($C32=1,OFFSET(E32,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E32,-1,0))),OFFSET(E32,-1,0))","v":1},3,0,0,7,0,{"$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$67)-ROW($C32)),0))","v":0},"F","Serviço","Serviço","1.3.7.","SINAPI","101747",{"$f":"IF($C32=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T32)-ROW(T$15),0)","v":445},83.27,"BDI 1",{"$f":"IF($C32=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH32),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":108.06},{"$f":"IF($C32=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X32)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X32)-ROW($X$15),-1))),IF($C32=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":48086.7},"RA","RA",{"$f":"IF($C32=\"S\",IF($Z32=\"CP\",$X32,IF($Z32=\"RA\",(($X32)*QCI!$AA$3),0)),SomaAgrup)","v":3113.8690332018132},0,{"$f":"IF($N32=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C32=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X32<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG32<>\"\",$AG32>0,ORÇAMENTO.CustoUnitario>$AG32),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN32)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C32<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD32,-1,0))+IF($C32<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E32,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C32=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101747"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,48086.7,108.06]
[{"$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"},{"$f":"IF(OR(C33=\"s\",C33=0),OFFSET(B33,-1,0),C33)","v":2},{"$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":"S"},{"$f":"IF(OR(C33=\"S\",C33=0),0,IF(ISERROR(K33),J33,SMALL(J33:K33,1)))","v":0},{"$f":"IF($C33=1,OFFSET(E33,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E33,-1,0))),OFFSET(E33,-1,0))","v":1},{"$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\",$X33>0),OFFSET(I33,-1,0)+1,OFFSET(I33,-1,0)))","v":8},0,{"$f":"IF(OR($C33=\"S\",$C33=0),0,MATCH(OFFSET($D33,0,$C33)+IF($C33<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E33)),OFFSET($D33,1,$C33,ROW($C$67)-ROW($C33)),0))","v":0},{"$f":"IF(OR($X33>0,$C33=1,$C33=2,$C33=3,$C33=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C33=1)+4*(C33=2)+8*(C33=3)+16*(C33=4)+32*(C33=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$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($C33=\"S\",I33&\".\",\"\")))","v":"1.3.8."},"EMOP","08.019.0009-0/A",{"$f":"IF($C33=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T33)-ROW(T$15),0)","v":561.5},14.9,"BDI 1",{"$f":"IF($C33=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH33),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":19.34},{"$f":"IF($C33=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X33)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X33)-ROW($X$15),-1))),IF($C33=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":10859.41},"RA",{"$f":"IF(AND($C33=\"S\",$X33>0),IF(ISBLANK($Y33),\"RA\",LEFT($Y33,2)),\"\")","v":"RA"},{"$f":"IF($C33=\"S\",IF($Z33=\"CP\",$X33,IF($Z33=\"RA\",(($X33)*QCI!$AA$3),0)),SomaAgrup)","v":703.20443111800364},{"$f":"IF($C33=\"S\",IF($Z33=\"OU\",ROUND($X33,2),0),SomaAgrup)","v":0},{"$f":"IF($N33=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C33=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X33<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG33<>\"\",$AG33>0,ORÇAMENTO.CustoUnitario>$AG33),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN33)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C33<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD33,-1,0))+IF($C33<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E33,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C33=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 08.019.0009-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,10859.41,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH33),2)","v":19.34}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C34=\"s\",C34=0),OFFSET(B34,-1,0),C34)","v":2},{"$f":"IF(OFFSET(C34,-1,0)=\"L\",1,IF(OFFSET(C34,-1,0)=1,2,IF(OR(A34=\"s\",A34=0),\"S\",IF(AND(OFFSET(C34,-1,0)=2,A34=4),3,IF(AND(OR(OFFSET(C34,-1,0)=\"s\",OFFSET(C34,-1,0)=0),A34<>\"s\",A34>OFFSET(B34,-1,0)),OFFSET(B34,-1,0),A34)))))","v":"S"},{"$f":"IF(OR(C34=\"S\",C34=0),0,IF(ISERROR(K34),J34,SMALL(J34:K34,1)))","v":0},{"$f":"IF($C34=1,OFFSET(E34,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E34,-1,0))),OFFSET(E34,-1,0))","v":1},{"$f":"IF($C34=1,0,IF($C34=2,OFFSET(F34,-1,0)+1,OFFSET(F34,-1,0)))","v":3},{"$f":"IF(AND($C34<=2,$C34<>0),0,IF($C34=3,OFFSET(G34,-1,0)+1,OFFSET(G34,-1,0)))","v":0},{"$f":"IF(AND($C34<=3,$C34<>0),0,IF($C34=4,OFFSET(H34,-1,0)+1,OFFSET(H34,-1,0)))","v":0},{"$f":"IF(AND($C34<=4,$C34<>0),0,IF(AND($C34=\"S\",$X34>0),OFFSET(I34,-1,0)+1,OFFSET(I34,-1,0)))","v":9},0,{"$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$67)-ROW($C34)),0))","v":0},{"$f":"IF(OR($X34>0,$C34=1,$C34=2,$C34=3,$C34=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C34=1)+4*(C34=2)+8*(C34=3)+16*(C34=4)+32*(C34=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C34=0,$L34=\"\"),\"-\",CONCATENATE(E34&\".\",IF(AND($A$5>=2,$C34>=2),F34&\".\",\"\"),IF(AND($A$5>=3,$C34>=3),G34&\".\",\"\"),IF(AND($A$5>=4,$C34>=4),H34&\".\",\"\"),IF($C34=\"S\",I34&\".\",\"\")))","v":"1.3.9."},"SINAPI","97097",{"$f":"IF($C34=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T34)-ROW(T$15),0)","v":445},43.83,"BDI 1",{"$f":"IF($C34=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH34),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":56.88},{"$f":"IF($C34=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X34)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X34)-ROW($X$15),-1))),IF($C34=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":25311.599999999999},"RA",{"$f":"IF(AND($C34=\"S\",$X34>0),IF(ISBLANK($Y34),\"RA\",LEFT($Y34,2)),\"\")","v":"RA"},{"$f":"IF($C34=\"S\",IF($Z34=\"CP\",$X34,IF($Z34=\"RA\",(($X34)*QCI!$AA$3),0)),SomaAgrup)","v":1639.0604350223871},{"$f":"IF($C34=\"S\",IF($Z34=\"OU\",ROUND($X34,2),0),SomaAgrup)","v":0},{"$f":"IF($N34=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C34=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X34<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG34<>\"\",$AG34>0,ORÇAMENTO.CustoUnitario>$AG34),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN34)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C34<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD34,-1,0))+IF($C34<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E34,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C34=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97097"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,25311.599999999999,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH34),2)","v":56.88}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C35=\"s\",C35=0),OFFSET(B35,-1,0),C35)","v":2},{"$f":"IF(OFFSET(C35,-1,0)=\"L\",1,IF(OFFSET(C35,-1,0)=1,2,IF(OR(A35=\"s\",A35=0),\"S\",IF(AND(OFFSET(C35,-1,0)=2,A35=4),3,IF(AND(OR(OFFSET(C35,-1,0)=\"s\",OFFSET(C35,-1,0)=0),A35<>\"s\",A35>OFFSET(B35,-1,0)),OFFSET(B35,-1,0),A35)))))","v":"S"},{"$f":"IF(OR(C35=\"S\",C35=0),0,IF(ISERROR(K35),J35,SMALL(J35:K35,1)))","v":0},{"$f":"IF($C35=1,OFFSET(E35,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E35,-1,0))),OFFSET(E35,-1,0))","v":1},{"$f":"IF($C35=1,0,IF($C35=2,OFFSET(F35,-1,0)+1,OFFSET(F35,-1,0)))","v":3},{"$f":"IF(AND($C35<=2,$C35<>0),0,IF($C35=3,OFFSET(G35,-1,0)+1,OFFSET(G35,-1,0)))","v":0},{"$f":"IF(AND($C35<=3,$C35<>0),0,IF($C35=4,OFFSET(H35,-1,0)+1,OFFSET(H35,-1,0)))","v":0},{"$f":"IF(AND($C35<=4,$C35<>0),0,IF(AND($C35=\"S\",$X35>0),OFFSET(I35,-1,0)+1,OFFSET(I35,-1,0)))","v":10},0,{"$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$67)-ROW($C35)),0))","v":0},{"$f":"IF(OR($X35>0,$C35=1,$C35=2,$C35=3,$C35=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C35=1)+4*(C35=2)+8*(C35=3)+16*(C35=4)+32*(C35=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C35=0,$L35=\"\"),\"-\",CONCATENATE(E35&\".\",IF(AND($A$5>=2,$C35>=2),F35&\".\",\"\"),IF(AND($A$5>=3,$C35>=3),G35&\".\",\"\"),IF(AND($A$5>=4,$C35>=4),H35&\".\",\"\"),IF($C35=\"S\",I35&\".\",\"\")))","v":"1.3.10."},"SINAPI","105033",{"$f":"IF($C35=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T35)-ROW(T$15),0)","v":68},55.62,"BDI 1",{"$f":"IF($C35=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH35),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":72.180000000000007},{"$f":"IF($C35=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X35)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X35)-ROW($X$15),-1))),IF($C35=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4908.24},"RA",{"$f":"IF(AND($C35=\"S\",$X35>0),IF(ISBLANK($Y35),\"RA\",LEFT($Y35,2)),\"\")","v":"RA"},{"$f":"IF($C35=\"S\",IF($Z35=\"CP\",$X35,IF($Z35=\"RA\",(($X35)*QCI!$AA$3),0)),SomaAgrup)","v":317.8345892631948},{"$f":"IF($C35=\"S\",IF($Z35=\"OU\",ROUND($X35,2),0),SomaAgrup)","v":0},{"$f":"IF($N35=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C35=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X35<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG35<>\"\",$AG35>0,ORÇAMENTO.CustoUnitario>$AG35),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN35)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C35<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD35,-1,0))+IF($C35<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E35,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C35=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 105033"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,4908.24,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH35),2)","v":72.180000000000007}]
["S",{"$f":"IF(OR(C36=\"s\",C36=0),OFFSET(B36,-1,0),C36)","v":2},{"$f":"IF(OFFSET(C36,-1,0)=\"L\",1,IF(OFFSET(C36,-1,0)=1,2,IF(OR(A36=\"s\",A36=0),\"S\",IF(AND(OFFSET(C36,-1,0)=2,A36=4),3,IF(AND(OR(OFFSET(C36,-1,0)=\"s\",OFFSET(C36,-1,0)=0),A36<>\"s\",A36>OFFSET(B36,-1,0)),OFFSET(B36,-1,0),A36)))))","v":"S"},{"$f":"IF(OR(C36=\"S\",C36=0),0,IF(ISERROR(K36),J36,SMALL(J36:K36,1)))","v":0},{"$f":"IF($C36=1,OFFSET(E36,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E36,-1,0))),OFFSET(E36,-1,0))","v":1},{"$f":"IF($C36=1,0,IF($C36=2,OFFSET(F36,-1,0)+1,OFFSET(F36,-1,0)))","v":3},{"$f":"IF(AND($C36<=2,$C36<>0),0,IF($C36=3,OFFSET(G36,-1,0)+1,OFFSET(G36,-1,0)))","v":0},{"$f":"IF(AND($C36<=3,$C36<>0),0,IF($C36=4,OFFSET(H36,-1,0)+1,OFFSET(H36,-1,0)))","v":0},{"$f":"IF(AND($C36<=4,$C36<>0),0,IF(AND($C36=\"S\",$X36>0),OFFSET(I36,-1,0)+1,OFFSET(I36,-1,0)))","v":11},0,{"$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$67)-ROW($C36)),0))","v":0},{"$f":"IF(OR($X36>0,$C36=1,$C36=2,$C36=3,$C36=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C36=1)+4*(C36=2)+8*(C36=3)+16*(C36=4)+32*(C36=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C36=0,$L36=\"\"),\"-\",CONCATENATE(E36&\".\",IF(AND($A$5>=2,$C36>=2),F36&\".\",\"\"),IF(AND($A$5>=3,$C36>=3),G36&\".\",\"\"),IF(AND($A$5>=4,$C36>=4),H36&\".\",\"\"),IF($C36=\"S\",I36&\".\",\"\")))","v":"1.3.11."},"SINAPI","103339",{"$f":"IF($C36=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T36)-ROW(T$15),0)","v":27.2},115.82,"BDI 1",{"$f":"IF($C36=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH36),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":150.30000000000001},{"$f":"IF($C36=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X36)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X36)-ROW($X$15),-1))),IF($C36=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4088.16},"RA",{"$f":"IF(AND($C36=\"S\",$X36>0),IF(ISBLANK($Y36),\"RA\",LEFT($Y36,2)),\"\")","v":"RA"},{"$f":"IF($C36=\"S\",IF($Z36=\"CP\",$X36,IF($Z36=\"RA\",(($X36)*QCI!$AA$3),0)),SomaAgrup)","v":264.73005689253631},0,{"$f":"IF($N36=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C36=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X36<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG36<>\"\",$AG36>0,ORÇAMENTO.CustoUnitario>$AG36),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN36)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C36<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD36,-1,0))+IF($C36<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E36,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C36=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 103339"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,4088.16,150.30000000000001]
[{"$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"},{"$f":"IF(OR(C37=\"s\",C37=0),OFFSET(B37,-1,0),C37)","v":2},{"$f":"IF(OFFSET(C37,-1,0)=\"L\",1,IF(OFFSET(C37,-1,0)=1,2,IF(OR(A37=\"s\",A37=0),\"S\",IF(AND(OFFSET(C37,-1,0)=2,A37=4),3,IF(AND(OR(OFFSET(C37,-1,0)=\"s\",OFFSET(C37,-1,0)=0),A37<>\"s\",A37>OFFSET(B37,-1,0)),OFFSET(B37,-1,0),A37)))))","v":"S"},{"$f":"IF(OR(C37=\"S\",C37=0),0,IF(ISERROR(K37),J37,SMALL(J37:K37,1)))","v":0},{"$f":"IF($C37=1,OFFSET(E37,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E37,-1,0))),OFFSET(E37,-1,0))","v":1},{"$f":"IF($C37=1,0,IF($C37=2,OFFSET(F37,-1,0)+1,OFFSET(F37,-1,0)))","v":3},{"$f":"IF(AND($C37<=2,$C37<>0),0,IF($C37=3,OFFSET(G37,-1,0)+1,OFFSET(G37,-1,0)))","v":0},{"$f":"IF(AND($C37<=3,$C37<>0),0,IF($C37=4,OFFSET(H37,-1,0)+1,OFFSET(H37,-1,0)))","v":0},{"$f":"IF(AND($C37<=4,$C37<>0),0,IF(AND($C37=\"S\",$X37>0),OFFSET(I37,-1,0)+1,OFFSET(I37,-1,0)))","v":12},0,{"$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$67)-ROW($C37)),0))","v":0},{"$f":"IF(OR($X37>0,$C37=1,$C37=2,$C37=3,$C37=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C37=1)+4*(C37=2)+8*(C37=3)+16*(C37=4)+32*(C37=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C37=0,$L37=\"\"),\"-\",CONCATENATE(E37&\".\",IF(AND($A$5>=2,$C37>=2),F37&\".\",\"\"),IF(AND($A$5>=3,$C37>=3),G37&\".\",\"\"),IF(AND($A$5>=4,$C37>=4),H37&\".\",\"\"),IF($C37=\"S\",I37&\".\",\"\")))","v":"1.3.12."},"EMOP","11.003.0050-0/A",{"$f":"IF($C37=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},"M2",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T37)-ROW(T$15),0)","v":27.2},53.63,"BDI 1",{"$f":"IF($C37=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH37),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":69.599999999999994},{"$f":"IF($C37=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X37)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X37)-ROW($X$15),-1))),IF($C37=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1893.12},"RA",{"$f":"IF(AND($C37=\"S\",$X37>0),IF(ISBLANK($Y37),\"RA\",LEFT($Y37,2)),\"\")","v":"RA"},{"$f":"IF($C37=\"S\",IF($Z37=\"CP\",$X37,IF($Z37=\"RA\",(($X37)*QCI!$AA$3),0)),SomaAgrup)","v":122.58956726360962},{"$f":"IF($C37=\"S\",IF($Z37=\"OU\",ROUND($X37,2),0),SomaAgrup)","v":0},{"$f":"IF($N37=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C37=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X37<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG37<>\"\",$AG37>0,ORÇAMENTO.CustoUnitario>$AG37),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN37)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C37<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD37,-1,0))+IF($C37<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E37,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C37=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 11.003.0050-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,1893.12,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH37),2)","v":69.599999999999994}]
["S",2,"S",0,{"$f":"IF($C38=1,OFFSET(E38,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E38,-1,0))),OFFSET(E38,-1,0))","v":1},3,0,0,13,0,{"$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$67)-ROW($C38)),0))","v":0},"F","Serviço","Serviço","1.3.13.","SINAPI","94964",{"$f":"IF($C38=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T38)-ROW(T$15),0)","v":0.63},440.88,"BDI 1",{"$f":"IF($C38=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH38),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":572.13},{"$f":"IF($C38=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X38)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X38)-ROW($X$15),-1))),IF($C38=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":360.44},"RA","RA",{"$f":"IF($C38=\"S\",IF($Z38=\"CP\",$X38,IF($Z38=\"RA\",(($X38)*QCI!$AA$3),0)),SomaAgrup)","v":23.34040294566401},0,{"$f":"IF($N38=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C38=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X38<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG38<>\"\",$AG38>0,ORÇAMENTO.CustoUnitario>$AG38),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN38)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C38<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD38,-1,0))+IF($C38<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E38,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C38=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94964"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,360.44,572.13]
[{"$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"},{"$f":"IF(OR(C39=\"s\",C39=0),OFFSET(B39,-1,0),C39)","v":2},{"$f":"IF(OFFSET(C39,-1,0)=\"L\",1,IF(OFFSET(C39,-1,0)=1,2,IF(OR(A39=\"s\",A39=0),\"S\",IF(AND(OFFSET(C39,-1,0)=2,A39=4),3,IF(AND(OR(OFFSET(C39,-1,0)=\"s\",OFFSET(C39,-1,0)=0),A39<>\"s\",A39>OFFSET(B39,-1,0)),OFFSET(B39,-1,0),A39)))))","v":"S"},{"$f":"IF(OR(C39=\"S\",C39=0),0,IF(ISERROR(K39),J39,SMALL(J39:K39,1)))","v":0},{"$f":"IF($C39=1,OFFSET(E39,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E39,-1,0))),OFFSET(E39,-1,0))","v":1},{"$f":"IF($C39=1,0,IF($C39=2,OFFSET(F39,-1,0)+1,OFFSET(F39,-1,0)))","v":3},{"$f":"IF(AND($C39<=2,$C39<>0),0,IF($C39=3,OFFSET(G39,-1,0)+1,OFFSET(G39,-1,0)))","v":0},{"$f":"IF(AND($C39<=3,$C39<>0),0,IF($C39=4,OFFSET(H39,-1,0)+1,OFFSET(H39,-1,0)))","v":0},{"$f":"IF(AND($C39<=4,$C39<>0),0,IF(AND($C39=\"S\",$X39>0),OFFSET(I39,-1,0)+1,OFFSET(I39,-1,0)))","v":14},0,{"$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$67)-ROW($C39)),0))","v":0},{"$f":"IF(OR($X39>0,$C39=1,$C39=2,$C39=3,$C39=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C39=1)+4*(C39=2)+8*(C39=3)+16*(C39=4)+32*(C39=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C39=0,$L39=\"\"),\"-\",CONCATENATE(E39&\".\",IF(AND($A$5>=2,$C39>=2),F39&\".\",\"\"),IF(AND($A$5>=3,$C39>=3),G39&\".\",\"\"),IF(AND($A$5>=4,$C39>=4),H39&\".\",\"\"),IF($C39=\"S\",I39&\".\",\"\")))","v":"1.3.14."},"SINAPI","92269",{"$f":"IF($C39=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T39)-ROW(T$15),0)","v":10.08},136.88999999999999,"BDI 1",{"$f":"IF($C39=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH39),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":177.64},{"$f":"IF($C39=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X39)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X39)-ROW($X$15),-1))),IF($C39=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1790.61},"RA",{"$f":"IF(AND($C39=\"S\",$X39>0),IF(ISBLANK($Y39),\"RA\",LEFT($Y39,2)),\"\")","v":"RA"},{"$f":"IF($C39=\"S\",IF($Z39=\"CP\",$X39,IF($Z39=\"RA\",(($X39)*QCI!$AA$3),0)),SomaAgrup)","v":115.95150071727731},{"$f":"IF($C39=\"S\",IF($Z39=\"OU\",ROUND($X39,2),0),SomaAgrup)","v":0},{"$f":"IF($N39=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C39=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X39<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG39<>\"\",$AG39>0,ORÇAMENTO.CustoUnitario>$AG39),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN39)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C39<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD39,-1,0))+IF($C39<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E39,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C39=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 92269"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,1790.61,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH39),2)","v":177.64}]
["S",2,"S",0,{"$f":"IF($C40=1,OFFSET(E40,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E40,-1,0))),OFFSET(E40,-1,0))","v":1},3,0,0,15,0,{"$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$67)-ROW($C40)),0))","v":0},"F","Serviço","Serviço","1.3.15.","SINAPI","104109",{"$f":"IF($C40=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T40)-ROW(T$15),0)","v":28.9},16.350000000000001,"BDI 1",{"$f":"IF($C40=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH40),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":21.22},{"$f":"IF($C40=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X40)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X40)-ROW($X$15),-1))),IF($C40=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":613.26},"RA","RA",{"$f":"IF($C40=\"S\",IF($Z40=\"CP\",$X40,IF($Z40=\"RA\",(($X40)*QCI!$AA$3),0)),SomaAgrup)","v":39.711839724941491},0,{"$f":"IF($N40=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C40=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X40<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG40<>\"\",$AG40>0,ORÇAMENTO.CustoUnitario>$AG40),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN40)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C40<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD40,-1,0))+IF($C40<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E40,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C40=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 104109"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,613.26,21.22]
[{"$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"},{"$f":"IF(OR(C41=\"s\",C41=0),OFFSET(B41,-1,0),C41)","v":2},{"$f":"IF(OFFSET(C41,-1,0)=\"L\",1,IF(OFFSET(C41,-1,0)=1,2,IF(OR(A41=\"s\",A41=0),\"S\",IF(AND(OFFSET(C41,-1,0)=2,A41=4),3,IF(AND(OR(OFFSET(C41,-1,0)=\"s\",OFFSET(C41,-1,0)=0),A41<>\"s\",A41>OFFSET(B41,-1,0)),OFFSET(B41,-1,0),A41)))))","v":"S"},{"$f":"IF(OR(C41=\"S\",C41=0),0,IF(ISERROR(K41),J41,SMALL(J41:K41,1)))","v":0},{"$f":"IF($C41=1,OFFSET(E41,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E41,-1,0))),OFFSET(E41,-1,0))","v":1},{"$f":"IF($C41=1,0,IF($C41=2,OFFSET(F41,-1,0)+1,OFFSET(F41,-1,0)))","v":3},{"$f":"IF(AND($C41<=2,$C41<>0),0,IF($C41=3,OFFSET(G41,-1,0)+1,OFFSET(G41,-1,0)))","v":0},{"$f":"IF(AND($C41<=3,$C41<>0),0,IF($C41=4,OFFSET(H41,-1,0)+1,OFFSET(H41,-1,0)))","v":0},{"$f":"IF(AND($C41<=4,$C41<>0),0,IF(AND($C41=\"S\",$X41>0),OFFSET(I41,-1,0)+1,OFFSET(I41,-1,0)))","v":16},0,{"$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$67)-ROW($C41)),0))","v":0},{"$f":"IF(OR($X41>0,$C41=1,$C41=2,$C41=3,$C41=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C41=1)+4*(C41=2)+8*(C41=3)+16*(C41=4)+32*(C41=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C41=0,$L41=\"\"),\"-\",CONCATENATE(E41&\".\",IF(AND($A$5>=2,$C41>=2),F41&\".\",\"\"),IF(AND($A$5>=3,$C41>=3),G41&\".\",\"\"),IF(AND($A$5>=4,$C41>=4),H41&\".\",\"\"),IF($C41=\"S\",I41&\".\",\"\")))","v":"1.3.16."},"SINAPI","100067",{"$f":"IF($C41=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T41)-ROW(T$15),0)","v":20.350000000000001},12.26,"BDI 1",{"$f":"IF($C41=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH41),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":15.91},{"$f":"IF($C41=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X41)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X41)-ROW($X$15),-1))),IF($C41=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":323.77},"RA",{"$f":"IF(AND($C41=\"S\",$X41>0),IF(ISBLANK($Y41),\"RA\",LEFT($Y41,2)),\"\")","v":"RA"},{"$f":"IF($C41=\"S\",IF($Z41=\"CP\",$X41,IF($Z41=\"RA\",(($X41)*QCI!$AA$3),0)),SomaAgrup)","v":20.965825828758287},{"$f":"IF($C41=\"S\",IF($Z41=\"OU\",ROUND($X41,2),0),SomaAgrup)","v":0},{"$f":"IF($N41=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C41=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X41<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG41<>\"\",$AG41>0,ORÇAMENTO.CustoUnitario>$AG41),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN41)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C41<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD41,-1,0))+IF($C41<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E41,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C41=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100067"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,323.77,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH41),2)","v":15.91}]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C42=\"s\",C42=0),OFFSET(B42,-1,0),C42)","v":2},{"$f":"IF(OFFSET(C42,-1,0)=\"L\",1,IF(OFFSET(C42,-1,0)=1,2,IF(OR(A42=\"s\",A42=0),\"S\",IF(AND(OFFSET(C42,-1,0)=2,A42=4),3,IF(AND(OR(OFFSET(C42,-1,0)=\"s\",OFFSET(C42,-1,0)=0),A42<>\"s\",A42>OFFSET(B42,-1,0)),OFFSET(B42,-1,0),A42)))))","v":"S"},{"$f":"IF(OR(C42=\"S\",C42=0),0,IF(ISERROR(K42),J42,SMALL(J42:K42,1)))","v":0},{"$f":"IF($C42=1,OFFSET(E42,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E42,-1,0))),OFFSET(E42,-1,0))","v":1},{"$f":"IF($C42=1,0,IF($C42=2,OFFSET(F42,-1,0)+1,OFFSET(F42,-1,0)))","v":3},{"$f":"IF(AND($C42<=2,$C42<>0),0,IF($C42=3,OFFSET(G42,-1,0)+1,OFFSET(G42,-1,0)))","v":0},{"$f":"IF(AND($C42<=3,$C42<>0),0,IF($C42=4,OFFSET(H42,-1,0)+1,OFFSET(H42,-1,0)))","v":0},{"$f":"IF(AND($C42<=4,$C42<>0),0,IF(AND($C42=\"S\",$X42>0),OFFSET(I42,-1,0)+1,OFFSET(I42,-1,0)))","v":17},0,{"$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$67)-ROW($C42)),0))","v":0},{"$f":"IF(OR($X42>0,$C42=1,$C42=2,$C42=3,$C42=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C42=1)+4*(C42=2)+8*(C42=3)+16*(C42=4)+32*(C42=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C42=0,$L42=\"\"),\"-\",CONCATENATE(E42&\".\",IF(AND($A$5>=2,$C42>=2),F42&\".\",\"\"),IF(AND($A$5>=3,$C42>=3),G42&\".\",\"\"),IF(AND($A$5>=4,$C42>=4),H42&\".\",\"\"),IF($C42=\"S\",I42&\".\",\"\")))","v":"1.3.17."},"SINAPI","101174",{"$f":"IF($C42=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T42)-ROW(T$15),0)","v":21},90.63,"BDI 1",{"$f":"IF($C42=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH42),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":117.61},{"$f":"IF($C42=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X42)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X42)-ROW($X$15),-1))),IF($C42=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2469.81},"RA",{"$f":"IF(AND($C42=\"S\",$X42>0),IF(ISBLANK($Y42),\"RA\",LEFT($Y42,2)),\"\")","v":"RA"},{"$f":"IF($C42=\"S\",IF($Z42=\"CP\",$X42,IF($Z42=\"RA\",(($X42)*QCI!$AA$3),0)),SomaAgrup)","v":159.93330540237054},{"$f":"IF($C42=\"S\",IF($Z42=\"OU\",ROUND($X42,2),0),SomaAgrup)","v":0},{"$f":"IF($N42=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C42=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X42<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG42<>\"\",$AG42>0,ORÇAMENTO.CustoUnitario>$AG42),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN42)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C42<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD42,-1,0))+IF($C42<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E42,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C42=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101174"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,2469.81,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH42),2)","v":117.61}]
["S",2,"S",0,{"$f":"IF($C43=1,OFFSET(E43,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E43,-1,0))),OFFSET(E43,-1,0))","v":1},3,0,0,18,0,{"$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$67)-ROW($C43)),0))","v":0},"F","Serviço","Serviço","1.3.18.","SINAPI","102363",{"$f":"IF($C43=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T43)-ROW(T$15),0)","v":351.4},188.85,"BDI 1",{"$f":"IF($C43=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH43),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":245.07},{"$f":"IF($C43=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X43)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X43)-ROW($X$15),-1))),IF($C43=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":86117.6},"RA","RA",{"$f":"IF($C43=\"S\",IF($Z43=\"CP\",$X43,IF($Z43=\"RA\",(($X43)*QCI!$AA$3),0)),SomaAgrup)","v":5576.5716477458527},0,{"$f":"IF($N43=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C43=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X43<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG43<>\"\",$AG43>0,ORÇAMENTO.CustoUnitario>$AG43),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN43)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C43<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD43,-1,0))+IF($C43<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E43,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C43=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102363"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,86117.6,245.07]
["S",2,"S",0,{"$f":"IF($C44=1,OFFSET(E44,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E44,-1,0))),OFFSET(E44,-1,0))","v":1},3,0,0,19,0,{"$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$67)-ROW($C44)),0))","v":0},"F","Serviço","Serviço","1.3.19.","SINAPI-I","25399",{"$f":"IF($C44=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T44)-ROW(T$15),0)","v":1},2240.96,"BDI 1",{"$f":"IF($C44=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH44),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":2908.09},{"$f":"IF($C44=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X44)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X44)-ROW($X$15),-1))),IF($C44=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2908.09},"RA","RA",{"$f":"IF($C44=\"S\",IF($Z44=\"CP\",$X44,IF($Z44=\"RA\",(($X44)*QCI!$AA$3),0)),SomaAgrup)","v":188.31426146447691},0,{"$f":"IF($N44=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C44=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X44<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG44<>\"\",$AG44>0,ORÇAMENTO.CustoUnitario>$AG44),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN44)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C44<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD44,-1,0))+IF($C44<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E44,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C44=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 25399"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,2908.09,2908.09]
["S",2,"S",0,{"$f":"IF($C45=1,OFFSET(E45,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E45,-1,0))),OFFSET(E45,-1,0))","v":1},3,0,0,20,0,{"$f":"IF(OR($C45=\"S\",$C45=0),0,MATCH(OFFSET($D45,0,$C45)+IF($C45<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E45)),OFFSET($D45,1,$C45,ROW($C$67)-ROW($C45)),0))","v":0},"F","Serviço","Serviço","1.3.20.","EMOP","18.200.0015-0/A",{"$f":"IF($C45=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T45)-ROW(T$15),0)","v":1},4145.0200000000004,"BDI 1",{"$f":"IF($C45=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH45),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":5378.99},{"$f":"IF($C45=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X45)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X45)-ROW($X$15),-1))),IF($C45=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":5378.99},"RA","RA",{"$f":"IF($C45=\"S\",IF($Z45=\"CP\",$X45,IF($Z45=\"RA\",(($X45)*QCI!$AA$3),0)),SomaAgrup)","v":348.31815015175135},0,{"$f":"IF($N45=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C45=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X45<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG45<>\"\",$AG45>0,ORÇAMENTO.CustoUnitario>$AG45),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN45)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C45<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD45,-1,0))+IF($C45<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E45,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C45=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 18.200.0015-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,5378.99,5378.99]
["S",2,"S",0,{"$f":"IF($C46=1,OFFSET(E46,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E46,-1,0))),OFFSET(E46,-1,0))","v":1},3,0,0,21,0,{"$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$67)-ROW($C46)),0))","v":0},"F","Serviço","Serviço","1.3.21.","SINAPI-I","25398",{"$f":"IF($C46=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T46)-ROW(T$15),0)","v":1},3691.33,"BDI 1",{"$f":"IF($C46=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH46),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":4790.24},{"$f":"IF($C46=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X46)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X46)-ROW($X$15),-1))),IF($C46=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4790.24},"RA","RA",{"$f":"IF($C46=\"S\",IF($Z46=\"CP\",$X46,IF($Z46=\"RA\",(($X46)*QCI!$AA$3),0)),SomaAgrup)","v":310.19346300753961},0,{"$f":"IF($N46=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C46=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X46<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG46<>\"\",$AG46>0,ORÇAMENTO.CustoUnitario>$AG46),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN46)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C46<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD46,-1,0))+IF($C46<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E46,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C46=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 25398"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,4790.24,4790.24]
["S",2,"S",0,{"$f":"IF($C47=1,OFFSET(E47,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E47,-1,0))),OFFSET(E47,-1,0))","v":1},3,0,0,22,0,{"$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$67)-ROW($C47)),0))","v":0},"F","Serviço","Serviço","1.3.22.","SINAPI","102506",{"$f":"IF($C47=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T47)-ROW(T$15),0)","v":283.73},12.65,"BDI 1",{"$f":"IF($C47=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH47),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":16.420000000000002},{"$f":"IF($C47=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X47)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X47)-ROW($X$15),-1))),IF($C47=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4658.8500000000004},"RA","RA",{"$f":"IF($C47=\"S\",IF($Z47=\"CP\",$X47,IF($Z47=\"RA\",(($X47)*QCI!$AA$3),0)),SomaAgrup)","v":301.68526318778936},0,{"$f":"IF($N47=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C47=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X47<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG47<>\"\",$AG47>0,ORÇAMENTO.CustoUnitario>$AG47),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN47)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C47<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD47,-1,0))+IF($C47<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E47,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C47=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102506"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,4658.8500000000004,16.420000000000002]
["S",2,"S",0,{"$f":"IF($C48=1,OFFSET(E48,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E48,-1,0))),OFFSET(E48,-1,0))","v":1},3,0,0,23,{"$f":"IF(OR($C48=\"S\",$C48=0),0,MATCH(0,OFFSET($D48,1,$C48,ROW($C$67)-ROW($C48)),0))","v":0},{"$f":"IF(OR($C48=\"S\",$C48=0),0,MATCH(OFFSET($D48,0,$C48)+IF($C48<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E48)),OFFSET($D48,1,$C48,ROW($C$67)-ROW($C48)),0))","v":0},"F","Serviço","Serviço","1.3.23.","SINAPI","102491",{"$f":"IF($C48=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T48)-ROW(T$15),0)","v":312},22.73,"BDI 1",{"$f":"IF($C48=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH48),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":29.5},{"$f":"IF($C48=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X48)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X48)-ROW($X$15),-1))),IF($C48=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":9204},"RA","RA",{"$f":"IF($C48=\"S\",IF($Z48=\"CP\",$X48,IF($Z48=\"RA\",(($X48)*QCI!$AA$3),0)),SomaAgrup)","v":596.00784794110416},0,{"$f":"IF($N48=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C48=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X48<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG48<>\"\",$AG48>0,ORÇAMENTO.CustoUnitario>$AG48),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN48)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C48<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD48,-1,0))+IF($C48<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E48,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C48=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 102491"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,9204,29.5]
["S",2,"S",0,{"$f":"IF($C49=1,OFFSET(E49,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E49,-1,0))),OFFSET(E49,-1,0))","v":1},3,0,0,24,0,{"$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$67)-ROW($C49)),0))","v":0},"F","Serviço","Serviço","1.3.24.","SINAPI","100761",{"$f":"IF($C49=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T49)-ROW(T$15),0)","v":59.35},57.49,"BDI 1",{"$f":"IF($C49=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH49),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":74.599999999999994},{"$f":"IF($C49=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X49)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X49)-ROW($X$15),-1))),IF($C49=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":4427.51},"RA","RA",{"$f":"IF($C49=\"S\",IF($Z49=\"CP\",$X49,IF($Z49=\"RA\",(($X49)*QCI!$AA$3),0)),SomaAgrup)","v":286.70477040827012},0,{"$f":"IF($N49=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C49=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X49<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG49<>\"\",$AG49>0,ORÇAMENTO.CustoUnitario>$AG49),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN49)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C49<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD49,-1,0))+IF($C49<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E49,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C49=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 100761"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,4427.51,74.599999999999994]
["S",{"$f":"IF(OR(C50=\"s\",C50=0),OFFSET(B50,-1,0),C50)","v":2},{"$f":"IF(OFFSET(C50,-1,0)=\"L\",1,IF(OFFSET(C50,-1,0)=1,2,IF(OR(A50=\"s\",A50=0),\"S\",IF(AND(OFFSET(C50,-1,0)=2,A50=4),3,IF(AND(OR(OFFSET(C50,-1,0)=\"s\",OFFSET(C50,-1,0)=0),A50<>\"s\",A50>OFFSET(B50,-1,0)),OFFSET(B50,-1,0),A50)))))","v":"S"},{"$f":"IF(OR(C50=\"S\",C50=0),0,IF(ISERROR(K50),J50,SMALL(J50:K50,1)))","v":0},{"$f":"IF($C50=1,OFFSET(E50,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E50,-1,0))),OFFSET(E50,-1,0))","v":1},{"$f":"IF($C50=1,0,IF($C50=2,OFFSET(F50,-1,0)+1,OFFSET(F50,-1,0)))","v":3},{"$f":"IF(AND($C50<=2,$C50<>0),0,IF($C50=3,OFFSET(G50,-1,0)+1,OFFSET(G50,-1,0)))","v":0},{"$f":"IF(AND($C50<=3,$C50<>0),0,IF($C50=4,OFFSET(H50,-1,0)+1,OFFSET(H50,-1,0)))","v":0},{"$f":"IF(AND($C50<=4,$C50<>0),0,IF(AND($C50=\"S\",$X50>0),OFFSET(I50,-1,0)+1,OFFSET(I50,-1,0)))","v":25},0,{"$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$67)-ROW($C50)),0))","v":0},{"$f":"IF(OR($X50>0,$C50=1,$C50=2,$C50=3,$C50=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C50=1)+4*(C50=2)+8*(C50=3)+16*(C50=4)+32*(C50=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C50=0,$L50=\"\"),\"-\",CONCATENATE(E50&\".\",IF(AND($A$5>=2,$C50>=2),F50&\".\",\"\"),IF(AND($A$5>=3,$C50>=3),G50&\".\",\"\"),IF(AND($A$5>=4,$C50>=4),H50&\".\",\"\"),IF($C50=\"S\",I50&\".\",\"\")))","v":"1.3.25."},"SINAPI","103946",{"$f":"IF($C50=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T50)-ROW(T$15),0)","v":218},22.1,"BDI 1",{"$f":"IF($C50=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH50),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":28.68},{"$f":"IF($C50=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X50)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X50)-ROW($X$15),-1))),IF($C50=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":6252.24},"RA",{"$f":"IF(AND($C50=\"S\",$X50>0),IF(ISBLANK($Y50),\"RA\",LEFT($Y50,2)),\"\")","v":"RA"},{"$f":"IF($C50=\"S\",IF($Z50=\"CP\",$X50,IF($Z50=\"RA\",(($X50)*QCI!$AA$3),0)),SomaAgrup)","v":404.86572220896227},0,{"$f":"IF($N50=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C50=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X50<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG50<>\"\",$AG50>0,ORÇAMENTO.CustoUnitario>$AG50),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN50)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C50<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD50,-1,0))+IF($C50<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E50,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C50=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 103946"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,6252.24,28.68]
[{"$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"},{"$f":"IF(OR(C51=\"s\",C51=0),OFFSET(B51,-1,0),C51)","v":2},{"$f":"IF(OFFSET(C51,-1,0)=\"L\",1,IF(OFFSET(C51,-1,0)=1,2,IF(OR(A51=\"s\",A51=0),\"S\",IF(AND(OFFSET(C51,-1,0)=2,A51=4),3,IF(AND(OR(OFFSET(C51,-1,0)=\"s\",OFFSET(C51,-1,0)=0),A51<>\"s\",A51>OFFSET(B51,-1,0)),OFFSET(B51,-1,0),A51)))))","v":"S"},{"$f":"IF(OR(C51=\"S\",C51=0),0,IF(ISERROR(K51),J51,SMALL(J51:K51,1)))","v":0},{"$f":"IF($C51=1,OFFSET(E51,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E51,-1,0))),OFFSET(E51,-1,0))","v":1},{"$f":"IF($C51=1,0,IF($C51=2,OFFSET(F51,-1,0)+1,OFFSET(F51,-1,0)))","v":3},{"$f":"IF(AND($C51<=2,$C51<>0),0,IF($C51=3,OFFSET(G51,-1,0)+1,OFFSET(G51,-1,0)))","v":0},{"$f":"IF(AND($C51<=3,$C51<>0),0,IF($C51=4,OFFSET(H51,-1,0)+1,OFFSET(H51,-1,0)))","v":0},{"$f":"IF(AND($C51<=4,$C51<>0),0,IF(AND($C51=\"S\",$X51>0),OFFSET(I51,-1,0)+1,OFFSET(I51,-1,0)))","v":26},0,{"$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$67)-ROW($C51)),0))","v":0},{"$f":"IF(OR($X51>0,$C51=1,$C51=2,$C51=3,$C51=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C51=1)+4*(C51=2)+8*(C51=3)+16*(C51=4)+32*(C51=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C51=0,$L51=\"\"),\"-\",CONCATENATE(E51&\".\",IF(AND($A$5>=2,$C51>=2),F51&\".\",\"\"),IF(AND($A$5>=3,$C51>=3),G51&\".\",\"\"),IF(AND($A$5>=4,$C51>=4),H51&\".\",\"\"),IF($C51=\"S\",I51&\".\",\"\")))","v":"1.3.26."},"SINAPI","94273",{"$f":"IF($C51=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T51)-ROW(T$15),0)","v":48},53.21,"BDI 1",{"$f":"IF($C51=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH51),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":69.05},{"$f":"IF($C51=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X51)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X51)-ROW($X$15),-1))),IF($C51=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3314.4},"RA",{"$f":"IF(AND($C51=\"S\",$X51>0),IF(ISBLANK($Y51),\"RA\",LEFT($Y51,2)),\"\")","v":"RA"},{"$f":"IF($C51=\"S\",IF($Z51=\"CP\",$X51,IF($Z51=\"RA\",(($X51)*QCI!$AA$3),0)),SomaAgrup)","v":214.62499035375873},{"$f":"IF($C51=\"S\",IF($Z51=\"OU\",ROUND($X51,2),0),SomaAgrup)","v":0},{"$f":"IF($N51=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C51=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X51<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG51<>\"\",$AG51>0,ORÇAMENTO.CustoUnitario>$AG51),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN51)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C51<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD51,-1,0))+IF($C51<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E51,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C51=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 94273"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,3314.4,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH51),2)","v":69.05}]
["S",{"$f":"IF(OR(C52=\"s\",C52=0),OFFSET(B52,-1,0),C52)","v":2},{"$f":"IF(OFFSET(C52,-1,0)=\"L\",1,IF(OFFSET(C52,-1,0)=1,2,IF(OR(A52=\"s\",A52=0),\"S\",IF(AND(OFFSET(C52,-1,0)=2,A52=4),3,IF(AND(OR(OFFSET(C52,-1,0)=\"s\",OFFSET(C52,-1,0)=0),A52<>\"s\",A52>OFFSET(B52,-1,0)),OFFSET(B52,-1,0),A52)))))","v":"S"},{"$f":"IF(OR(C52=\"S\",C52=0),0,IF(ISERROR(K52),J52,SMALL(J52:K52,1)))","v":0},{"$f":"IF($C52=1,OFFSET(E52,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E52,-1,0))),OFFSET(E52,-1,0))","v":1},{"$f":"IF($C52=1,0,IF($C52=2,OFFSET(F52,-1,0)+1,OFFSET(F52,-1,0)))","v":3},{"$f":"IF(AND($C52<=2,$C52<>0),0,IF($C52=3,OFFSET(G52,-1,0)+1,OFFSET(G52,-1,0)))","v":0},{"$f":"IF(AND($C52<=3,$C52<>0),0,IF($C52=4,OFFSET(H52,-1,0)+1,OFFSET(H52,-1,0)))","v":0},{"$f":"IF(AND($C52<=4,$C52<>0),0,IF(AND($C52=\"S\",$X52>0),OFFSET(I52,-1,0)+1,OFFSET(I52,-1,0)))","v":27},0,{"$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$67)-ROW($C52)),0))","v":0},{"$f":"IF(OR($X52>0,$C52=1,$C52=2,$C52=3,$C52=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C52=1)+4*(C52=2)+8*(C52=3)+16*(C52=4)+32*(C52=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C52=0,$L52=\"\"),\"-\",CONCATENATE(E52&\".\",IF(AND($A$5>=2,$C52>=2),F52&\".\",\"\"),IF(AND($A$5>=3,$C52>=3),G52&\".\",\"\"),IF(AND($A$5>=4,$C52>=4),H52&\".\",\"\"),IF($C52=\"S\",I52&\".\",\"\")))","v":"1.3.27."},"EMOP","09.012.0001-0/A",{"$f":"IF($C52=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T52)-ROW(T$15),0)","v":8},336.92,"BDI 1",{"$f":"IF($C52=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH52),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":437.22},{"$f":"IF($C52=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X52)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X52)-ROW($X$15),-1))),IF($C52=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":3497.76},"RA",{"$f":"IF(AND($C52=\"S\",$X52>0),IF(ISBLANK($Y52),\"RA\",LEFT($Y52,2)),\"\")","v":"RA"},{"$f":"IF($C52=\"S\",IF($Z52=\"CP\",$X52,IF($Z52=\"RA\",(($X52)*QCI!$AA$3),0)),SomaAgrup)","v":226.49852349135989},0,{"$f":"IF($N52=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C52=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X52<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG52<>\"\",$AG52>0,ORÇAMENTO.CustoUnitario>$AG52),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN52)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C52<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD52,-1,0))+IF($C52<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E52,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C52=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 09.012.0001-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,3497.76,437.22]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C53=\"s\",C53=0),OFFSET(B53,-1,0),C53)","v":2},{"$f":"IF(OFFSET(C53,-1,0)=\"L\",1,IF(OFFSET(C53,-1,0)=1,2,IF(OR(A53=\"s\",A53=0),\"S\",IF(AND(OFFSET(C53,-1,0)=2,A53=4),3,IF(AND(OR(OFFSET(C53,-1,0)=\"s\",OFFSET(C53,-1,0)=0),A53<>\"s\",A53>OFFSET(B53,-1,0)),OFFSET(B53,-1,0),A53)))))","v":"S"},{"$f":"IF(OR(C53=\"S\",C53=0),0,IF(ISERROR(K53),J53,SMALL(J53:K53,1)))","v":0},{"$f":"IF($C53=1,OFFSET(E53,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E53,-1,0))),OFFSET(E53,-1,0))","v":1},{"$f":"IF($C53=1,0,IF($C53=2,OFFSET(F53,-1,0)+1,OFFSET(F53,-1,0)))","v":3},{"$f":"IF(AND($C53<=2,$C53<>0),0,IF($C53=3,OFFSET(G53,-1,0)+1,OFFSET(G53,-1,0)))","v":0},{"$f":"IF(AND($C53<=3,$C53<>0),0,IF($C53=4,OFFSET(H53,-1,0)+1,OFFSET(H53,-1,0)))","v":0},{"$f":"IF(AND($C53<=4,$C53<>0),0,IF(AND($C53=\"S\",$X53>0),OFFSET(I53,-1,0)+1,OFFSET(I53,-1,0)))","v":28},0,{"$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$67)-ROW($C53)),0))","v":0},{"$f":"IF(OR($X53>0,$C53=1,$C53=2,$C53=3,$C53=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C53=1)+4*(C53=2)+8*(C53=3)+16*(C53=4)+32*(C53=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C53=0,$L53=\"\"),\"-\",CONCATENATE(E53&\".\",IF(AND($A$5>=2,$C53>=2),F53&\".\",\"\"),IF(AND($A$5>=3,$C53>=3),G53&\".\",\"\"),IF(AND($A$5>=4,$C53>=4),H53&\".\",\"\"),IF($C53=\"S\",I53&\".\",\"\")))","v":"1.3.28."},"SINAPI","104658",{"$f":"IF($C53=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T53)-ROW(T$15),0)","v":3},161.84,"BDI 1",{"$f":"IF($C53=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH53),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":210.02},{"$f":"IF($C53=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X53)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X53)-ROW($X$15),-1))),IF($C53=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":630.05999999999995},"RA",{"$f":"IF(AND($C53=\"S\",$X53>0),IF(ISBLANK($Y53),\"RA\",LEFT($Y53,2)),\"\")","v":"RA"},{"$f":"IF($C53=\"S\",IF($Z53=\"CP\",$X53,IF($Z53=\"RA\",(($X53)*QCI!$AA$3),0)),SomaAgrup)","v":40.799728886763582},{"$f":"IF($C53=\"S\",IF($Z53=\"OU\",ROUND($X53,2),0),SomaAgrup)","v":0},{"$f":"IF($N53=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C53=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X53<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG53<>\"\",$AG53>0,ORÇAMENTO.CustoUnitario>$AG53),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN53)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C53<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD53,-1,0))+IF($C53<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E53,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C53=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 104658"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,630.05999999999995,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH53),2)","v":210.02}]
[2,{"$f":"IF(OR(C54=\"s\",C54=0),OFFSET(B54,-1,0),C54)","v":2},{"$f":"IF(OFFSET(C54,-1,0)=\"L\",1,IF(OFFSET(C54,-1,0)=1,2,IF(OR(A54=\"s\",A54=0),\"S\",IF(AND(OFFSET(C54,-1,0)=2,A54=4),3,IF(AND(OR(OFFSET(C54,-1,0)=\"s\",OFFSET(C54,-1,0)=0),A54<>\"s\",A54>OFFSET(B54,-1,0)),OFFSET(B54,-1,0),A54)))))","v":2},{"$f":"IF(OR(C54=\"S\",C54=0),0,IF(ISERROR(K54),J54,SMALL(J54:K54,1)))","v":13},{"$f":"IF($C54=1,OFFSET(E54,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E54,-1,0))),OFFSET(E54,-1,0))","v":1},{"$f":"IF($C54=1,0,IF($C54=2,OFFSET(F54,-1,0)+1,OFFSET(F54,-1,0)))","v":4},{"$f":"IF(AND($C54<=2,$C54<>0),0,IF($C54=3,OFFSET(G54,-1,0)+1,OFFSET(G54,-1,0)))","v":0},{"$f":"IF(AND($C54<=3,$C54<>0),0,IF($C54=4,OFFSET(H54,-1,0)+1,OFFSET(H54,-1,0)))","v":0},{"$f":"IF(AND($C54<=4,$C54<>0),0,IF(AND($C54=\"S\",$X54>0),OFFSET(I54,-1,0)+1,OFFSET(I54,-1,0)))","v":0},13,{"$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$67)-ROW($C54)),0))","v":{"$error":"#N/A"}},{"$f":"IF(OR($X54>0,$C54=1,$C54=2,$C54=3,$C54=4),\"F\",\"\")","v":"F"},"Nível 2",{"$f":"CHOOSE(1+LOG(1+2*(C54=1)+4*(C54=2)+8*(C54=3)+16*(C54=4)+32*(C54=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Nível 2"},{"$f":"IF(OR($C54=0,$L54=\"\"),\"-\",CONCATENATE(E54&\".\",IF(AND($A$5>=2,$C54>=2),F54&\".\",\"\"),IF(AND($A$5>=3,$C54>=3),G54&\".\",\"\"),IF(AND($A$5>=4,$C54>=4),H54&\".\",\"\"),IF($C54=\"S\",I54&\".\",\"\")))","v":"1.4."},"SINAPI",null,"ELÉTRICA",{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T54)-ROW(T$15),0)","v":0},null,"BDI 1",{"$f":"IF($C54=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH54),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":0},{"$f":"IF($C54=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X54)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X54)-ROW($X$15),-1))),IF($C54=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":19128.3},"RA",{"$f":"IF(AND($C54=\"S\",$X54>0),IF(ISBLANK($Y54),\"RA\",LEFT($Y54,2)),\"\")","v":""},{"$f":"IF($C54=\"S\",IF($Z54=\"CP\",$X54,IF($Z54=\"RA\",(($X54)*QCI!$AA$3),0)),SomaAgrup)","v":1238.6589436953307},0,{"$f":"IF($N54=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C54=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X54<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG54<>\"\",$AG54>0,ORÇAMENTO.CustoUnitario>$AG54),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN54)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C54<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD54,-1,0))+IF($C54<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E54,-1,0)))),\"\")","v":5},{"$f":"IF(AND($C54=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":false},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,19128.3,0]
["S",2,"S",0,{"$f":"IF($C55=1,OFFSET(E55,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E55,-1,0))),OFFSET(E55,-1,0))","v":1},4,0,0,1,0,{"$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$67)-ROW($C55)),0))","v":0},"F","Serviço","Serviço","1.4.1.","SINAPI","101505",{"$f":"IF($C55=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T55)-ROW(T$15),0)","v":1},1845.49,"BDI 1",{"$f":"IF($C55=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH55),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":2394.89},{"$f":"IF($C55=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X55)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X55)-ROW($X$15),-1))),IF($C55=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2394.89},"RA","RA",{"$f":"IF($C55=\"S\",IF($Z55=\"CP\",$X55,IF($Z55=\"RA\",(($X55)*QCI!$AA$3),0)),SomaAgrup)","v":155.081837783102},0,{"$f":"IF($N55=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C55=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X55<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG55<>\"\",$AG55>0,ORÇAMENTO.CustoUnitario>$AG55),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN55)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C55<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD55,-1,0))+IF($C55<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E55,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C55=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101505"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,2394.89,2394.89]
["S",2,"S",0,{"$f":"IF($C56=1,OFFSET(E56,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E56,-1,0))),OFFSET(E56,-1,0))","v":1},4,0,0,2,0,{"$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$67)-ROW($C56)),0))","v":0},"F","Serviço","Serviço","1.4.2.","EMOP","18.045.0015-0/A",{"$f":"IF($C56=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T56)-ROW(T$15),0)","v":1},1023.42,"BDI 1",{"$f":"IF($C56=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH56),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1328.09},{"$f":"IF($C56=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X56)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X56)-ROW($X$15),-1))),IF($C56=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1328.09},"RA","RA",{"$f":"IF($C56=\"S\",IF($Z56=\"CP\",$X56,IF($Z56=\"RA\",(($X56)*QCI!$AA$3),0)),SomaAgrup)","v":86.000876007399057},0,{"$f":"IF($N56=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C56=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X56<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG56<>\"\",$AG56>0,ORÇAMENTO.CustoUnitario>$AG56),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN56)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C56<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD56,-1,0))+IF($C56<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E56,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C56=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 18.045.0015-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,1328.09,1328.09]
["S",2,"S",0,{"$f":"IF($C57=1,OFFSET(E57,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E57,-1,0))),OFFSET(E57,-1,0))","v":1},4,0,0,3,0,{"$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$67)-ROW($C57)),0))","v":0},"F","Serviço","Serviço","1.4.3.","SINAPI-I","14166",{"$f":"IF($C57=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T57)-ROW(T$15),0)","v":4},1215.23,"BDI 1",{"$f":"IF($C57=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH57),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":1577},{"$f":"IF($C57=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X57)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X57)-ROW($X$15),-1))),IF($C57=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":6308},"RA","RA",{"$f":"IF($C57=\"S\",IF($Z57=\"CP\",$X57,IF($Z57=\"RA\",(($X57)*QCI!$AA$3),0)),SomaAgrup)","v":408.47647814129562},0,{"$f":"IF($N57=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C57=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X57<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG57<>\"\",$AG57>0,ORÇAMENTO.CustoUnitario>$AG57),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN57)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C57<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD57,-1,0))+IF($C57<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E57,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C57=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI-I 14166"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,6308,1577]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C58=\"s\",C58=0),OFFSET(B58,-1,0),C58)","v":2},{"$f":"IF(OFFSET(C58,-1,0)=\"L\",1,IF(OFFSET(C58,-1,0)=1,2,IF(OR(A58=\"s\",A58=0),\"S\",IF(AND(OFFSET(C58,-1,0)=2,A58=4),3,IF(AND(OR(OFFSET(C58,-1,0)=\"s\",OFFSET(C58,-1,0)=0),A58<>\"s\",A58>OFFSET(B58,-1,0)),OFFSET(B58,-1,0),A58)))))","v":"S"},{"$f":"IF(OR(C58=\"S\",C58=0),0,IF(ISERROR(K58),J58,SMALL(J58:K58,1)))","v":0},{"$f":"IF($C58=1,OFFSET(E58,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E58,-1,0))),OFFSET(E58,-1,0))","v":1},{"$f":"IF($C58=1,0,IF($C58=2,OFFSET(F58,-1,0)+1,OFFSET(F58,-1,0)))","v":4},{"$f":"IF(AND($C58<=2,$C58<>0),0,IF($C58=3,OFFSET(G58,-1,0)+1,OFFSET(G58,-1,0)))","v":0},{"$f":"IF(AND($C58<=3,$C58<>0),0,IF($C58=4,OFFSET(H58,-1,0)+1,OFFSET(H58,-1,0)))","v":0},{"$f":"IF(AND($C58<=4,$C58<>0),0,IF(AND($C58=\"S\",$X58>0),OFFSET(I58,-1,0)+1,OFFSET(I58,-1,0)))","v":4},{"$f":"IF(OR($C58=\"S\",$C58=0),0,MATCH(0,OFFSET($D58,1,$C58,ROW($C$67)-ROW($C58)),0))","v":0},{"$f":"IF(OR($C58=\"S\",$C58=0),0,MATCH(OFFSET($D58,0,$C58)+IF($C58<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E58)),OFFSET($D58,1,$C58,ROW($C$67)-ROW($C58)),0))","v":0},{"$f":"IF(OR($X58>0,$C58=1,$C58=2,$C58=3,$C58=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C58=1)+4*(C58=2)+8*(C58=3)+16*(C58=4)+32*(C58=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C58=0,$L58=\"\"),\"-\",CONCATENATE(E58&\".\",IF(AND($A$5>=2,$C58>=2),F58&\".\",\"\"),IF(AND($A$5>=3,$C58>=3),G58&\".\",\"\"),IF(AND($A$5>=4,$C58>=4),H58&\".\",\"\"),IF($C58=\"S\",I58&\".\",\"\")))","v":"1.4.4."},"EMOP","21.001.0062-0/A",{"$f":"IF($C58=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T58)-ROW(T$15),0)","v":4},325.23,"BDI 1",{"$f":"IF($C58=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH58),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":422.05},{"$f":"IF($C58=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X58)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X58)-ROW($X$15),-1))),IF($C58=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1688.2},"RA",{"$f":"IF(AND($C58=\"S\",$X58>0),IF(ISBLANK($Y58),\"RA\",LEFT($Y58,2)),\"\")","v":"RA"},{"$f":"IF($C58=\"S\",IF($Z58=\"CP\",$X58,IF($Z58=\"RA\",(($X58)*QCI!$AA$3),0)),SomaAgrup)","v":109.31990970167014},{"$f":"IF($C58=\"S\",IF($Z58=\"OU\",ROUND($X58,2),0),SomaAgrup)","v":0},{"$f":"IF($N58=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C58=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X58<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG58<>\"\",$AG58>0,ORÇAMENTO.CustoUnitario>$AG58),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN58)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C58<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD58,-1,0))+IF($C58<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E58,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C58=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 21.001.0062-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,1688.2,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH58),2)","v":422.05}]
["S",2,"S",0,{"$f":"IF($C59=1,OFFSET(E59,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E59,-1,0))),OFFSET(E59,-1,0))","v":1},4,0,0,5,0,{"$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$67)-ROW($C59)),0))","v":0},"F","Serviço","Serviço","1.4.5.","EMOP","18.027.0097-0/A",{"$f":"IF($C59=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T59)-ROW(T$15),0)","v":16},60.03,"BDI 1",{"$f":"IF($C59=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH59),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":77.900000000000006},{"$f":"IF($C59=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X59)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X59)-ROW($X$15),-1))),IF($C59=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1246.4000000000001},"RA","RA",{"$f":"IF($C59=\"S\",IF($Z59=\"CP\",$X59,IF($Z59=\"RA\",(($X59)*QCI!$AA$3),0)),SomaAgrup)","v":80.711014958039129},0,{"$f":"IF($N59=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C59=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X59<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG59<>\"\",$AG59>0,ORÇAMENTO.CustoUnitario>$AG59),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN59)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C59<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD59,-1,0))+IF($C59<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E59,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C59=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"EMOP 18.027.0097-0/A"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,1246.4000000000001,77.900000000000006]
[{"$f":"CHOOSE(1+LOG(1+2*(ORÇAMENTO.Nivel=\"Meta\")+4*(ORÇAMENTO.Nivel=\"Nível 2\")+8*(ORÇAMENTO.Nivel=\"Nível 3\")+16*(ORÇAMENTO.Nivel=\"Nível 4\")+32*(ORÇAMENTO.Nivel=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(C60=\"s\",C60=0),OFFSET(B60,-1,0),C60)","v":2},{"$f":"IF(OFFSET(C60,-1,0)=\"L\",1,IF(OFFSET(C60,-1,0)=1,2,IF(OR(A60=\"s\",A60=0),\"S\",IF(AND(OFFSET(C60,-1,0)=2,A60=4),3,IF(AND(OR(OFFSET(C60,-1,0)=\"s\",OFFSET(C60,-1,0)=0),A60<>\"s\",A60>OFFSET(B60,-1,0)),OFFSET(B60,-1,0),A60)))))","v":"S"},{"$f":"IF(OR(C60=\"S\",C60=0),0,IF(ISERROR(K60),J60,SMALL(J60:K60,1)))","v":0},{"$f":"IF($C60=1,OFFSET(E60,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E60,-1,0))),OFFSET(E60,-1,0))","v":1},{"$f":"IF($C60=1,0,IF($C60=2,OFFSET(F60,-1,0)+1,OFFSET(F60,-1,0)))","v":4},{"$f":"IF(AND($C60<=2,$C60<>0),0,IF($C60=3,OFFSET(G60,-1,0)+1,OFFSET(G60,-1,0)))","v":0},{"$f":"IF(AND($C60<=3,$C60<>0),0,IF($C60=4,OFFSET(H60,-1,0)+1,OFFSET(H60,-1,0)))","v":0},{"$f":"IF(AND($C60<=4,$C60<>0),0,IF(AND($C60=\"S\",$X60>0),OFFSET(I60,-1,0)+1,OFFSET(I60,-1,0)))","v":6},0,{"$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$67)-ROW($C60)),0))","v":0},{"$f":"IF(OR($X60>0,$C60=1,$C60=2,$C60=3,$C60=4),\"F\",\"\")","v":"F"},"Serviço",{"$f":"CHOOSE(1+LOG(1+2*(C60=1)+4*(C60=2)+8*(C60=3)+16*(C60=4)+32*(C60=\"S\"),2),\"\",\"Meta\",\"Nível 2\",\"Nível 3\",\"Nível 4\",\"Serviço\")","v":"Serviço"},{"$f":"IF(OR($C60=0,$L60=\"\"),\"-\",CONCATENATE(E60&\".\",IF(AND($A$5>=2,$C60>=2),F60&\".\",\"\"),IF(AND($A$5>=3,$C60>=3),G60&\".\",\"\"),IF(AND($A$5>=4,$C60>=4),H60&\".\",\"\"),IF($C60=\"S\",I60&\".\",\"\")))","v":"1.4.6."},"SINAPI","101663",{"$f":"IF($C60=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T60)-ROW(T$15),0)","v":4},32.92,"BDI 1",{"$f":"IF($C60=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH60),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":42.72},{"$f":"IF($C60=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X60)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X60)-ROW($X$15),-1))),IF($C60=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":170.88},"RA",{"$f":"IF(AND($C60=\"S\",$X60>0),IF(ISBLANK($Y60),\"RA\",LEFT($Y60,2)),\"\")","v":"RA"},{"$f":"IF($C60=\"S\",IF($Z60=\"CP\",$X60,IF($Z60=\"RA\",(($X60)*QCI!$AA$3),0)),SomaAgrup)","v":11.065386903104722},{"$f":"IF($C60=\"S\",IF($Z60=\"OU\",ROUND($X60,2),0),SomaAgrup)","v":0},{"$f":"IF($N60=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C60=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X60<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG60<>\"\",$AG60>0,ORÇAMENTO.CustoUnitario>$AG60),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN60)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C60<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD60,-1,0))+IF($C60<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E60,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C60=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 101663"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.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$9)","v":0.29770000000000002},null,null,null,null,170.88,{"$f":"ROUND(ORÇAMENTO.CustoUnitario*(1+$AH60),2)","v":42.72}]
["S",2,"S",0,{"$f":"IF($C61=1,OFFSET(E61,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E61,-1,0))),OFFSET(E61,-1,0))","v":1},4,0,0,7,0,{"$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$67)-ROW($C61)),0))","v":0},"F","Serviço","Serviço","1.4.7.","SINAPI","97881",{"$f":"IF($C61=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T61)-ROW(T$15),0)","v":6},156.29,"BDI 1",{"$f":"IF($C61=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH61),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":202.82},{"$f":"IF($C61=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X61)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X61)-ROW($X$15),-1))),IF($C61=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1216.92},"RA","RA",{"$f":"IF($C61=\"S\",IF($Z61=\"CP\",$X61,IF($Z61=\"RA\",(($X61)*QCI!$AA$3),0)),SomaAgrup)","v":78.802028500270367},0,{"$f":"IF($N61=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C61=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X61<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG61<>\"\",$AG61>0,ORÇAMENTO.CustoUnitario>$AG61),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN61)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C61<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD61,-1,0))+IF($C61<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E61,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C61=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 97881"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,1216.92,202.82]
["S",2,"S",0,{"$f":"IF($C62=1,OFFSET(E62,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E62,-1,0))),OFFSET(E62,-1,0))","v":1},4,0,0,8,0,{"$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$67)-ROW($C62)),0))","v":0},"F","Serviço","Serviço","1.4.8.","SINAPI","96985",{"$f":"IF($C62=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T62)-ROW(T$15),0)","v":4},71.47,"BDI 1",{"$f":"IF($C62=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH62),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":92.75},{"$f":"IF($C62=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X62)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X62)-ROW($X$15),-1))),IF($C62=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":371},"RA","RA",{"$f":"IF($C62=\"S\",IF($Z62=\"CP\",$X62,IF($Z62=\"RA\",(($X62)*QCI!$AA$3),0)),SomaAgrup)","v":24.024218990237898},0,{"$f":"IF($N62=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C62=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X62<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG62<>\"\",$AG62>0,ORÇAMENTO.CustoUnitario>$AG62),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN62)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C62<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD62,-1,0))+IF($C62<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E62,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C62=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 96985"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,371,92.75]
["S",2,"S",0,{"$f":"IF($C63=1,OFFSET(E63,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E63,-1,0))),OFFSET(E63,-1,0))","v":1},4,0,0,9,0,{"$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$67)-ROW($C63)),0))","v":0},"F","Serviço","Serviço","1.4.9.","SINAPI","91930",{"$f":"IF($C63=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T63)-ROW(T$15),0)","v":124},9.1999999999999993,"BDI 1",{"$f":"IF($C63=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH63),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":11.94},{"$f":"IF($C63=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X63)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X63)-ROW($X$15),-1))),IF($C63=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":1480.56},"RA","RA",{"$f":"IF($C63=\"S\",IF($Z63=\"CP\",$X63,IF($Z63=\"RA\",(($X63)*QCI!$AA$3),0)),SomaAgrup)","v":95.874117704007062},0,{"$f":"IF($N63=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C63=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X63<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG63<>\"\",$AG63>0,ORÇAMENTO.CustoUnitario>$AG63),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN63)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C63<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD63,-1,0))+IF($C63<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E63,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C63=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91930"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($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 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,1480.56,11.94]
["S",2,"S",0,{"$f":"IF($C64=1,OFFSET(E64,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E64,-1,0))),OFFSET(E64,-1,0))","v":1},4,0,0,10,0,{"$f":"IF(OR($C64=\"S\",$C64=0),0,MATCH(OFFSET($D64,0,$C64)+IF($C64<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E64)),OFFSET($D64,1,$C64,ROW($C$67)-ROW($C64)),0))","v":0},"F","Serviço","Serviço","1.4.10.","SINAPI","91840",{"$f":"IF($C64=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T64)-ROW(T$15),0)","v":60},26.33,"BDI 1",{"$f":"IF($C64=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH64),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":34.17},{"$f":"IF($C64=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X64)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X64)-ROW($X$15),-1))),IF($C64=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":2050.1999999999998},"RA","RA",{"$f":"IF($C64=\"S\",IF($Z64=\"CP\",$X64,IF($Z64=\"RA\",(($X64)*QCI!$AA$3),0)),SomaAgrup)","v":132.7613309266462},0,{"$f":"IF($N64=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C64=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X64<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG64<>\"\",$AG64>0,ORÇAMENTO.CustoUnitario>$AG64),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN64)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C64<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD64,-1,0))+IF($C64<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E64,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C64=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 91840"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C64<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE64,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE64,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,2050.1999999999998,34.17]
["S",2,"S",0,{"$f":"IF($C65=1,OFFSET(E65,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E65,-1,0))),OFFSET(E65,-1,0))","v":1},4,0,0,11,0,{"$f":"IF(OR($C65=\"S\",$C65=0),0,MATCH(OFFSET($D65,0,$C65)+IF($C65<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E65)),OFFSET($D65,1,$C65,ROW($C$67)-ROW($C65)),0))","v":0},"F","Serviço","Serviço","1.4.11.","SINAPI","93358",{"$f":"IF($C65=\"S\",REFERENCIA.Descricao,\"(digite a descrição aqui)\")","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"REFERENCIA.Unidade","v":"-"},{"$f":"OFFSET(CÁLCULO!H$15,ROW($T65)-ROW(T$15),0)","v":3.6},102.65,"BDI 1",{"$f":"IF($C65=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH65),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":133.21},{"$f":"IF($C65=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X65)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X65)-ROW($X$15),-1))),IF($C65=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":479.56},"RA","RA",{"$f":"IF($C65=\"S\",IF($Z65=\"CP\",$X65,IF($Z65=\"RA\",(($X65)*QCI!$AA$3),0)),SomaAgrup)","v":31.054055145440664},0,{"$f":"IF($N65=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C65=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X65<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG65<>\"\",$AG65>0,ORÇAMENTO.CustoUnitario>$AG65),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN65)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C65<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD65,-1,0))+IF($C65<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E65,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C65=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"SINAPI 93358"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C65<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE65,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE65,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,479.56,133.21]
["S",2,"S",0,{"$f":"IF($C66=1,OFFSET(E66,-1,0)+MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET(ORÇAMENTO!E66,-1,0))),OFFSET(E66,-1,0))","v":1},4,0,0,12,0,{"$f":"IF(OR($C66=\"S\",$C66=0),0,MATCH(OFFSET($D66,0,$C66)+IF($C66<>1,1,COUNTIF(QCI!$A$13:$A$24,ORÇAMENTO!E66)),OFFSET($D66,1,$C66,ROW($C$67)-ROW($C66)),0))","v":0},"F","Serviço","Serviço","1.4.12.","Composição","5","CABO MULTIPOLAR DE COBRE, FLEXIVEL, CLASSE 4 OU 5, ISOLAÇÃO EM HEPR, COBERTURA EM PV-ST2, ANTICHAMA BWF-B, 0,6/1KV, 3 CONDUTORES DE 2,5 MM2","M",{"$f":"OFFSET(CÁLCULO!H$15,ROW($T66)-ROW(T$15),0)","v":32},9.48,"BDI 1",{"$f":"IF($C66=\"S\",ROUND(IF(TIPOORCAMENTO=\"Proposto\",ORÇAMENTO.CustoUnitario*(1+$AH66),ORÇAMENTO.PrecoUnitarioLicitado),15-13*$AF$10),0)","v":12.3},{"$f":"IF($C66=\"S\",IF(Import.TipoArredondamento<>\"TransfereGOV\",VTOTAL1,SUM(OFFSET(CÁLCULO!$AA$15,ROW($X66)-ROW($X$15),1):OFFSET(CÁLCULO!$AL$15,ROW($X66)-ROW($X$15),-1))),IF($C66=0,0,ROUND(SomaAgrup,15-13*$AF$11)))","v":393.6},"RA","RA",{"$f":"IF($C66=\"S\",IF($Z66=\"CP\",$X66,IF($Z66=\"RA\",(($X66)*QCI!$AA$3),0)),SomaAgrup)","v":25.487688934117621},0,{"$f":"IF($N66=\"\",\"\",IF(ORÇAMENTO.Descricao=\"\",\"DESCRIÇÃO\",IF(AND($C66=\"S\",ORÇAMENTO.Unidade=\"\"),\"UNIDADE\",IF($X66<0,\"VALOR NEGATIVO\",IF(OR(AND(TIPOORCAMENTO=\"Proposto\",$AG66<>\"\",$AG66>0,ORÇAMENTO.CustoUnitario>$AG66),AND(TIPOORCAMENTO=\"LICITADO\",ORÇAMENTO.PrecoUnitarioLicitado>$AN66)),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(C66<=CRONO.NivelExibicao,MAX($AD$15:OFFSET(AD66,-1,0))+IF($C66<>1,1,MAX(1,COUNTIF(QCI!$A$13:$A$24,OFFSET($E66,-1,0)))),\"\")","v":""},{"$f":"IF(AND($C66=\"S\",ORÇAMENTO.CodBarra<>\"\"),IF(ORÇAMENTO.Fonte=\"\",ORÇAMENTO.CodBarra,CONCATENATE(ORÇAMENTO.Fonte,\" \",ORÇAMENTO.CodBarra)))","v":"Composição 5"},{"$f":"IF(ISERROR(INDIRECT(ORÇAMENTO.BancoRef)),\"(abra o arquivo 'Referência \"&Excel_BuiltIn_Database&\".xlsm)\",IF(OR($C66<>\"S\",ORÇAMENTO.CodBarra=\"\"),\"(Sem Código)\",IF(ISERROR(MATCH($AE66,INDIRECT(ORÇAMENTO.BancoRef),0)),\"(Código não identificado nas referências)\",MATCH($AE66,INDIRECT(ORÇAMENTO.BancoRef),0))))","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"ROUND(IF(DESONERACAO=\"sim\",REFERENCIA.Desonerado,REFERENCIA.NaoDesonerado),2)","v":0},0.29770000000000002,null,null,null,null,393.6,12.3]
[-1,null,-1,null,0,0,0,0,0,null,null,"F"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($AF$7=FALSE,$AF$8=FALSE,$AF$9=FALSE,$AF$10=FALSE,$AF$11=FALSE),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF($AF$7=TRUE,\"Quantidade; \",\"\"),IF($AF$8=TRUE,\"Custo Unitário; \",\"\"),IF($AF$9=TRUE,\"BDI; \",\"\"),IF($AF$10=TRUE,\"Preço Unitário; \",\"\"),IF($AF$11=TRUE,\"Preço Total.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Custo Unitário; BDI; Preço Unitário; Preço Total."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Siglas da Composição do Investimento: RA - Rateio proporcional entre Repasse e Contrapartida; RP - 100% Repasse; CP - 100% Contrapartida; OU - 100% Outros."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Município","v":"Piraí - RJ"}]
[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:",{"$f":"Import.RespOrçamento","v":"Solange Reis Moreira"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2025-10-14"},null,null,null,"CREA/CAU:","A5926-9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Data",null,null,null,"ART/RRT:",0]

{"sheet":"CÁLCULO","index":5,"n_rows":75,"n_cols":59,"rows_kept":75,"cut":false,"hidden":false,"merged":[[14,4,14,7],[3,4,3,5],[3,6,3,7],[3,18,3,19],[3,20,3,25],[4,4,4,5],[4,6,4,7],[4,18,4,19],[4,20,4,25],[0,5,0,7],[0,16,0,17],[0,24,0,25],[1,5,1,7],[1,16,1,17],[1,24,1,25]]}
[null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"MEMÓRIA DE CÁLCULO\",\"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES\")","v":"PLQ - PLANILHA DE LEVANTAMENTO DE QUANTIDADES"},null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo",null,null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"\",\"Memória de Cálculo\")&\" - \"&import.recurso","v":"Memória de Cálculo - OGU"},null,null,null,null,null,null,null,null,null,null,"#PUBLICO",null,null,null,null,null,null,null,"#PUBLICO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(ROUND(OFFSET(#REF!,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(#REF!)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)","v":{"$error":"#REF!"}},{"$f":"ROUND(ROUND(OFFSET(#REF!,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(#REF!)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)","v":{"$error":"#REF!"}},{"$f":"ROUND(ROUND(OFFSET(#REF!,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(#REF!)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)","v":{"$error":"#REF!"}},{"$f":"SUM(AB3:AD3)-SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,"APELIDO DO EMPREENDIMENTO",null,"Nº TransfereGOV",null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR",null,null,null,null,null,null,null,"Nº OPERAÇÃO",null,"PROPONENTE / TOMADOR"]
[null,null,null,null,{"$f":"Import.Apelido","v":"Construção de Quadra Poliesportiva "},null,{"$f":"Import.TransfereGOV","v":"911400/2021"},null,{"$f":"Import.CR","v":"1076922-24"},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},null,null,null,null,null,null,null,{"$f":"Import.CR","v":"1076922-24"},null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE3","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,"Preços dos serviços por frente",null,null,null,null,null,null,null,null,null,null,"Mês do cronograma",null,null,null,null,null,null,null,null,null,null,"Número da Medição"]
[]
[]
[]
[]
[]
[{"$f":"IF(OFFSET(EVENTOS!$C$5,1,0)=\"Automática, conforme os agrupadores Nível 4 do Orçamento\",4,IF(OFFSET(EVENTOS!$C$5,1,0)=\"Automática, conforme os agrupadores Nível 3 do Orçamento\",3,IF(OFFSET(EVENTOS!$C$5,1,0)=\"Definir Manualmente\",\"Manual\",2)))","v":2},"Empty",null,null,null,null,null,null,null,".","Nº AGRUPADOR DE EVENTOS",".",{"$f":"IF(ACOMPANHAMENTO=\"BM\",0,COUNTIF(M15:M67,0))","v":0},"FRENTES DE OBRA:",null,".","ADMINISTRAÇÃO LOCAL","SERVIÇOS PRELIMINARES","QUADRA",null,"SERVIÇOS GERAIS",null,null,null,null,null,".",{"$f":"OFFSET($P$12,0,AB$13)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"OFFSET($P$12,0,AC$13)","v":"SERVIÇOS PRELIMINARES"},"QUADRA",0,"SERVIÇOS GERAIS",0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AM$13)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"OFFSET($P$12,0,AN$13)","v":"SERVIÇOS PRELIMINARES"},"QUADRA",0,"SERVIÇOS GERAIS",0,0,0,0,0,null,{"$f":"OFFSET($P$12,0,AX$13)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"OFFSET($P$12,0,AY$13)","v":"SERVIÇOS PRELIMINARES"},"QUADRA",0,"SERVIÇOS GERAIS",0,0,0,0,0]
["AUTOEVENTO","Empty",null,"Nível","Item","Descrição","Unidade","Quantidade","Memória de Cálculo",null,"Nº",null,"# Evento","Agrupador de Eventos",{"$f":"OFFSET(O13,0,-1)+1","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET(Q13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,null,{"$f":"OFFSET(AB13,0,-1)+1","v":1},2,3,4,5,6,7,8,9,10,null,1,2,3,4,5,6,7,8,9,10,null,1,2,3,4,5,6,7,8,9,10]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K14<>\"\",MIN(VALUE(LEFT(K14,FIND(\".\",K14)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B14>AUTOEVENTO,$B14=\"S\",$B14=0),SUBSTITUTE(OFFSET($A14,-1,0),IF($D14=\"Serviço\",\".\",\"\"),\"\"),ROW(A14)-ROW($A$15)&\".\"))","v":"AUTOEVENTO"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B14)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C14)-ROW(C$15),0)","v":""},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D14)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E14)-ROW(E$15),0)","v":"-"},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F14)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q14:$AA14,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D14<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A14,IF(ISERROR(MATCH($A14,$A$15:OFFSET($A14,-1,0),0)),MAX($M$15:OFFSET(M14,-1,0))+1,INDEX($M$15:OFFSET(M14,-1,0),MATCH($A14,$A$15:OFFSET($A14,-1,0),0)))))","v":"# Evento"},{"$f":"IF($D14<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A14=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A14,0)),OFFSET($F$15,$A14,0)))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D14=\"Serviço\",AB$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AB14)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P14,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB14)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AC$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AC14)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P14,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC14)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AD$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AD14)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P14,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD14)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AE$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AE14)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P14,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE14)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AF$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AF14)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P14,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF14)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AG$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AG14)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P14,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG14)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AH$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AH14)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P14,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH14)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AI$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AI14)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P14,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI14)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AJ$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AJ14)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P14,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ14)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D14=\"Serviço\",AK$12<>0,$H14>0,OR(AUTOEVENTO<>\"manual\",$M14<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H14*OFFSET(ORÇAMENTO!$X$15,ROW(AK14)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P14,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK14)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AM$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AN$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AO$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AP$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AQ$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AR$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AS$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AT$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AU$13))))","v":{"$error":"#VALUE!"}},{"$f":"IF($D14<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M14=1),0,IF(OFFSET(CRONOPLE!$F$14,$M14,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M14,AV$13))))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,AX$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,AY$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,AZ$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BA$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BB$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BC$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BD$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BE$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BF$13))))","v":0},{"$f":"IF($D14<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M14=1),$M14>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M14,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M14,BG$13))))","v":0}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B15)-ROW(B$15),0)","v":"L"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C15)-ROW(C$15),0)","v":"F"},{"$f":"IF(TIPOORCAMENTO=\"LICITADO\",\"CTEF\",\"LOTE\")","v":"LOTE"},{"$f":"Import.DescLote","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},null,null,null,null,null,null,".",{"$f":"IF(AUTOEVENTO=\"MANUAL\",0,1)","v":1},"TOTAL FINANC. POR FRENTE (R$):",{"$f":"OFFSET($AA$15,0,O$13)","v":{"$error":"#VALUE!"}},null,{"$f":"OFFSET($AA$15,0,Q$13)","v":89232.08},134547.60000000003,133613.42000000001,0,0,0,0,0,0,0,null,{"$f":"ROUND(SUM(OFFSET(AB$15,1,0):AB$67),2)","v":89232.08},{"$f":"SUM(OFFSET(AC$15,1,0):AC$67)","v":134547.60000000003},{"$f":"SUM(OFFSET(AD$15,1,0):AD$67)","v":133613.42000000001},{"$f":"SUM(OFFSET(AE$15,1,0):AE$67)","v":0},{"$f":"SUM(OFFSET(AF$15,1,0):AF$67)","v":0},{"$f":"SUM(OFFSET(AG$15,1,0):AG$67)","v":0},{"$f":"SUM(OFFSET(AH$15,1,0):AH$67)","v":0},{"$f":"SUM(OFFSET(AI$15,1,0):AI$67)","v":0},{"$f":"SUM(OFFSET(AJ$15,1,0):AJ$67)","v":0},{"$f":"SUM(OFFSET(AK$15,1,0):AK$67)","v":0},null,{"$f":"10^12","v":1000000000000},{"$f":"10^12","v":1000000000000},1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,null,{"$f":"10^12","v":1000000000000},1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000,1000000000000]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K16<>\"\",MIN(VALUE(LEFT(K16,FIND(\".\",K16)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B16>AUTOEVENTO,$B16=\"S\",$B16=0),SUBSTITUTE(OFFSET($A16,-1,0),IF($D16=\"Serviço\",\".\",\"\"),\"\"),ROW(A16)-ROW($A$15)&\".\"))","v":"1."},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B16)-ROW(B$15),0)","v":1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C16)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D16)-ROW(D$15),0)","v":"Meta"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E16)-ROW(E$15),0)","v":"1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F16)-ROW(F$15),0)","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},{"$f":"IF($D16<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G16)-ROW(G$15),0))","v":""},{"$f":"IF($D16<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H16)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q16:$AA16,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D16<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A16,IF(ISERROR(MATCH($A16,$A$15:OFFSET($A16,-1,0),0)),MAX($M$15:OFFSET(M16,-1,0))+1,INDEX($M$15:OFFSET(M16,-1,0),MATCH($A16,$A$15:OFFSET($A16,-1,0),0)))))","v":""},{"$f":"IF($D16<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A16=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A16,0)),OFFSET($F$15,$A16,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D16=\"Serviço\",AB$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AB16)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P16,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB16)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AC$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AC16)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P16,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC16)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AD$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AD16)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P16,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD16)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AE$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AE16)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P16,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE16)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AF$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AF16)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P16,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF16)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AG$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AG16)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P16,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG16)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AH$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AH16)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P16,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH16)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AI$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AI16)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P16,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI16)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AJ$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AJ16)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P16,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ16)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D16=\"Serviço\",AK$12<>0,$H16>0,OR(AUTOEVENTO<>\"manual\",$M16<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H16*OFFSET(ORÇAMENTO!$X$15,ROW(AK16)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P16,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK16)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AM$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AN$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AO$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AP$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AQ$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AR$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AS$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AT$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AU$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M16=1),0,IF(OFFSET(CRONOPLE!$F$14,$M16,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M16,AV$13))))","v":0},null,{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,AX$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,AY$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,AZ$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BA$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BB$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BC$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BD$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BE$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BF$13))))","v":0},{"$f":"IF($D16<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M16=1),$M16>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M16,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M16,BG$13))))","v":0}]
["2.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B17)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C17)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D17)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E17)-ROW(E$15),0)","v":"1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F17)-ROW(F$15),0)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"IF($D17<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G17)-ROW(G$15),0))","v":""},{"$f":"IF($D17<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H17)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q17:$AA17,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D17<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A17,IF(ISERROR(MATCH($A17,$A$15:OFFSET($A17,-1,0),0)),MAX($M$15:OFFSET(M17,-1,0))+1,INDEX($M$15:OFFSET(M17,-1,0),MATCH($A17,$A$15:OFFSET($A17,-1,0),0)))))","v":""},{"$f":"IF($D17<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A17=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A17,0)),OFFSET($F$15,$A17,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D17=\"Serviço\",AB$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AB17)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P17,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB17)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AC$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AC17)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P17,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC17)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AD$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AD17)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P17,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD17)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AE$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AE17)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P17,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE17)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AF$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AF17)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P17,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF17)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AG$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AG17)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P17,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG17)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AH$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AH17)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P17,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH17)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AI$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AI17)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P17,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI17)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AJ$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AJ17)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P17,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ17)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D17=\"Serviço\",AK$12<>0,$H17>0,OR(AUTOEVENTO<>\"manual\",$M17<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H17*OFFSET(ORÇAMENTO!$X$15,ROW(AK17)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P17,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK17)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AM$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AN$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AO$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AP$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AQ$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AR$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AS$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AT$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AU$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M17=1),0,IF(OFFSET(CRONOPLE!$F$14,$M17,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M17,AV$13))))","v":0},null,{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,AX$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,AY$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,AZ$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BA$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BB$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BC$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BD$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BE$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BF$13))))","v":0},{"$f":"IF($D17<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M17=1),$M17>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M17,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M17,BG$13))))","v":0}]
["2",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B18)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C18)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D18)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E18)-ROW(E$15),0)","v":"1.1.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F18)-ROW(F$15),0)","v":"ADMINISTRAÇÃO LOCAL ENGENHEIRO CIVIL DE OBRA PLENO COM 10H SEMANAIS E ENCARREGADO GERAL DE OBRAS"},{"$f":"IF($D18<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G18)-ROW(G$15),0))","v":"PERC"},{"$f":"IF($D18<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H18)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q18:$AA18,15-13*ORÇAMENTO!$AF$7))))","v":100},null,null,null,".",{"$f":"IF($D18<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A18,IF(ISERROR(MATCH($A18,$A$15:OFFSET($A18,-1,0),0)),MAX($M$15:OFFSET(M18,-1,0))+1,INDEX($M$15:OFFSET(M18,-1,0),MATCH($A18,$A$15:OFFSET($A18,-1,0),0)))))","v":2},{"$f":"IF($D18<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A18=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A18,0)),OFFSET($F$15,$A18,0)))","v":"ADMINISTRAÇÃO LOCAL"},null,null,100,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D18=\"Serviço\",AB$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AB18)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P18,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB18)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":28608},{"$f":"IF(AND($D18=\"Serviço\",AC$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AC18)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P18,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC18)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AD$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AD18)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P18,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD18)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AE$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AE18)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P18,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE18)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AF$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AF18)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P18,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF18)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AG$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AG18)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P18,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG18)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AH$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AH18)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P18,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH18)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AI$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AI18)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P18,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI18)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AJ$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AJ18)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P18,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ18)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D18=\"Serviço\",AK$12<>0,$H18>0,OR(AUTOEVENTO<>\"manual\",$M18<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H18*OFFSET(ORÇAMENTO!$X$15,ROW(AK18)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P18,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK18)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AM$13))))","v":1},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AN$13))))","v":2},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AO$13))))","v":3},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AP$13))))","v":4},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AQ$13))))","v":5},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AR$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AS$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AT$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AU$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M18=1),0,IF(OFFSET(CRONOPLE!$F$14,$M18,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M18,AV$13))))","v":1000000000000},null,{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,AX$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,AY$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,AZ$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BA$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BB$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BC$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BD$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BE$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BF$13))))","v":1000000000000},{"$f":"IF($D18<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M18=1),$M18>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M18,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M18,BG$13))))","v":1000000000000}]
["4.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B19)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C19)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D19)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E19)-ROW(E$15),0)","v":"1.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F19)-ROW(F$15),0)","v":"SERVIÇOS PRELIMINARES"},{"$f":"IF($D19<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G19)-ROW(G$15),0))","v":""},{"$f":"IF($D19<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H19)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q19:$AA19,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D19<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A19,IF(ISERROR(MATCH($A19,$A$15:OFFSET($A19,-1,0),0)),MAX($M$15:OFFSET(M19,-1,0))+1,INDEX($M$15:OFFSET(M19,-1,0),MATCH($A19,$A$15:OFFSET($A19,-1,0),0)))))","v":""},{"$f":"IF($D19<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A19=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A19,0)),OFFSET($F$15,$A19,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D19=\"Serviço\",AB$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AB19)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P19,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB19)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AC$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AC19)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P19,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC19)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AD$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AD19)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P19,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD19)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AE$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AE19)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P19,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE19)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AF$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AF19)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P19,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF19)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AG$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AG19)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P19,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG19)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AH$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AH19)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P19,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH19)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AI$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AI19)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P19,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI19)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AJ$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AJ19)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P19,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ19)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D19=\"Serviço\",AK$12<>0,$H19>0,OR(AUTOEVENTO<>\"manual\",$M19<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H19*OFFSET(ORÇAMENTO!$X$15,ROW(AK19)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P19,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK19)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AM$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AN$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AO$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AP$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AQ$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AR$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AS$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AT$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AU$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M19=1),0,IF(OFFSET(CRONOPLE!$F$14,$M19,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M19,AV$13))))","v":0},null,{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,AX$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,AY$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,AZ$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BA$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BB$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BC$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BD$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BE$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BF$13))))","v":0},{"$f":"IF($D19<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M19=1),$M19>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M19,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M19,BG$13))))","v":0}]
["4",{"$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$15),0)","v":"1.2.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F20)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q20:$AA20,15-13*ORÇAMENTO!$AF$7))))","v":7.5},null,null,null,".",{"$f":"IF($D20<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A20,IF(ISERROR(MATCH($A20,$A$15:OFFSET($A20,-1,0),0)),MAX($M$15:OFFSET(M20,-1,0))+1,INDEX($M$15:OFFSET(M20,-1,0),MATCH($A20,$A$15:OFFSET($A20,-1,0),0)))))","v":3},{"$f":"IF($D20<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A20=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A20,0)),OFFSET($F$15,$A20,0)))","v":"SERVIÇOS PRELIMINARES"},null,null,7.5,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D20=\"Serviço\",AB$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AB20)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P20,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB20)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3106.88},{"$f":"IF(AND($D20=\"Serviço\",AC$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AC20)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P20,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC20)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AD$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AD20)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P20,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD20)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AE$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AE20)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P20,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE20)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AF$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AF20)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P20,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF20)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AG$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AG20)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P20,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG20)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AH$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AH20)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P20,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH20)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AI$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AI20)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P20,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI20)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AJ$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AJ20)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P20,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ20)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D20=\"Serviço\",AK$12<>0,$H20>0,OR(AUTOEVENTO<>\"manual\",$M20<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H20*OFFSET(ORÇAMENTO!$X$15,ROW(AK20)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P20,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK20)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AM$13))))","v":1},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AN$13))))","v":1},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AO$13))))","v":3},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AP$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AQ$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AR$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AS$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AT$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AU$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M20=1),0,IF(OFFSET(CRONOPLE!$F$14,$M20,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M20,AV$13))))","v":1000000000000},null,{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AX$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AY$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,AZ$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BA$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BB$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BC$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BD$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BE$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BF$13))))","v":1000000000000},{"$f":"IF($D20<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M20=1),$M20>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M20,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M20,BG$13))))","v":1000000000000}]
["4",{"$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$15),0)","v":"1.2.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F21)-ROW(F$15),0)","v":"ALUGUÉIS (CONTAINERS)"},{"$f":"IF($D21<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G21)-ROW(G$15),0))","v":"UNID"},{"$f":"IF($D21<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H21)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q21:$AA21,15-13*ORÇAMENTO!$AF$7))))","v":2},null,null,null,".",{"$f":"IF($D21<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A21,IF(ISERROR(MATCH($A21,$A$15:OFFSET($A21,-1,0),0)),MAX($M$15:OFFSET(M21,-1,0))+1,INDEX($M$15:OFFSET(M21,-1,0),MATCH($A21,$A$15:OFFSET($A21,-1,0),0)))))","v":3},{"$f":"IF($D21<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A21=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A21,0)),OFFSET($F$15,$A21,0)))","v":"SERVIÇOS PRELIMINARES"},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D21=\"Serviço\",AB$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AB21)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P21,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB21)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":5656.16},{"$f":"IF(AND($D21=\"Serviço\",AC$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AC21)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P21,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC21)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AD$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AD21)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P21,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD21)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AE$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AE21)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P21,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE21)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AF$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AF21)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P21,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF21)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AG$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AG21)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P21,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG21)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AH$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AH21)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P21,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH21)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AI$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AI21)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P21,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI21)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AJ$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AJ21)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P21,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ21)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D21=\"Serviço\",AK$12<>0,$H21>0,OR(AUTOEVENTO<>\"manual\",$M21<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H21*OFFSET(ORÇAMENTO!$X$15,ROW(AK21)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P21,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK21)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AM$13))))","v":1},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AN$13))))","v":1},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AO$13))))","v":3},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AP$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AQ$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AR$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AS$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AT$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AU$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M21=1),0,IF(OFFSET(CRONOPLE!$F$14,$M21,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M21,AV$13))))","v":1000000000000},null,{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,AX$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,AY$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,AZ$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BA$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BB$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BC$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BD$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BE$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BF$13))))","v":1000000000000},{"$f":"IF($D21<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M21=1),$M21>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M21,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M21,BG$13))))","v":1000000000000}]
["4",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B22)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C22)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D22)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E22)-ROW(E$15),0)","v":"1.2.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F22)-ROW(F$15),0)","v":"MOBILIZAÇÃO"},{"$f":"IF($D22<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G22)-ROW(G$15),0))","v":"UNID"},{"$f":"IF($D22<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H22)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q22:$AA22,15-13*ORÇAMENTO!$AF$7))))","v":1},null,null,null,".",{"$f":"IF($D22<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A22,IF(ISERROR(MATCH($A22,$A$15:OFFSET($A22,-1,0),0)),MAX($M$15:OFFSET(M22,-1,0))+1,INDEX($M$15:OFFSET(M22,-1,0),MATCH($A22,$A$15:OFFSET($A22,-1,0),0)))))","v":3},{"$f":"IF($D22<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A22=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A22,0)),OFFSET($F$15,$A22,0)))","v":"SERVIÇOS PRELIMINARES"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D22=\"Serviço\",AB$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AB22)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P22,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB22)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1016.4},{"$f":"IF(AND($D22=\"Serviço\",AC$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AC22)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P22,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC22)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AD$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AD22)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P22,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD22)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AE$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AE22)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P22,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE22)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AF$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AF22)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P22,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF22)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AG$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AG22)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P22,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG22)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AH$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AH22)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P22,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH22)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AI$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AI22)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P22,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI22)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AJ$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AJ22)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P22,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ22)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D22=\"Serviço\",AK$12<>0,$H22>0,OR(AUTOEVENTO<>\"manual\",$M22<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H22*OFFSET(ORÇAMENTO!$X$15,ROW(AK22)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P22,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK22)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AM$13))))","v":1},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AN$13))))","v":1},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AO$13))))","v":3},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AP$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AQ$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AR$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AS$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AT$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AU$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M22=1),0,IF(OFFSET(CRONOPLE!$F$14,$M22,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M22,AV$13))))","v":1000000000000},null,{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AX$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AY$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,AZ$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BA$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BB$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BC$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BD$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BE$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BF$13))))","v":1000000000000},{"$f":"IF($D22<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M22=1),$M22>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M22,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M22,BG$13))))","v":1000000000000}]
["4",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B23)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C23)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D23)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E23)-ROW(E$15),0)","v":"1.2.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F23)-ROW(F$15),0)","v":"DESMOBILIZAÇÃO"},{"$f":"IF($D23<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G23)-ROW(G$15),0))","v":"UNID"},{"$f":"IF($D23<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H23)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q23:$AA23,15-13*ORÇAMENTO!$AF$7))))","v":1},null,null,null,".",{"$f":"IF($D23<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A23,IF(ISERROR(MATCH($A23,$A$15:OFFSET($A23,-1,0),0)),MAX($M$15:OFFSET(M23,-1,0))+1,INDEX($M$15:OFFSET(M23,-1,0),MATCH($A23,$A$15:OFFSET($A23,-1,0),0)))))","v":3},{"$f":"IF($D23<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A23=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A23,0)),OFFSET($F$15,$A23,0)))","v":"SERVIÇOS PRELIMINARES"},null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D23=\"Serviço\",AB$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AB23)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P23,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB23)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AC$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AC23)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P23,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC23)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AD$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AD23)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P23,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD23)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1016.4},{"$f":"IF(AND($D23=\"Serviço\",AE$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AE23)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P23,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE23)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AF$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AF23)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P23,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF23)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AG$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AG23)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P23,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG23)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AH$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AH23)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P23,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH23)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AI$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AI23)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P23,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI23)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AJ$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AJ23)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P23,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ23)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D23=\"Serviço\",AK$12<>0,$H23>0,OR(AUTOEVENTO<>\"manual\",$M23<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H23*OFFSET(ORÇAMENTO!$X$15,ROW(AK23)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P23,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK23)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AM$13))))","v":1},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AN$13))))","v":1},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AO$13))))","v":3},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AP$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AQ$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AR$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AS$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AT$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AU$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M23=1),0,IF(OFFSET(CRONOPLE!$F$14,$M23,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M23,AV$13))))","v":1000000000000},null,{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,AX$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,AY$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,AZ$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BA$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BB$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BC$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BD$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BE$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BF$13))))","v":1000000000000},{"$f":"IF($D23<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M23=1),$M23>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M23,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M23,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K24<>\"\",MIN(VALUE(LEFT(K24,FIND(\".\",K24)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B24>AUTOEVENTO,$B24=\"S\",$B24=0),SUBSTITUTE(OFFSET($A24,-1,0),IF($D24=\"Serviço\",\".\",\"\"),\"\"),ROW(A24)-ROW($A$15)&\".\"))","v":"4"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B24)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C24)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D24)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E24)-ROW(E$15),0)","v":"1.2.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F24)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q24:$AA24,15-13*ORÇAMENTO!$AF$7))))","v":2},null,null,null,".",{"$f":"IF($D24<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A24,IF(ISERROR(MATCH($A24,$A$15:OFFSET($A24,-1,0),0)),MAX($M$15:OFFSET(M24,-1,0))+1,INDEX($M$15:OFFSET(M24,-1,0),MATCH($A24,$A$15:OFFSET($A24,-1,0),0)))))","v":3},{"$f":"IF($D24<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A24=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A24,0)),OFFSET($F$15,$A24,0)))","v":"SERVIÇOS PRELIMINARES"},null,null,2,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D24=\"Serviço\",AB$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AB24)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P24,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB24)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2420.7800000000002},{"$f":"IF(AND($D24=\"Serviço\",AC$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AC24)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P24,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC24)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AD$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AD24)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P24,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD24)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AE$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AE24)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P24,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE24)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AF$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AF24)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P24,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF24)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AG$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AG24)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P24,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG24)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AH$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AH24)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P24,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH24)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AI$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AI24)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P24,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI24)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AJ$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AJ24)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P24,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ24)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D24=\"Serviço\",AK$12<>0,$H24>0,OR(AUTOEVENTO<>\"manual\",$M24<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H24*OFFSET(ORÇAMENTO!$X$15,ROW(AK24)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P24,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK24)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AM$13))))","v":1},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AN$13))))","v":1},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AO$13))))","v":3},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AP$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AQ$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AR$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AS$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AT$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AU$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M24=1),0,IF(OFFSET(CRONOPLE!$F$14,$M24,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M24,AV$13))))","v":1000000000000},null,{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,AX$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,AY$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,AZ$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BA$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BB$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BC$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BD$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BE$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BF$13))))","v":1000000000000},{"$f":"IF($D24<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M24=1),$M24>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M24,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M24,BG$13))))","v":1000000000000}]
["10.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B25)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C25)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D25)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E25)-ROW(E$15),0)","v":"1.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F25)-ROW(F$15),0)","v":"QUADRA"},{"$f":"IF($D25<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G25)-ROW(G$15),0))","v":""},{"$f":"IF($D25<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H25)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q25:$AA25,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D25<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A25,IF(ISERROR(MATCH($A25,$A$15:OFFSET($A25,-1,0),0)),MAX($M$15:OFFSET(M25,-1,0))+1,INDEX($M$15:OFFSET(M25,-1,0),MATCH($A25,$A$15:OFFSET($A25,-1,0),0)))))","v":""},{"$f":"IF($D25<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A25=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A25,0)),OFFSET($F$15,$A25,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D25=\"Serviço\",AB$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AB25)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P25,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB25)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AC$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AC25)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P25,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC25)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AD$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AD25)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P25,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD25)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AE$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AE25)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P25,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE25)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AF$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AF25)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P25,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF25)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AG$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AG25)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P25,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG25)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AH$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AH25)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P25,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH25)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AI$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AI25)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P25,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI25)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AJ$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AJ25)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P25,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ25)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D25=\"Serviço\",AK$12<>0,$H25>0,OR(AUTOEVENTO<>\"manual\",$M25<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H25*OFFSET(ORÇAMENTO!$X$15,ROW(AK25)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P25,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK25)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AM$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AN$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AO$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AP$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AQ$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AR$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AS$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AT$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AU$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M25=1),0,IF(OFFSET(CRONOPLE!$F$14,$M25,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M25,AV$13))))","v":0},null,{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,AX$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,AY$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,AZ$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BA$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BB$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BC$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BD$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BE$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BF$13))))","v":0},{"$f":"IF($D25<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M25=1),$M25>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M25,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M25,BG$13))))","v":0}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K26<>\"\",MIN(VALUE(LEFT(K26,FIND(\".\",K26)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B26>AUTOEVENTO,$B26=\"S\",$B26=0),SUBSTITUTE(OFFSET($A26,-1,0),IF($D26=\"Serviço\",\".\",\"\"),\"\"),ROW(A26)-ROW($A$15)&\".\"))","v":"10"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B26)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C26)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D26)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E26)-ROW(E$15),0)","v":"1.3.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F26)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q26:$AA26,15-13*ORÇAMENTO!$AF$7))))","v":215.1},null,null,null,".",{"$f":"IF($D26<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A26,IF(ISERROR(MATCH($A26,$A$15:OFFSET($A26,-1,0),0)),MAX($M$15:OFFSET(M26,-1,0))+1,INDEX($M$15:OFFSET(M26,-1,0),MATCH($A26,$A$15:OFFSET($A26,-1,0),0)))))","v":4},{"$f":"IF($D26<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A26=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A26,0)),OFFSET($F$15,$A26,0)))","v":"QUADRA"},null,null,215.1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D26=\"Serviço\",AB$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AB26)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P26,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB26)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":25276.400000000001},{"$f":"IF(AND($D26=\"Serviço\",AC$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AC26)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P26,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC26)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AD$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AD26)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P26,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD26)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AE$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AE26)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P26,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE26)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AF$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AF26)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P26,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF26)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AG$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AG26)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P26,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG26)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AH$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AH26)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P26,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH26)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AI$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AI26)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P26,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI26)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AJ$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AJ26)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P26,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ26)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D26=\"Serviço\",AK$12<>0,$H26>0,OR(AUTOEVENTO<>\"manual\",$M26<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H26*OFFSET(ORÇAMENTO!$X$15,ROW(AK26)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P26,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK26)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AM$13))))","v":1},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AN$13))))","v":2},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AO$13))))","v":3},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AP$13))))","v":4},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AQ$13))))","v":5},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AR$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AS$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AT$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AU$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M26=1),0,IF(OFFSET(CRONOPLE!$F$14,$M26,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M26,AV$13))))","v":1000000000000},null,{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AX$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AY$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,AZ$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BA$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BB$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BC$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BD$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BE$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BF$13))))","v":1000000000000},{"$f":"IF($D26<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M26=1),$M26>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M26,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M26,BG$13))))","v":1000000000000}]
["10",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B27)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C27)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D27)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E27)-ROW(E$15),0)","v":"1.3.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F27)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q27:$AA27,15-13*ORÇAMENTO!$AF$7))))","v":445},null,null,null,".",{"$f":"IF($D27<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A27,IF(ISERROR(MATCH($A27,$A$15:OFFSET($A27,-1,0),0)),MAX($M$15:OFFSET(M27,-1,0))+1,INDEX($M$15:OFFSET(M27,-1,0),MATCH($A27,$A$15:OFFSET($A27,-1,0),0)))))","v":4},{"$f":"IF($D27<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A27=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A27,0)),OFFSET($F$15,$A27,0)))","v":"QUADRA"},null,null,445,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D27=\"Serviço\",AB$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AB27)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P27,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB27)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":6884.15},{"$f":"IF(AND($D27=\"Serviço\",AC$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AC27)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P27,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC27)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AD$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AD27)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P27,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD27)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AE$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AE27)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P27,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE27)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AF$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AF27)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P27,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF27)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AG$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AG27)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P27,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG27)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AH$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AH27)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P27,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH27)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AI$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AI27)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P27,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI27)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AJ$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AJ27)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P27,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ27)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D27=\"Serviço\",AK$12<>0,$H27>0,OR(AUTOEVENTO<>\"manual\",$M27<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H27*OFFSET(ORÇAMENTO!$X$15,ROW(AK27)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P27,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK27)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AM$13))))","v":1},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AN$13))))","v":2},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AO$13))))","v":3},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AP$13))))","v":4},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AQ$13))))","v":5},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AR$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AS$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AT$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AU$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M27=1),0,IF(OFFSET(CRONOPLE!$F$14,$M27,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M27,AV$13))))","v":1000000000000},null,{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,AX$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,AY$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,AZ$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BA$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BB$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BC$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BD$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BE$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BF$13))))","v":1000000000000},{"$f":"IF($D27<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M27=1),$M27>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M27,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M27,BG$13))))","v":1000000000000}]
["10",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B28)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C28)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D28)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E28)-ROW(E$15),0)","v":"1.3.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F28)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D28<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G28)-ROW(G$15),0))","v":"-"},{"$f":"IF($D28<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H28)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q28:$AA28,15-13*ORÇAMENTO!$AF$7))))","v":22.25},null,null,null,".",{"$f":"IF($D28<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A28,IF(ISERROR(MATCH($A28,$A$15:OFFSET($A28,-1,0),0)),MAX($M$15:OFFSET(M28,-1,0))+1,INDEX($M$15:OFFSET(M28,-1,0),MATCH($A28,$A$15:OFFSET($A28,-1,0),0)))))","v":4},{"$f":"IF($D28<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A28=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A28,0)),OFFSET($F$15,$A28,0)))","v":"QUADRA"},null,null,22.25,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D28=\"Serviço\",AB$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AB28)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P28,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB28)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":10472.85},{"$f":"IF(AND($D28=\"Serviço\",AC$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AC28)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P28,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC28)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AD$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AD28)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P28,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD28)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AE$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AE28)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P28,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE28)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AF$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AF28)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P28,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF28)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AG$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AG28)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P28,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG28)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AH$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AH28)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P28,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH28)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AI$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AI28)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P28,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI28)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AJ$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AJ28)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P28,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ28)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D28=\"Serviço\",AK$12<>0,$H28>0,OR(AUTOEVENTO<>\"manual\",$M28<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H28*OFFSET(ORÇAMENTO!$X$15,ROW(AK28)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P28,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK28)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AM$13))))","v":1},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AN$13))))","v":2},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AO$13))))","v":3},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AP$13))))","v":4},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AQ$13))))","v":5},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AR$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AS$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AT$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AU$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M28=1),0,IF(OFFSET(CRONOPLE!$F$14,$M28,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M28,AV$13))))","v":1000000000000},null,{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AX$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AY$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,AZ$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BA$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BB$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BC$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BD$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BE$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BF$13))))","v":1000000000000},{"$f":"IF($D28<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M28=1),$M28>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M28,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M28,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F29)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q29:$AA29,15-13*ORÇAMENTO!$AF$7))))","v":432},null,null,null,".",{"$f":"IF($D29<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A29,IF(ISERROR(MATCH($A29,$A$15:OFFSET($A29,-1,0),0)),MAX($M$15:OFFSET(M29,-1,0))+1,INDEX($M$15:OFFSET(M29,-1,0),MATCH($A29,$A$15:OFFSET($A29,-1,0),0)))))","v":4},{"$f":"IF($D29<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A29=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A29,0)),OFFSET($F$15,$A29,0)))","v":"QUADRA"},null,null,null,432,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D29=\"Serviço\",AB$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AB29)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P29,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB29)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AC$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AC29)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P29,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC29)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1287.3599999999999},{"$f":"IF(AND($D29=\"Serviço\",AD$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AD29)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P29,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD29)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AE$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AE29)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P29,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE29)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AF$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AF29)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P29,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF29)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AG$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AG29)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P29,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG29)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AH$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AH29)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P29,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH29)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AI$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AI29)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P29,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI29)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AJ$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AJ29)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P29,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ29)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D29=\"Serviço\",AK$12<>0,$H29>0,OR(AUTOEVENTO<>\"manual\",$M29<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H29*OFFSET(ORÇAMENTO!$X$15,ROW(AK29)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P29,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK29)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AM$13))))","v":1},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AN$13))))","v":2},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AO$13))))","v":3},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AP$13))))","v":4},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AQ$13))))","v":5},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AR$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AS$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AT$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AU$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M29=1),0,IF(OFFSET(CRONOPLE!$F$14,$M29,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M29,AV$13))))","v":1000000000000},null,{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AX$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AY$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,AZ$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BA$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BB$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BC$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BD$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BE$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BF$13))))","v":1000000000000},{"$f":"IF($D29<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M29=1),$M29>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M29,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M29,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F30)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q30:$AA30,15-13*ORÇAMENTO!$AF$7))))","v":4.3600000000000003},null,null,null,".",{"$f":"IF($D30<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A30,IF(ISERROR(MATCH($A30,$A$15:OFFSET($A30,-1,0),0)),MAX($M$15:OFFSET(M30,-1,0))+1,INDEX($M$15:OFFSET(M30,-1,0),MATCH($A30,$A$15:OFFSET($A30,-1,0),0)))))","v":4},{"$f":"IF($D30<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A30=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A30,0)),OFFSET($F$15,$A30,0)))","v":"QUADRA"},null,null,null,4.3600000000000003,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D30=\"Serviço\",AB$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AB30)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P30,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB30)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AC$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AC30)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P30,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC30)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":907.71},{"$f":"IF(AND($D30=\"Serviço\",AD$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AD30)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P30,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD30)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AE$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AE30)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P30,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE30)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AF$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AF30)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P30,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF30)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AG$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AG30)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P30,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG30)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AH$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AH30)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P30,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH30)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AI$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AI30)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P30,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI30)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AJ$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AJ30)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P30,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ30)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D30=\"Serviço\",AK$12<>0,$H30>0,OR(AUTOEVENTO<>\"manual\",$M30<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H30*OFFSET(ORÇAMENTO!$X$15,ROW(AK30)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P30,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK30)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AM$13))))","v":1},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AN$13))))","v":2},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AO$13))))","v":3},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AP$13))))","v":4},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AQ$13))))","v":5},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AR$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AS$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AT$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AU$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M30=1),0,IF(OFFSET(CRONOPLE!$F$14,$M30,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M30,AV$13))))","v":1000000000000},null,{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,AX$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,AY$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,AZ$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BA$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BB$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BC$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BD$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BE$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BF$13))))","v":1000000000000},{"$f":"IF($D30<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M30=1),$M30>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M30,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M30,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F31)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q31:$AA31,15-13*ORÇAMENTO!$AF$7))))","v":979},null,null,null,".",{"$f":"IF($D31<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A31,IF(ISERROR(MATCH($A31,$A$15:OFFSET($A31,-1,0),0)),MAX($M$15:OFFSET(M31,-1,0))+1,INDEX($M$15:OFFSET(M31,-1,0),MATCH($A31,$A$15:OFFSET($A31,-1,0),0)))))","v":4},{"$f":"IF($D31<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A31=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A31,0)),OFFSET($F$15,$A31,0)))","v":"QUADRA"},null,null,null,979,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D31=\"Serviço\",AB$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AB31)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P31,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB31)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AC$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AC31)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P31,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC31)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":19726.849999999999},{"$f":"IF(AND($D31=\"Serviço\",AD$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AD31)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P31,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD31)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AE$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AE31)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P31,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE31)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AF$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AF31)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P31,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF31)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AG$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AG31)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P31,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG31)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AH$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AH31)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P31,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH31)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AI$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AI31)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P31,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI31)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AJ$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AJ31)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P31,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ31)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D31=\"Serviço\",AK$12<>0,$H31>0,OR(AUTOEVENTO<>\"manual\",$M31<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H31*OFFSET(ORÇAMENTO!$X$15,ROW(AK31)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P31,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK31)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AM$13))))","v":1},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AN$13))))","v":2},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AO$13))))","v":3},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AP$13))))","v":4},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AQ$13))))","v":5},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AR$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AS$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AT$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AU$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M31=1),0,IF(OFFSET(CRONOPLE!$F$14,$M31,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M31,AV$13))))","v":1000000000000},null,{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,AX$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,AY$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,AZ$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BA$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BB$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BC$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BD$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BE$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BF$13))))","v":1000000000000},{"$f":"IF($D31<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M31=1),$M31>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M31,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M31,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F32)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q32:$AA32,15-13*ORÇAMENTO!$AF$7))))","v":445},null,null,null,".",{"$f":"IF($D32<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A32,IF(ISERROR(MATCH($A32,$A$15:OFFSET($A32,-1,0),0)),MAX($M$15:OFFSET(M32,-1,0))+1,INDEX($M$15:OFFSET(M32,-1,0),MATCH($A32,$A$15:OFFSET($A32,-1,0),0)))))","v":4},{"$f":"IF($D32<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A32=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A32,0)),OFFSET($F$15,$A32,0)))","v":"QUADRA"},null,null,null,445,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D32=\"Serviço\",AB$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AB32)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P32,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB32)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AC$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AC32)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P32,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC32)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":48086.7},{"$f":"IF(AND($D32=\"Serviço\",AD$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AD32)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P32,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD32)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AE$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AE32)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P32,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE32)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AF$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AF32)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P32,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF32)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AG$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AG32)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P32,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG32)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AH$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AH32)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P32,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH32)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AI$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AI32)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P32,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI32)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AJ$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AJ32)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P32,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ32)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D32=\"Serviço\",AK$12<>0,$H32>0,OR(AUTOEVENTO<>\"manual\",$M32<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H32*OFFSET(ORÇAMENTO!$X$15,ROW(AK32)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P32,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK32)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AM$13))))","v":1},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AN$13))))","v":2},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AO$13))))","v":3},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AP$13))))","v":4},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AQ$13))))","v":5},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AR$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AS$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AT$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AU$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M32=1),0,IF(OFFSET(CRONOPLE!$F$14,$M32,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M32,AV$13))))","v":1000000000000},null,{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AX$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AY$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,AZ$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BA$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BB$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BC$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BD$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BE$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BF$13))))","v":1000000000000},{"$f":"IF($D32<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M32=1),$M32>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M32,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M32,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K33<>\"\",MIN(VALUE(LEFT(K33,FIND(\".\",K33)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B33>AUTOEVENTO,$B33=\"S\",$B33=0),SUBSTITUTE(OFFSET($A33,-1,0),IF($D33=\"Serviço\",\".\",\"\"),\"\"),ROW(A33)-ROW($A$15)&\".\"))","v":"10"},{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B33)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C33)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D33)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E33)-ROW(E$15),0)","v":"1.3.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F33)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D33<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G33)-ROW(G$15),0))","v":"-"},{"$f":"IF($D33<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H33)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q33:$AA33,15-13*ORÇAMENTO!$AF$7))))","v":561.5},null,null,null,".",{"$f":"IF($D33<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A33,IF(ISERROR(MATCH($A33,$A$15:OFFSET($A33,-1,0),0)),MAX($M$15:OFFSET(M33,-1,0))+1,INDEX($M$15:OFFSET(M33,-1,0),MATCH($A33,$A$15:OFFSET($A33,-1,0),0)))))","v":4},{"$f":"IF($D33<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A33=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A33,0)),OFFSET($F$15,$A33,0)))","v":"QUADRA"},null,null,null,561.5,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D33=\"Serviço\",AB$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AB33)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P33,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB33)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AC$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AC33)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P33,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC33)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":10859.41},{"$f":"IF(AND($D33=\"Serviço\",AD$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AD33)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P33,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD33)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AE$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AE33)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P33,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE33)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AF$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AF33)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P33,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF33)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AG$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AG33)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P33,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG33)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AH$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AH33)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P33,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH33)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AI$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AI33)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P33,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI33)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AJ$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AJ33)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P33,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ33)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D33=\"Serviço\",AK$12<>0,$H33>0,OR(AUTOEVENTO<>\"manual\",$M33<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H33*OFFSET(ORÇAMENTO!$X$15,ROW(AK33)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P33,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK33)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AM$13))))","v":1},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AN$13))))","v":2},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AO$13))))","v":3},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AP$13))))","v":4},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AQ$13))))","v":5},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AR$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AS$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AT$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AU$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M33=1),0,IF(OFFSET(CRONOPLE!$F$14,$M33,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M33,AV$13))))","v":1000000000000},null,{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,AX$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,AY$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,AZ$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BA$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BB$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BC$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BD$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BE$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BF$13))))","v":1000000000000},{"$f":"IF($D33<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M33=1),$M33>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M33,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M33,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K34<>\"\",MIN(VALUE(LEFT(K34,FIND(\".\",K34)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B34>AUTOEVENTO,$B34=\"S\",$B34=0),SUBSTITUTE(OFFSET($A34,-1,0),IF($D34=\"Serviço\",\".\",\"\"),\"\"),ROW(A34)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F34)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D34<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G34)-ROW(G$15),0))","v":"-"},{"$f":"IF($D34<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H34)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q34:$AA34,15-13*ORÇAMENTO!$AF$7))))","v":445},null,null,null,".",{"$f":"IF($D34<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A34,IF(ISERROR(MATCH($A34,$A$15:OFFSET($A34,-1,0),0)),MAX($M$15:OFFSET(M34,-1,0))+1,INDEX($M$15:OFFSET(M34,-1,0),MATCH($A34,$A$15:OFFSET($A34,-1,0),0)))))","v":4},{"$f":"IF($D34<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A34=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A34,0)),OFFSET($F$15,$A34,0)))","v":"QUADRA"},null,null,null,445,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D34=\"Serviço\",AB$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AB34)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P34,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB34)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AC$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AC34)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P34,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC34)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":25311.599999999999},{"$f":"IF(AND($D34=\"Serviço\",AD$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AD34)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P34,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD34)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AE$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AE34)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P34,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE34)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AF$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AF34)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P34,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF34)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AG$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AG34)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P34,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG34)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AH$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AH34)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P34,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH34)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AI$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AI34)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P34,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI34)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AJ$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AJ34)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P34,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ34)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D34=\"Serviço\",AK$12<>0,$H34>0,OR(AUTOEVENTO<>\"manual\",$M34<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H34*OFFSET(ORÇAMENTO!$X$15,ROW(AK34)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P34,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK34)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AM$13))))","v":1},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AN$13))))","v":2},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AO$13))))","v":3},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AP$13))))","v":4},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AQ$13))))","v":5},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AR$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AS$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AT$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AU$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M34=1),0,IF(OFFSET(CRONOPLE!$F$14,$M34,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M34,AV$13))))","v":1000000000000},null,{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,AX$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,AY$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,AZ$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BA$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BB$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BC$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BD$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BE$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BF$13))))","v":1000000000000},{"$f":"IF($D34<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M34=1),$M34>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M34,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M34,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K35<>\"\",MIN(VALUE(LEFT(K35,FIND(\".\",K35)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B35>AUTOEVENTO,$B35=\"S\",$B35=0),SUBSTITUTE(OFFSET($A35,-1,0),IF($D35=\"Serviço\",\".\",\"\"),\"\"),ROW(A35)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F35)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q35:$AA35,15-13*ORÇAMENTO!$AF$7))))","v":68},null,null,null,".",{"$f":"IF($D35<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A35,IF(ISERROR(MATCH($A35,$A$15:OFFSET($A35,-1,0),0)),MAX($M$15:OFFSET(M35,-1,0))+1,INDEX($M$15:OFFSET(M35,-1,0),MATCH($A35,$A$15:OFFSET($A35,-1,0),0)))))","v":4},{"$f":"IF($D35<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A35=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A35,0)),OFFSET($F$15,$A35,0)))","v":"QUADRA"},null,null,null,68,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D35=\"Serviço\",AB$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AB35)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P35,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB35)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AC$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AC35)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P35,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC35)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":4908.24},{"$f":"IF(AND($D35=\"Serviço\",AD$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AD35)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P35,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD35)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AE$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AE35)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P35,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE35)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AF$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AF35)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P35,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF35)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AG$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AG35)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P35,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG35)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AH$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AH35)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P35,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH35)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AI$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AI35)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P35,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI35)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AJ$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AJ35)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P35,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ35)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D35=\"Serviço\",AK$12<>0,$H35>0,OR(AUTOEVENTO<>\"manual\",$M35<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H35*OFFSET(ORÇAMENTO!$X$15,ROW(AK35)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P35,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK35)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AM$13))))","v":1},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AN$13))))","v":2},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AO$13))))","v":3},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AP$13))))","v":4},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AQ$13))))","v":5},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AR$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AS$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AT$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AU$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M35=1),0,IF(OFFSET(CRONOPLE!$F$14,$M35,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M35,AV$13))))","v":1000000000000},null,{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,AX$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,AY$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,AZ$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BA$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BB$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BC$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BD$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BE$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BF$13))))","v":1000000000000},{"$f":"IF($D35<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M35=1),$M35>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M35,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M35,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.11."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F36)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q36:$AA36,15-13*ORÇAMENTO!$AF$7))))","v":27.2},null,null,null,".",{"$f":"IF($D36<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A36,IF(ISERROR(MATCH($A36,$A$15:OFFSET($A36,-1,0),0)),MAX($M$15:OFFSET(M36,-1,0))+1,INDEX($M$15:OFFSET(M36,-1,0),MATCH($A36,$A$15:OFFSET($A36,-1,0),0)))))","v":4},{"$f":"IF($D36<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A36=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A36,0)),OFFSET($F$15,$A36,0)))","v":"QUADRA"},null,null,null,27.2,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D36=\"Serviço\",AB$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AB36)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P36,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB36)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AC$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AC36)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P36,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC36)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":4088.16},{"$f":"IF(AND($D36=\"Serviço\",AD$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AD36)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P36,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD36)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AE$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AE36)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P36,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE36)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AF$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AF36)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P36,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF36)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AG$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AG36)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P36,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG36)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AH$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AH36)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P36,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH36)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AI$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AI36)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P36,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI36)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AJ$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AJ36)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P36,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ36)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D36=\"Serviço\",AK$12<>0,$H36>0,OR(AUTOEVENTO<>\"manual\",$M36<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H36*OFFSET(ORÇAMENTO!$X$15,ROW(AK36)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P36,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK36)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AM$13))))","v":1},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AN$13))))","v":2},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AO$13))))","v":3},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AP$13))))","v":4},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AQ$13))))","v":5},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AR$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AS$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AT$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AU$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M36=1),0,IF(OFFSET(CRONOPLE!$F$14,$M36,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M36,AV$13))))","v":1000000000000},null,{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,AX$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,AY$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,AZ$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BA$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BB$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BC$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BD$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BE$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BF$13))))","v":1000000000000},{"$f":"IF($D36<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M36=1),$M36>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M36,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M36,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K37<>\"\",MIN(VALUE(LEFT(K37,FIND(\".\",K37)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B37>AUTOEVENTO,$B37=\"S\",$B37=0),SUBSTITUTE(OFFSET($A37,-1,0),IF($D37=\"Serviço\",\".\",\"\"),\"\"),ROW(A37)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.12."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F37)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D37<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G37)-ROW(G$15),0))","v":"M2"},{"$f":"IF($D37<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H37)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q37:$AA37,15-13*ORÇAMENTO!$AF$7))))","v":27.2},null,null,null,".",{"$f":"IF($D37<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A37,IF(ISERROR(MATCH($A37,$A$15:OFFSET($A37,-1,0),0)),MAX($M$15:OFFSET(M37,-1,0))+1,INDEX($M$15:OFFSET(M37,-1,0),MATCH($A37,$A$15:OFFSET($A37,-1,0),0)))))","v":4},{"$f":"IF($D37<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A37=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A37,0)),OFFSET($F$15,$A37,0)))","v":"QUADRA"},null,null,null,27.2,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D37=\"Serviço\",AB$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AB37)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P37,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB37)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AC$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AC37)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P37,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC37)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1893.12},{"$f":"IF(AND($D37=\"Serviço\",AD$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AD37)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P37,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD37)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AE$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AE37)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P37,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE37)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AF$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AF37)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P37,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF37)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AG$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AG37)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P37,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG37)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AH$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AH37)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P37,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH37)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AI$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AI37)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P37,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI37)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AJ$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AJ37)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P37,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ37)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D37=\"Serviço\",AK$12<>0,$H37>0,OR(AUTOEVENTO<>\"manual\",$M37<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H37*OFFSET(ORÇAMENTO!$X$15,ROW(AK37)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P37,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK37)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AM$13))))","v":1},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AN$13))))","v":2},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AO$13))))","v":3},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AP$13))))","v":4},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AQ$13))))","v":5},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AR$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AS$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AT$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AU$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M37=1),0,IF(OFFSET(CRONOPLE!$F$14,$M37,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M37,AV$13))))","v":1000000000000},null,{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,AX$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,AY$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,AZ$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BA$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BB$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BC$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BD$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BE$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BF$13))))","v":1000000000000},{"$f":"IF($D37<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M37=1),$M37>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M37,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M37,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.13."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F38)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q38:$AA38,15-13*ORÇAMENTO!$AF$7))))","v":0.63},null,null,null,".",{"$f":"IF($D38<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A38,IF(ISERROR(MATCH($A38,$A$15:OFFSET($A38,-1,0),0)),MAX($M$15:OFFSET(M38,-1,0))+1,INDEX($M$15:OFFSET(M38,-1,0),MATCH($A38,$A$15:OFFSET($A38,-1,0),0)))))","v":4},{"$f":"IF($D38<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A38=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A38,0)),OFFSET($F$15,$A38,0)))","v":"QUADRA"},null,null,null,0.63,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D38=\"Serviço\",AB$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AB38)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P38,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB38)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AC$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AC38)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P38,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC38)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":360.44},{"$f":"IF(AND($D38=\"Serviço\",AD$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AD38)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P38,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD38)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AE$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AE38)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P38,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE38)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AF$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AF38)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P38,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF38)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AG$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AG38)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P38,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG38)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AH$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AH38)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P38,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH38)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AI$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AI38)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P38,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI38)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AJ$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AJ38)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P38,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ38)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D38=\"Serviço\",AK$12<>0,$H38>0,OR(AUTOEVENTO<>\"manual\",$M38<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H38*OFFSET(ORÇAMENTO!$X$15,ROW(AK38)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P38,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK38)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AM$13))))","v":1},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AN$13))))","v":2},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AO$13))))","v":3},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AP$13))))","v":4},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AQ$13))))","v":5},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AR$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AS$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AT$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AU$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M38=1),0,IF(OFFSET(CRONOPLE!$F$14,$M38,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M38,AV$13))))","v":1000000000000},null,{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,AX$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,AY$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,AZ$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BA$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BB$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BC$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BD$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BE$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BF$13))))","v":1000000000000},{"$f":"IF($D38<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M38=1),$M38>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M38,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M38,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K39<>\"\",MIN(VALUE(LEFT(K39,FIND(\".\",K39)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B39>AUTOEVENTO,$B39=\"S\",$B39=0),SUBSTITUTE(OFFSET($A39,-1,0),IF($D39=\"Serviço\",\".\",\"\"),\"\"),ROW(A39)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.14."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F39)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q39:$AA39,15-13*ORÇAMENTO!$AF$7))))","v":10.08},null,null,null,".",{"$f":"IF($D39<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A39,IF(ISERROR(MATCH($A39,$A$15:OFFSET($A39,-1,0),0)),MAX($M$15:OFFSET(M39,-1,0))+1,INDEX($M$15:OFFSET(M39,-1,0),MATCH($A39,$A$15:OFFSET($A39,-1,0),0)))))","v":4},{"$f":"IF($D39<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A39=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A39,0)),OFFSET($F$15,$A39,0)))","v":"QUADRA"},null,null,null,10.08,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D39=\"Serviço\",AB$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AB39)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P39,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB39)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AC$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AC39)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P39,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC39)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1790.61},{"$f":"IF(AND($D39=\"Serviço\",AD$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AD39)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P39,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD39)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AE$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AE39)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P39,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE39)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AF$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AF39)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P39,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF39)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AG$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AG39)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P39,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG39)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AH$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AH39)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P39,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH39)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AI$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AI39)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P39,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI39)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AJ$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AJ39)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P39,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ39)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D39=\"Serviço\",AK$12<>0,$H39>0,OR(AUTOEVENTO<>\"manual\",$M39<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P39,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H39*OFFSET(ORÇAMENTO!$X$15,ROW(AK39)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P39,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK39)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AM$13))))","v":1},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AN$13))))","v":2},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AO$13))))","v":3},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AP$13))))","v":4},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AQ$13))))","v":5},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AR$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AS$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AT$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AU$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M39=1),0,IF(OFFSET(CRONOPLE!$F$14,$M39,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M39,AV$13))))","v":1000000000000},null,{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,AX$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,AY$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,AZ$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BA$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BB$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BC$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BD$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BE$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BF$13))))","v":1000000000000},{"$f":"IF($D39<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M39=1),$M39>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M39,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M39,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.15."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F40)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q40:$AA40,15-13*ORÇAMENTO!$AF$7))))","v":28.9},null,null,null,".",{"$f":"IF($D40<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A40,IF(ISERROR(MATCH($A40,$A$15:OFFSET($A40,-1,0),0)),MAX($M$15:OFFSET(M40,-1,0))+1,INDEX($M$15:OFFSET(M40,-1,0),MATCH($A40,$A$15:OFFSET($A40,-1,0),0)))))","v":4},{"$f":"IF($D40<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A40=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A40,0)),OFFSET($F$15,$A40,0)))","v":"QUADRA"},null,null,null,28.9,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D40=\"Serviço\",AB$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AB40)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P40,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB40)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AC$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AC40)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P40,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC40)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":613.26},{"$f":"IF(AND($D40=\"Serviço\",AD$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AD40)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P40,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD40)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AE$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AE40)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P40,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE40)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AF$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AF40)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P40,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF40)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AG$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AG40)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P40,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG40)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AH$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AH40)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P40,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH40)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AI$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AI40)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P40,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI40)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AJ$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AJ40)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P40,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ40)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D40=\"Serviço\",AK$12<>0,$H40>0,OR(AUTOEVENTO<>\"manual\",$M40<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P40,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H40*OFFSET(ORÇAMENTO!$X$15,ROW(AK40)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P40,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK40)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AM$13))))","v":1},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AN$13))))","v":2},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AO$13))))","v":3},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AP$13))))","v":4},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AQ$13))))","v":5},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AR$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AS$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AT$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AU$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M40=1),0,IF(OFFSET(CRONOPLE!$F$14,$M40,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M40,AV$13))))","v":1000000000000},null,{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,AX$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,AY$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,AZ$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BA$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BB$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BC$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BD$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BE$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BF$13))))","v":1000000000000},{"$f":"IF($D40<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M40=1),$M40>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M40,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M40,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K41<>\"\",MIN(VALUE(LEFT(K41,FIND(\".\",K41)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B41>AUTOEVENTO,$B41=\"S\",$B41=0),SUBSTITUTE(OFFSET($A41,-1,0),IF($D41=\"Serviço\",\".\",\"\"),\"\"),ROW(A41)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.16."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F41)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q41:$AA41,15-13*ORÇAMENTO!$AF$7))))","v":20.350000000000001},null,null,null,".",{"$f":"IF($D41<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A41,IF(ISERROR(MATCH($A41,$A$15:OFFSET($A41,-1,0),0)),MAX($M$15:OFFSET(M41,-1,0))+1,INDEX($M$15:OFFSET(M41,-1,0),MATCH($A41,$A$15:OFFSET($A41,-1,0),0)))))","v":4},{"$f":"IF($D41<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A41=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A41,0)),OFFSET($F$15,$A41,0)))","v":"QUADRA"},null,null,null,20.350000000000001,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D41=\"Serviço\",AB$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AB41)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P41,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB41)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AC$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AC41)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P41,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC41)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":323.77},{"$f":"IF(AND($D41=\"Serviço\",AD$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AD41)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P41,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD41)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AE$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AE41)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P41,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE41)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AF$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AF41)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P41,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF41)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AG$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AG41)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P41,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG41)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AH$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AH41)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P41,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH41)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AI$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AI41)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P41,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI41)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AJ$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AJ41)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P41,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ41)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D41=\"Serviço\",AK$12<>0,$H41>0,OR(AUTOEVENTO<>\"manual\",$M41<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P41,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H41*OFFSET(ORÇAMENTO!$X$15,ROW(AK41)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P41,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK41)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AM$13))))","v":1},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AN$13))))","v":2},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AO$13))))","v":3},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AP$13))))","v":4},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AQ$13))))","v":5},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AR$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AS$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AT$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AU$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M41=1),0,IF(OFFSET(CRONOPLE!$F$14,$M41,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M41,AV$13))))","v":1000000000000},null,{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,AX$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,AY$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,AZ$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BA$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BB$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BC$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BD$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BE$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BF$13))))","v":1000000000000},{"$f":"IF($D41<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M41=1),$M41>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M41,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M41,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K42<>\"\",MIN(VALUE(LEFT(K42,FIND(\".\",K42)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B42>AUTOEVENTO,$B42=\"S\",$B42=0),SUBSTITUTE(OFFSET($A42,-1,0),IF($D42=\"Serviço\",\".\",\"\"),\"\"),ROW(A42)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.17."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F42)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q42:$AA42,15-13*ORÇAMENTO!$AF$7))))","v":21},null,null,null,".",{"$f":"IF($D42<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A42,IF(ISERROR(MATCH($A42,$A$15:OFFSET($A42,-1,0),0)),MAX($M$15:OFFSET(M42,-1,0))+1,INDEX($M$15:OFFSET(M42,-1,0),MATCH($A42,$A$15:OFFSET($A42,-1,0),0)))))","v":4},{"$f":"IF($D42<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A42=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A42,0)),OFFSET($F$15,$A42,0)))","v":"QUADRA"},null,null,null,21,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D42=\"Serviço\",AB$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AB42)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P42,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB42)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AC$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AC42)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P42,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC42)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2469.81},{"$f":"IF(AND($D42=\"Serviço\",AD$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AD42)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P42,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD42)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AE$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AE42)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P42,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE42)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AF$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AF42)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P42,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF42)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AG$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AG42)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P42,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG42)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AH$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AH42)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P42,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH42)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AI$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AI42)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P42,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI42)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AJ$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AJ42)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P42,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ42)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D42=\"Serviço\",AK$12<>0,$H42>0,OR(AUTOEVENTO<>\"manual\",$M42<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P42,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H42*OFFSET(ORÇAMENTO!$X$15,ROW(AK42)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P42,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK42)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AM$13))))","v":1},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AN$13))))","v":2},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AO$13))))","v":3},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AP$13))))","v":4},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AQ$13))))","v":5},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AR$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AS$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AT$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AU$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M42=1),0,IF(OFFSET(CRONOPLE!$F$14,$M42,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M42,AV$13))))","v":1000000000000},null,{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,AX$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,AY$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,AZ$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BA$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BB$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BC$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BD$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BE$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BF$13))))","v":1000000000000},{"$f":"IF($D42<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M42=1),$M42>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M42,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M42,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.18."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F43)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q43:$AA43,15-13*ORÇAMENTO!$AF$7))))","v":351.4},null,null,null,".",{"$f":"IF($D43<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A43,IF(ISERROR(MATCH($A43,$A$15:OFFSET($A43,-1,0),0)),MAX($M$15:OFFSET(M43,-1,0))+1,INDEX($M$15:OFFSET(M43,-1,0),MATCH($A43,$A$15:OFFSET($A43,-1,0),0)))))","v":4},{"$f":"IF($D43<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A43=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A43,0)),OFFSET($F$15,$A43,0)))","v":"QUADRA"},null,null,null,null,351.4,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D43=\"Serviço\",AB$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AB43)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P43,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB43)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AC$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AC43)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P43,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC43)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AD$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AD43)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P43,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD43)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":86117.6},{"$f":"IF(AND($D43=\"Serviço\",AE$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AE43)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P43,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE43)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AF$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AF43)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P43,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF43)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AG$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AG43)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P43,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG43)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AH$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AH43)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P43,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH43)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AI$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AI43)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P43,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI43)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AJ$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AJ43)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P43,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ43)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D43=\"Serviço\",AK$12<>0,$H43>0,OR(AUTOEVENTO<>\"manual\",$M43<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P43,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H43*OFFSET(ORÇAMENTO!$X$15,ROW(AK43)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P43,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK43)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AM$13))))","v":1},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AN$13))))","v":2},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AO$13))))","v":3},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AP$13))))","v":4},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AQ$13))))","v":5},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AR$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AS$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AT$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AU$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M43=1),0,IF(OFFSET(CRONOPLE!$F$14,$M43,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M43,AV$13))))","v":1000000000000},null,{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,AX$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,AY$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,AZ$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BA$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BB$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BC$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BD$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BE$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BF$13))))","v":1000000000000},{"$f":"IF($D43<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M43=1),$M43>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M43,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M43,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.19."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F44)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q44:$AA44,15-13*ORÇAMENTO!$AF$7))))","v":1},null,null,null,".",{"$f":"IF($D44<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A44,IF(ISERROR(MATCH($A44,$A$15:OFFSET($A44,-1,0),0)),MAX($M$15:OFFSET(M44,-1,0))+1,INDEX($M$15:OFFSET(M44,-1,0),MATCH($A44,$A$15:OFFSET($A44,-1,0),0)))))","v":4},{"$f":"IF($D44<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A44=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A44,0)),OFFSET($F$15,$A44,0)))","v":"QUADRA"},null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D44=\"Serviço\",AB$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AB44)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P44,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB44)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AC$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AC44)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P44,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC44)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AD$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AD44)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P44,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD44)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2908.09},{"$f":"IF(AND($D44=\"Serviço\",AE$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AE44)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P44,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE44)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AF$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AF44)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P44,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF44)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AG$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AG44)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P44,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG44)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AH$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AH44)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P44,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH44)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AI$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AI44)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P44,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI44)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AJ$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AJ44)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P44,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ44)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D44=\"Serviço\",AK$12<>0,$H44>0,OR(AUTOEVENTO<>\"manual\",$M44<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P44,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H44*OFFSET(ORÇAMENTO!$X$15,ROW(AK44)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P44,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK44)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AM$13))))","v":1},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AN$13))))","v":2},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AO$13))))","v":3},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AP$13))))","v":4},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AQ$13))))","v":5},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AR$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AS$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AT$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AU$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M44=1),0,IF(OFFSET(CRONOPLE!$F$14,$M44,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M44,AV$13))))","v":1000000000000},null,{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,AX$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,AY$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,AZ$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BA$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BB$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BC$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BD$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BE$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BF$13))))","v":1000000000000},{"$f":"IF($D44<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M44=1),$M44>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M44,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M44,BG$13))))","v":1000000000000}]
["10",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B45)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C45)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D45)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E45)-ROW(E$15),0)","v":"1.3.20."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F45)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D45<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G45)-ROW(G$15),0))","v":"-"},{"$f":"IF($D45<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H45)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q45:$AA45,15-13*ORÇAMENTO!$AF$7))))","v":1},null,null,null,".",{"$f":"IF($D45<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A45,IF(ISERROR(MATCH($A45,$A$15:OFFSET($A45,-1,0),0)),MAX($M$15:OFFSET(M45,-1,0))+1,INDEX($M$15:OFFSET(M45,-1,0),MATCH($A45,$A$15:OFFSET($A45,-1,0),0)))))","v":4},{"$f":"IF($D45<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A45=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A45,0)),OFFSET($F$15,$A45,0)))","v":"QUADRA"},null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D45=\"Serviço\",AB$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AB45)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P45,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB45)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AC$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AC45)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P45,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC45)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AD$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AD45)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P45,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD45)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":5378.99},{"$f":"IF(AND($D45=\"Serviço\",AE$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AE45)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P45,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE45)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AF$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AF45)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P45,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF45)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AG$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AG45)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P45,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG45)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AH$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AH45)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P45,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH45)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AI$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AI45)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P45,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI45)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AJ$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AJ45)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P45,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ45)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D45=\"Serviço\",AK$12<>0,$H45>0,OR(AUTOEVENTO<>\"manual\",$M45<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P45,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H45*OFFSET(ORÇAMENTO!$X$15,ROW(AK45)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P45,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK45)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AM$13))))","v":1},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AN$13))))","v":2},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AO$13))))","v":3},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AP$13))))","v":4},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AQ$13))))","v":5},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AR$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AS$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AT$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AU$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M45=1),0,IF(OFFSET(CRONOPLE!$F$14,$M45,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M45,AV$13))))","v":1000000000000},null,{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,AX$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,AY$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,AZ$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BA$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BB$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BC$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BD$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BE$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BF$13))))","v":1000000000000},{"$f":"IF($D45<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M45=1),$M45>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M45,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M45,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.21."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F46)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D46<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G46)-ROW(G$15),0))","v":"-"},{"$f":"IF($D46<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H46)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q46:$AA46,15-13*ORÇAMENTO!$AF$7))))","v":1},null,null,null,".",{"$f":"IF($D46<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A46,IF(ISERROR(MATCH($A46,$A$15:OFFSET($A46,-1,0),0)),MAX($M$15:OFFSET(M46,-1,0))+1,INDEX($M$15:OFFSET(M46,-1,0),MATCH($A46,$A$15:OFFSET($A46,-1,0),0)))))","v":4},{"$f":"IF($D46<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A46=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A46,0)),OFFSET($F$15,$A46,0)))","v":"QUADRA"},null,null,null,null,1,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D46=\"Serviço\",AB$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AB46)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P46,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB46)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AC$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AC46)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P46,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC46)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AD$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AD46)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P46,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD46)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":4790.24},{"$f":"IF(AND($D46=\"Serviço\",AE$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AE46)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P46,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE46)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AF$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AF46)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P46,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF46)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AG$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AG46)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P46,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG46)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AH$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AH46)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P46,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH46)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AI$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AI46)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P46,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI46)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AJ$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AJ46)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P46,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ46)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D46=\"Serviço\",AK$12<>0,$H46>0,OR(AUTOEVENTO<>\"manual\",$M46<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P46,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H46*OFFSET(ORÇAMENTO!$X$15,ROW(AK46)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P46,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK46)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AM$13))))","v":1},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AN$13))))","v":2},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AO$13))))","v":3},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AP$13))))","v":4},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AQ$13))))","v":5},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AR$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AS$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AT$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AU$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M46=1),0,IF(OFFSET(CRONOPLE!$F$14,$M46,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M46,AV$13))))","v":1000000000000},null,{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,AX$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,AY$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,AZ$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BA$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BB$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BC$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BD$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BE$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BF$13))))","v":1000000000000},{"$f":"IF($D46<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M46=1),$M46>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M46,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M46,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.22."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F47)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D47<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G47)-ROW(G$15),0))","v":"-"},{"$f":"IF($D47<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H47)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q47:$AA47,15-13*ORÇAMENTO!$AF$7))))","v":283.73},"Retirado da tabela no projeto",null,null,".",{"$f":"IF($D47<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A47,IF(ISERROR(MATCH($A47,$A$15:OFFSET($A47,-1,0),0)),MAX($M$15:OFFSET(M47,-1,0))+1,INDEX($M$15:OFFSET(M47,-1,0),MATCH($A47,$A$15:OFFSET($A47,-1,0),0)))))","v":4},{"$f":"IF($D47<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A47=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A47,0)),OFFSET($F$15,$A47,0)))","v":"QUADRA"},null,null,null,null,283.73,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D47=\"Serviço\",AB$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AB47)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P47,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB47)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AC$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AC47)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P47,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC47)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AD$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AD47)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P47,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD47)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":4658.8500000000004},{"$f":"IF(AND($D47=\"Serviço\",AE$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AE47)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P47,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE47)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AF$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AF47)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P47,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF47)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AG$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AG47)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P47,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG47)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AH$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AH47)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P47,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH47)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AI$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AI47)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P47,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI47)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AJ$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AJ47)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P47,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ47)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D47=\"Serviço\",AK$12<>0,$H47>0,OR(AUTOEVENTO<>\"manual\",$M47<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P47,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H47*OFFSET(ORÇAMENTO!$X$15,ROW(AK47)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P47,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK47)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AM$13))))","v":1},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AN$13))))","v":2},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AO$13))))","v":3},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AP$13))))","v":4},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AQ$13))))","v":5},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AR$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AS$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AT$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AU$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M47=1),0,IF(OFFSET(CRONOPLE!$F$14,$M47,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M47,AV$13))))","v":1000000000000},null,{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,AX$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,AY$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,AZ$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BA$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BB$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BC$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BD$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BE$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BF$13))))","v":1000000000000},{"$f":"IF($D47<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M47=1),$M47>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M47,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M47,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.23."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F48)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D48<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G48)-ROW(G$15),0))","v":"-"},{"$f":"IF($D48<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H48)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q48:$AA48,15-13*ORÇAMENTO!$AF$7))))","v":312},"Retirado da tabela no projeto",null,null,".",{"$f":"IF($D48<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A48,IF(ISERROR(MATCH($A48,$A$15:OFFSET($A48,-1,0),0)),MAX($M$15:OFFSET(M48,-1,0))+1,INDEX($M$15:OFFSET(M48,-1,0),MATCH($A48,$A$15:OFFSET($A48,-1,0),0)))))","v":4},{"$f":"IF($D48<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A48=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A48,0)),OFFSET($F$15,$A48,0)))","v":"QUADRA"},null,null,null,null,312,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D48=\"Serviço\",AB$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AB48)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P48,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB48)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AC$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AC48)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P48,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC48)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AD$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AD48)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P48,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD48)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":9204},{"$f":"IF(AND($D48=\"Serviço\",AE$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AE48)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P48,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE48)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AF$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AF48)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P48,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF48)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AG$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AG48)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P48,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG48)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AH$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AH48)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P48,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH48)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AI$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AI48)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P48,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI48)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AJ$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AJ48)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P48,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ48)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D48=\"Serviço\",AK$12<>0,$H48>0,OR(AUTOEVENTO<>\"manual\",$M48<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P48,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H48*OFFSET(ORÇAMENTO!$X$15,ROW(AK48)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P48,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK48)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AM$13))))","v":1},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AN$13))))","v":2},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AO$13))))","v":3},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AP$13))))","v":4},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AQ$13))))","v":5},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AR$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AS$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AT$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AU$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M48=1),0,IF(OFFSET(CRONOPLE!$F$14,$M48,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M48,AV$13))))","v":1000000000000},null,{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AX$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AY$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,AZ$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BA$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BB$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BC$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BD$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BE$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BF$13))))","v":1000000000000},{"$f":"IF($D48<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M48=1),$M48>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M48,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M48,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.24."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F49)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D49<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G49)-ROW(G$15),0))","v":"-"},{"$f":"IF($D49<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H49)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q49:$AA49,15-13*ORÇAMENTO!$AF$7))))","v":59.35},null,null,null,".",{"$f":"IF($D49<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A49,IF(ISERROR(MATCH($A49,$A$15:OFFSET($A49,-1,0),0)),MAX($M$15:OFFSET(M49,-1,0))+1,INDEX($M$15:OFFSET(M49,-1,0),MATCH($A49,$A$15:OFFSET($A49,-1,0),0)))))","v":4},{"$f":"IF($D49<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A49=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A49,0)),OFFSET($F$15,$A49,0)))","v":"QUADRA"},null,null,null,null,59.35,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D49=\"Serviço\",AB$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AB49)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P49,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB49)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AC$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AC49)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P49,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC49)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AD$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AD49)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P49,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD49)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":4427.51},{"$f":"IF(AND($D49=\"Serviço\",AE$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AE49)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P49,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE49)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AF$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AF49)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P49,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF49)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AG$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AG49)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P49,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG49)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AH$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AH49)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P49,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH49)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AI$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AI49)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P49,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI49)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AJ$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AJ49)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P49,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ49)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D49=\"Serviço\",AK$12<>0,$H49>0,OR(AUTOEVENTO<>\"manual\",$M49<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P49,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H49*OFFSET(ORÇAMENTO!$X$15,ROW(AK49)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P49,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK49)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AM$13))))","v":1},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AN$13))))","v":2},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AO$13))))","v":3},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AP$13))))","v":4},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AQ$13))))","v":5},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AR$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AS$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AT$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AU$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M49=1),0,IF(OFFSET(CRONOPLE!$F$14,$M49,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M49,AV$13))))","v":1000000000000},null,{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,AX$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,AY$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,AZ$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BA$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BB$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BC$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BD$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BE$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BF$13))))","v":1000000000000},{"$f":"IF($D49<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M49=1),$M49>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M49,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M49,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.25."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F50)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D50<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G50)-ROW(G$15),0))","v":"-"},{"$f":"IF($D50<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H50)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q50:$AA50,15-13*ORÇAMENTO!$AF$7))))","v":218},null,null,null,".",{"$f":"IF($D50<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A50,IF(ISERROR(MATCH($A50,$A$15:OFFSET($A50,-1,0),0)),MAX($M$15:OFFSET(M50,-1,0))+1,INDEX($M$15:OFFSET(M50,-1,0),MATCH($A50,$A$15:OFFSET($A50,-1,0),0)))))","v":4},{"$f":"IF($D50<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A50=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A50,0)),OFFSET($F$15,$A50,0)))","v":"QUADRA"},null,null,null,null,218,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D50=\"Serviço\",AB$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AB50)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P50,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB50)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AC$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AC50)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P50,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC50)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AD$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AD50)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P50,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD50)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":6252.24},{"$f":"IF(AND($D50=\"Serviço\",AE$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AE50)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P50,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE50)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AF$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AF50)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P50,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF50)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AG$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AG50)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P50,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG50)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AH$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AH50)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P50,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH50)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AI$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AI50)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P50,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI50)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AJ$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AJ50)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P50,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ50)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D50=\"Serviço\",AK$12<>0,$H50>0,OR(AUTOEVENTO<>\"manual\",$M50<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P50,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H50*OFFSET(ORÇAMENTO!$X$15,ROW(AK50)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P50,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK50)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AM$13))))","v":1},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AN$13))))","v":2},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AO$13))))","v":3},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AP$13))))","v":4},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AQ$13))))","v":5},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AR$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AS$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AT$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AU$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M50=1),0,IF(OFFSET(CRONOPLE!$F$14,$M50,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M50,AV$13))))","v":1000000000000},null,{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,AX$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,AY$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,AZ$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BA$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BB$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BC$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BD$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BE$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BF$13))))","v":1000000000000},{"$f":"IF($D50<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M50=1),$M50>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M50,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M50,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K51<>\"\",MIN(VALUE(LEFT(K51,FIND(\".\",K51)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B51>AUTOEVENTO,$B51=\"S\",$B51=0),SUBSTITUTE(OFFSET($A51,-1,0),IF($D51=\"Serviço\",\".\",\"\"),\"\"),ROW(A51)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.26."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F51)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D51<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G51)-ROW(G$15),0))","v":"-"},{"$f":"IF($D51<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H51)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q51:$AA51,15-13*ORÇAMENTO!$AF$7))))","v":48},null,null,null,".",{"$f":"IF($D51<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A51,IF(ISERROR(MATCH($A51,$A$15:OFFSET($A51,-1,0),0)),MAX($M$15:OFFSET(M51,-1,0))+1,INDEX($M$15:OFFSET(M51,-1,0),MATCH($A51,$A$15:OFFSET($A51,-1,0),0)))))","v":4},{"$f":"IF($D51<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A51=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A51,0)),OFFSET($F$15,$A51,0)))","v":"QUADRA"},null,null,null,null,48,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D51=\"Serviço\",AB$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AB51)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P51,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB51)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AC$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AC51)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P51,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC51)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AD$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AD51)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P51,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD51)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3314.4},{"$f":"IF(AND($D51=\"Serviço\",AE$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AE51)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P51,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE51)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AF$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AF51)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P51,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF51)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AG$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AG51)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P51,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG51)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AH$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AH51)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P51,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH51)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AI$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AI51)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P51,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI51)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AJ$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AJ51)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P51,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ51)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D51=\"Serviço\",AK$12<>0,$H51>0,OR(AUTOEVENTO<>\"manual\",$M51<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P51,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H51*OFFSET(ORÇAMENTO!$X$15,ROW(AK51)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P51,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK51)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AM$13))))","v":1},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AN$13))))","v":2},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AO$13))))","v":3},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AP$13))))","v":4},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AQ$13))))","v":5},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AR$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AS$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AT$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AU$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M51=1),0,IF(OFFSET(CRONOPLE!$F$14,$M51,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M51,AV$13))))","v":1000000000000},null,{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AX$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AY$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,AZ$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BA$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BB$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BC$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BD$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BE$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BF$13))))","v":1000000000000},{"$f":"IF($D51<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M51=1),$M51>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M51,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M51,BG$13))))","v":1000000000000}]
["10",{"$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$15),0)","v":"1.3.27."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F52)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D52<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G52)-ROW(G$15),0))","v":"-"},{"$f":"IF($D52<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H52)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q52:$AA52,15-13*ORÇAMENTO!$AF$7))))","v":8},null,null,null,".",{"$f":"IF($D52<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A52,IF(ISERROR(MATCH($A52,$A$15:OFFSET($A52,-1,0),0)),MAX($M$15:OFFSET(M52,-1,0))+1,INDEX($M$15:OFFSET(M52,-1,0),MATCH($A52,$A$15:OFFSET($A52,-1,0),0)))))","v":4},{"$f":"IF($D52<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A52=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A52,0)),OFFSET($F$15,$A52,0)))","v":"QUADRA"},null,null,null,null,8,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D52=\"Serviço\",AB$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AB52)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P52,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB52)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AC$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AC52)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P52,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC52)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AD$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AD52)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P52,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD52)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":3497.76},{"$f":"IF(AND($D52=\"Serviço\",AE$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AE52)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P52,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE52)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AF$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AF52)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P52,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF52)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AG$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AG52)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P52,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG52)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AH$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AH52)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P52,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH52)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AI$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AI52)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P52,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI52)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AJ$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AJ52)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P52,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ52)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D52=\"Serviço\",AK$12<>0,$H52>0,OR(AUTOEVENTO<>\"manual\",$M52<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P52,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H52*OFFSET(ORÇAMENTO!$X$15,ROW(AK52)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P52,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK52)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AM$13))))","v":1},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AN$13))))","v":2},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AO$13))))","v":3},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AP$13))))","v":4},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AQ$13))))","v":5},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AR$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AS$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AT$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AU$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M52=1),0,IF(OFFSET(CRONOPLE!$F$14,$M52,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M52,AV$13))))","v":1000000000000},null,{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,AX$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,AY$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,AZ$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BA$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BB$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BC$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BD$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BE$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BF$13))))","v":1000000000000},{"$f":"IF($D52<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M52=1),$M52>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M52,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M52,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K53<>\"\",MIN(VALUE(LEFT(K53,FIND(\".\",K53)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B53>AUTOEVENTO,$B53=\"S\",$B53=0),SUBSTITUTE(OFFSET($A53,-1,0),IF($D53=\"Serviço\",\".\",\"\"),\"\"),ROW(A53)-ROW($A$15)&\".\"))","v":"10"},{"$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$15),0)","v":"1.3.28."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F53)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D53<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G53)-ROW(G$15),0))","v":"-"},{"$f":"IF($D53<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H53)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q53:$AA53,15-13*ORÇAMENTO!$AF$7))))","v":3},null,null,null,".",{"$f":"IF($D53<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A53,IF(ISERROR(MATCH($A53,$A$15:OFFSET($A53,-1,0),0)),MAX($M$15:OFFSET(M53,-1,0))+1,INDEX($M$15:OFFSET(M53,-1,0),MATCH($A53,$A$15:OFFSET($A53,-1,0),0)))))","v":4},{"$f":"IF($D53<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A53=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A53,0)),OFFSET($F$15,$A53,0)))","v":"QUADRA"},null,null,null,null,3,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D53=\"Serviço\",AB$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AB53)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P53,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB53)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AC$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AC53)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P53,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC53)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AD$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AD53)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P53,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD53)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":630.05999999999995},{"$f":"IF(AND($D53=\"Serviço\",AE$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AE53)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P53,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE53)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AF$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AF53)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P53,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF53)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AG$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AG53)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P53,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG53)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AH$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AH53)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P53,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH53)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AI$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AI53)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P53,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI53)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AJ$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AJ53)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P53,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ53)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D53=\"Serviço\",AK$12<>0,$H53>0,OR(AUTOEVENTO<>\"manual\",$M53<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P53,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H53*OFFSET(ORÇAMENTO!$X$15,ROW(AK53)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P53,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK53)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AM$13))))","v":1},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AN$13))))","v":2},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AO$13))))","v":3},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AP$13))))","v":4},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AQ$13))))","v":5},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AR$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AS$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AT$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AU$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M53=1),0,IF(OFFSET(CRONOPLE!$F$14,$M53,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M53,AV$13))))","v":1000000000000},null,{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,AX$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,AY$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,AZ$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BA$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BB$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BC$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BD$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BE$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BF$13))))","v":1000000000000},{"$f":"IF($D53<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M53=1),$M53>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M53,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M53,BG$13))))","v":1000000000000}]
["39.",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B54)-ROW(B$15),0)","v":2},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C54)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D54)-ROW(D$15),0)","v":"Nível 2"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E54)-ROW(E$15),0)","v":"1.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F54)-ROW(F$15),0)","v":"ELÉTRICA"},{"$f":"IF($D54<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G54)-ROW(G$15),0))","v":""},{"$f":"IF($D54<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H54)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q54:$AA54,15-13*ORÇAMENTO!$AF$7))))","v":0},null,null,null,".",{"$f":"IF($D54<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A54,IF(ISERROR(MATCH($A54,$A$15:OFFSET($A54,-1,0),0)),MAX($M$15:OFFSET(M54,-1,0))+1,INDEX($M$15:OFFSET(M54,-1,0),MATCH($A54,$A$15:OFFSET($A54,-1,0),0)))))","v":""},{"$f":"IF($D54<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A54=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A54,0)),OFFSET($F$15,$A54,0)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D54=\"Serviço\",AB$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AB54)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P54,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB54)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AC$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AC54)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P54,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC54)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AD$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AD54)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P54,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD54)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AE$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AE54)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P54,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE54)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AF$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AF54)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P54,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF54)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AG$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AG54)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P54,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG54)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AH$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AH54)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P54,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH54)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AI$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AI54)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P54,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI54)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AJ$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AJ54)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P54,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ54)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D54=\"Serviço\",AK$12<>0,$H54>0,OR(AUTOEVENTO<>\"manual\",$M54<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P54,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H54*OFFSET(ORÇAMENTO!$X$15,ROW(AK54)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P54,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK54)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AM$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AN$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AO$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AP$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AQ$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AR$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AS$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AT$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AU$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M54=1),0,IF(OFFSET(CRONOPLE!$F$14,$M54,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M54,AV$13))))","v":0},null,{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,AX$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,AY$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,AZ$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BA$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BB$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BC$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BD$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BE$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BF$13))))","v":0},{"$f":"IF($D54<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M54=1),$M54>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M54,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M54,BG$13))))","v":0}]
["39",{"$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$15),0)","v":"1.4.1."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F55)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D55<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G55)-ROW(G$15),0))","v":"-"},{"$f":"IF($D55<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H55)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q55:$AA55,15-13*ORÇAMENTO!$AF$7))))","v":1},null,null,null,".",{"$f":"IF($D55<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A55,IF(ISERROR(MATCH($A55,$A$15:OFFSET($A55,-1,0),0)),MAX($M$15:OFFSET(M55,-1,0))+1,INDEX($M$15:OFFSET(M55,-1,0),MATCH($A55,$A$15:OFFSET($A55,-1,0),0)))))","v":5},{"$f":"IF($D55<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A55=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A55,0)),OFFSET($F$15,$A55,0)))","v":"ELÉTRICA"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D55=\"Serviço\",AB$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AB55)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P55,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB55)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2394.89},{"$f":"IF(AND($D55=\"Serviço\",AC$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AC55)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P55,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC55)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AD$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AD55)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P55,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD55)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AE$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AE55)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P55,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE55)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AF$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AF55)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P55,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF55)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AG$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AG55)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P55,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG55)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AH$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AH55)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P55,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH55)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AI$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AI55)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P55,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI55)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AJ$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AJ55)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P55,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ55)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D55=\"Serviço\",AK$12<>0,$H55>0,OR(AUTOEVENTO<>\"manual\",$M55<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P55,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H55*OFFSET(ORÇAMENTO!$X$15,ROW(AK55)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P55,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK55)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AM$13))))","v":1},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AN$13))))","v":2},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AO$13))))","v":3},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AP$13))))","v":2},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AQ$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AR$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AS$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AT$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AU$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M55=1),0,IF(OFFSET(CRONOPLE!$F$14,$M55,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M55,AV$13))))","v":1000000000000},null,{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,AX$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,AY$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,AZ$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BA$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BB$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BC$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BD$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BE$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BF$13))))","v":1000000000000},{"$f":"IF($D55<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M55=1),$M55>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M55,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M55,BG$13))))","v":1000000000000}]
["39",{"$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$15),0)","v":"1.4.2."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F56)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D56<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G56)-ROW(G$15),0))","v":"-"},{"$f":"IF($D56<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H56)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q56:$AA56,15-13*ORÇAMENTO!$AF$7))))","v":1},null,null,null,".",{"$f":"IF($D56<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A56,IF(ISERROR(MATCH($A56,$A$15:OFFSET($A56,-1,0),0)),MAX($M$15:OFFSET(M56,-1,0))+1,INDEX($M$15:OFFSET(M56,-1,0),MATCH($A56,$A$15:OFFSET($A56,-1,0),0)))))","v":5},{"$f":"IF($D56<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A56=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A56,0)),OFFSET($F$15,$A56,0)))","v":"ELÉTRICA"},null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D56=\"Serviço\",AB$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AB56)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P56,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB56)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1328.09},{"$f":"IF(AND($D56=\"Serviço\",AC$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AC56)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P56,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC56)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AD$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AD56)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P56,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD56)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AE$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AE56)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P56,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE56)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AF$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AF56)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P56,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF56)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AG$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AG56)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P56,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG56)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AH$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AH56)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P56,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH56)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AI$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AI56)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P56,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI56)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AJ$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AJ56)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P56,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ56)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D56=\"Serviço\",AK$12<>0,$H56>0,OR(AUTOEVENTO<>\"manual\",$M56<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P56,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H56*OFFSET(ORÇAMENTO!$X$15,ROW(AK56)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P56,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK56)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AM$13))))","v":1},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AN$13))))","v":2},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AO$13))))","v":3},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AP$13))))","v":2},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AQ$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AR$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AS$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AT$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AU$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M56=1),0,IF(OFFSET(CRONOPLE!$F$14,$M56,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M56,AV$13))))","v":1000000000000},null,{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,AX$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,AY$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,AZ$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BA$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BB$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BC$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BD$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BE$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BF$13))))","v":1000000000000},{"$f":"IF($D56<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M56=1),$M56>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M56,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M56,BG$13))))","v":1000000000000}]
["39",{"$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$15),0)","v":"1.4.3."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F57)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D57<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G57)-ROW(G$15),0))","v":"-"},{"$f":"IF($D57<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H57)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q57:$AA57,15-13*ORÇAMENTO!$AF$7))))","v":4},null,null,null,".",{"$f":"IF($D57<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A57,IF(ISERROR(MATCH($A57,$A$15:OFFSET($A57,-1,0),0)),MAX($M$15:OFFSET(M57,-1,0))+1,INDEX($M$15:OFFSET(M57,-1,0),MATCH($A57,$A$15:OFFSET($A57,-1,0),0)))))","v":5},{"$f":"IF($D57<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A57=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A57,0)),OFFSET($F$15,$A57,0)))","v":"ELÉTRICA"},null,null,null,4,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D57=\"Serviço\",AB$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AB57)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P57,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB57)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AC$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AC57)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P57,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC57)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":6308},{"$f":"IF(AND($D57=\"Serviço\",AD$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AD57)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P57,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD57)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AE$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AE57)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P57,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE57)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AF$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AF57)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P57,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF57)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AG$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AG57)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P57,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG57)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AH$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AH57)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P57,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH57)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AI$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AI57)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P57,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI57)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AJ$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AJ57)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P57,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ57)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D57=\"Serviço\",AK$12<>0,$H57>0,OR(AUTOEVENTO<>\"manual\",$M57<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P57,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H57*OFFSET(ORÇAMENTO!$X$15,ROW(AK57)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P57,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK57)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AM$13))))","v":1},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AN$13))))","v":2},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AO$13))))","v":3},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AP$13))))","v":2},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AQ$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AR$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AS$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AT$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AU$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M57=1),0,IF(OFFSET(CRONOPLE!$F$14,$M57,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M57,AV$13))))","v":1000000000000},null,{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,AX$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,AY$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,AZ$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BA$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BB$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BC$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BD$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BE$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BF$13))))","v":1000000000000},{"$f":"IF($D57<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M57=1),$M57>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M57,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M57,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K58<>\"\",MIN(VALUE(LEFT(K58,FIND(\".\",K58)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B58>AUTOEVENTO,$B58=\"S\",$B58=0),SUBSTITUTE(OFFSET($A58,-1,0),IF($D58=\"Serviço\",\".\",\"\"),\"\"),ROW(A58)-ROW($A$15)&\".\"))","v":"39"},{"$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$15),0)","v":"1.4.4."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F58)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D58<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G58)-ROW(G$15),0))","v":"-"},{"$f":"IF($D58<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H58)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q58:$AA58,15-13*ORÇAMENTO!$AF$7))))","v":4},null,null,null,".",{"$f":"IF($D58<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A58,IF(ISERROR(MATCH($A58,$A$15:OFFSET($A58,-1,0),0)),MAX($M$15:OFFSET(M58,-1,0))+1,INDEX($M$15:OFFSET(M58,-1,0),MATCH($A58,$A$15:OFFSET($A58,-1,0),0)))))","v":5},{"$f":"IF($D58<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A58=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A58,0)),OFFSET($F$15,$A58,0)))","v":"ELÉTRICA"},null,null,null,4,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D58=\"Serviço\",AB$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AB58)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P58,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB58)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AC$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AC58)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P58,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC58)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1688.2},{"$f":"IF(AND($D58=\"Serviço\",AD$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AD58)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P58,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD58)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AE$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AE58)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P58,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE58)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AF$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AF58)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P58,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF58)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AG$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AG58)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P58,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG58)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AH$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AH58)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P58,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH58)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AI$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AI58)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P58,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI58)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AJ$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AJ58)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P58,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ58)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D58=\"Serviço\",AK$12<>0,$H58>0,OR(AUTOEVENTO<>\"manual\",$M58<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P58,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H58*OFFSET(ORÇAMENTO!$X$15,ROW(AK58)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P58,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK58)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AM$13))))","v":1},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AN$13))))","v":2},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AO$13))))","v":3},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AP$13))))","v":2},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AQ$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AR$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AS$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AT$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AU$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M58=1),0,IF(OFFSET(CRONOPLE!$F$14,$M58,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M58,AV$13))))","v":1000000000000},null,{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,AX$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,AY$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,AZ$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BA$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BB$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BC$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BD$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BE$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BF$13))))","v":1000000000000},{"$f":"IF($D58<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M58=1),$M58>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M58,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M58,BG$13))))","v":1000000000000}]
["39",{"$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$15),0)","v":"1.4.5."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F59)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q59:$AA59,15-13*ORÇAMENTO!$AF$7))))","v":16},null,null,null,".",{"$f":"IF($D59<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A59,IF(ISERROR(MATCH($A59,$A$15:OFFSET($A59,-1,0),0)),MAX($M$15:OFFSET(M59,-1,0))+1,INDEX($M$15:OFFSET(M59,-1,0),MATCH($A59,$A$15:OFFSET($A59,-1,0),0)))))","v":5},{"$f":"IF($D59<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A59=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A59,0)),OFFSET($F$15,$A59,0)))","v":"ELÉTRICA"},null,null,null,null,16,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D59=\"Serviço\",AB$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AB59)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P59,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB59)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AC$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AC59)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P59,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC59)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AD$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AD59)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P59,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD59)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1246.4000000000001},{"$f":"IF(AND($D59=\"Serviço\",AE$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AE59)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P59,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE59)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AF$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AF59)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P59,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF59)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AG$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AG59)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P59,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG59)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AH$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AH59)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P59,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH59)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AI$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AI59)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P59,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI59)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AJ$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AJ59)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P59,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ59)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D59=\"Serviço\",AK$12<>0,$H59>0,OR(AUTOEVENTO<>\"manual\",$M59<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P59,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H59*OFFSET(ORÇAMENTO!$X$15,ROW(AK59)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P59,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK59)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AM$13))))","v":1},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AN$13))))","v":2},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AO$13))))","v":3},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AP$13))))","v":2},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AQ$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AR$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AS$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AT$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AU$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M59=1),0,IF(OFFSET(CRONOPLE!$F$14,$M59,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M59,AV$13))))","v":1000000000000},null,{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,AX$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,AY$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,AZ$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BA$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BB$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BC$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BD$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BE$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BF$13))))","v":1000000000000},{"$f":"IF($D59<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M59=1),$M59>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M59,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M59,BG$13))))","v":1000000000000}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(K60<>\"\",MIN(VALUE(LEFT(K60,FIND(\".\",K60)-1)),COUNTA(EVENTOS.Lista)),0),IF(OR($B60>AUTOEVENTO,$B60=\"S\",$B60=0),SUBSTITUTE(OFFSET($A60,-1,0),IF($D60=\"Serviço\",\".\",\"\"),\"\"),ROW(A60)-ROW($A$15)&\".\"))","v":"39"},{"$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$15),0)","v":"1.4.6."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F60)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q60:$AA60,15-13*ORÇAMENTO!$AF$7))))","v":4},null,null,null,".",{"$f":"IF($D60<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A60,IF(ISERROR(MATCH($A60,$A$15:OFFSET($A60,-1,0),0)),MAX($M$15:OFFSET(M60,-1,0))+1,INDEX($M$15:OFFSET(M60,-1,0),MATCH($A60,$A$15:OFFSET($A60,-1,0),0)))))","v":5},{"$f":"IF($D60<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A60=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A60,0)),OFFSET($F$15,$A60,0)))","v":"ELÉTRICA"},null,null,null,null,4,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D60=\"Serviço\",AB$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AB60)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P60,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB60)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AC$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AC60)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P60,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC60)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AD$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AD60)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P60,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD60)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":170.88},{"$f":"IF(AND($D60=\"Serviço\",AE$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AE60)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P60,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE60)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AF$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AF60)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P60,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF60)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AG$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AG60)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P60,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG60)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AH$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AH60)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P60,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH60)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AI$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AI60)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P60,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI60)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AJ$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AJ60)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P60,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ60)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D60=\"Serviço\",AK$12<>0,$H60>0,OR(AUTOEVENTO<>\"manual\",$M60<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P60,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H60*OFFSET(ORÇAMENTO!$X$15,ROW(AK60)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P60,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK60)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AM$13))))","v":1},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AN$13))))","v":2},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AO$13))))","v":3},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AP$13))))","v":2},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AQ$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AR$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AS$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AT$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AU$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M60=1),0,IF(OFFSET(CRONOPLE!$F$14,$M60,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M60,AV$13))))","v":1000000000000},null,{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,AX$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,AY$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,AZ$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BA$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BB$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BC$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BD$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BE$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BF$13))))","v":1000000000000},{"$f":"IF($D60<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M60=1),$M60>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M60,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M60,BG$13))))","v":1000000000000}]
["39",{"$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$15),0)","v":"1.4.7."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F61)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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$12:$AA$12<>\"\")*ROUND($Q61:$AA61,15-13*ORÇAMENTO!$AF$7))))","v":6},null,null,null,".",{"$f":"IF($D61<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A61,IF(ISERROR(MATCH($A61,$A$15:OFFSET($A61,-1,0),0)),MAX($M$15:OFFSET(M61,-1,0))+1,INDEX($M$15:OFFSET(M61,-1,0),MATCH($A61,$A$15:OFFSET($A61,-1,0),0)))))","v":5},{"$f":"IF($D61<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A61=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A61,0)),OFFSET($F$15,$A61,0)))","v":"ELÉTRICA"},null,null,6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D61=\"Serviço\",AB$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AB61)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P61,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB61)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1216.92},{"$f":"IF(AND($D61=\"Serviço\",AC$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AC61)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P61,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC61)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AD$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AD61)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P61,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD61)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AE$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AE61)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P61,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE61)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AF$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AF61)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P61,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF61)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AG$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AG61)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P61,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG61)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AH$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AH61)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P61,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH61)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AI$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AI61)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P61,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI61)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AJ$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AJ61)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P61,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ61)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D61=\"Serviço\",AK$12<>0,$H61>0,OR(AUTOEVENTO<>\"manual\",$M61<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P61,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H61*OFFSET(ORÇAMENTO!$X$15,ROW(AK61)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P61,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK61)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AM$13))))","v":1},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AN$13))))","v":2},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AO$13))))","v":3},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AP$13))))","v":2},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AQ$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AR$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AS$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AT$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AU$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M61=1),0,IF(OFFSET(CRONOPLE!$F$14,$M61,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M61,AV$13))))","v":1000000000000},null,{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,AX$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,AY$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,AZ$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BA$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BB$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BC$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BD$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BE$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BF$13))))","v":1000000000000},{"$f":"IF($D61<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M61=1),$M61>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M61,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M61,BG$13))))","v":1000000000000}]
["39",{"$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$15),0)","v":"1.4.8."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F62)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D62<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G62)-ROW(G$15),0))","v":"-"},{"$f":"IF($D62<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H62)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q62:$AA62,15-13*ORÇAMENTO!$AF$7))))","v":4},null,null,null,".",{"$f":"IF($D62<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A62,IF(ISERROR(MATCH($A62,$A$15:OFFSET($A62,-1,0),0)),MAX($M$15:OFFSET(M62,-1,0))+1,INDEX($M$15:OFFSET(M62,-1,0),MATCH($A62,$A$15:OFFSET($A62,-1,0),0)))))","v":5},{"$f":"IF($D62<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A62=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A62,0)),OFFSET($F$15,$A62,0)))","v":"ELÉTRICA"},null,null,4,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D62=\"Serviço\",AB$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AB62)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P62,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB62)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":371},{"$f":"IF(AND($D62=\"Serviço\",AC$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AC62)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P62,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC62)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AD$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AD62)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P62,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD62)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AE$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AE62)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P62,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE62)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AF$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AF62)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P62,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF62)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AG$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AG62)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P62,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG62)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AH$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AH62)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P62,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH62)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AI$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AI62)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P62,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI62)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AJ$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AJ62)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P62,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ62)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D62=\"Serviço\",AK$12<>0,$H62>0,OR(AUTOEVENTO<>\"manual\",$M62<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P62,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H62*OFFSET(ORÇAMENTO!$X$15,ROW(AK62)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P62,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK62)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AM$13))))","v":1},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AN$13))))","v":2},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AO$13))))","v":3},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AP$13))))","v":2},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AQ$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AR$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AS$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AT$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AU$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M62=1),0,IF(OFFSET(CRONOPLE!$F$14,$M62,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M62,AV$13))))","v":1000000000000},null,{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,AX$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,AY$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,AZ$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BA$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BB$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BC$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BD$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BE$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BF$13))))","v":1000000000000},{"$f":"IF($D62<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M62=1),$M62>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M62,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M62,BG$13))))","v":1000000000000}]
["39",{"$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$15),0)","v":"1.4.9."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F63)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D63<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G63)-ROW(G$15),0))","v":"-"},{"$f":"IF($D63<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H63)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q63:$AA63,15-13*ORÇAMENTO!$AF$7))))","v":124},null,null,null,".",{"$f":"IF($D63<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A63,IF(ISERROR(MATCH($A63,$A$15:OFFSET($A63,-1,0),0)),MAX($M$15:OFFSET(M63,-1,0))+1,INDEX($M$15:OFFSET(M63,-1,0),MATCH($A63,$A$15:OFFSET($A63,-1,0),0)))))","v":5},{"$f":"IF($D63<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A63=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A63,0)),OFFSET($F$15,$A63,0)))","v":"ELÉTRICA"},null,null,null,124,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D63=\"Serviço\",AB$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AB63)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P63,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB63)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AC$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AC63)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P63,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC63)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":1480.56},{"$f":"IF(AND($D63=\"Serviço\",AD$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AD63)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P63,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD63)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AE$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AE63)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P63,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE63)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AF$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AF63)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P63,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF63)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AG$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AG63)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P63,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG63)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AH$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AH63)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P63,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH63)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AI$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AI63)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P63,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI63)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AJ$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AJ63)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P63,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ63)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D63=\"Serviço\",AK$12<>0,$H63>0,OR(AUTOEVENTO<>\"manual\",$M63<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P63,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H63*OFFSET(ORÇAMENTO!$X$15,ROW(AK63)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P63,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK63)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AM$13))))","v":1},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AN$13))))","v":2},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AO$13))))","v":3},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AP$13))))","v":2},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AQ$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AR$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AS$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AT$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AU$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M63=1),0,IF(OFFSET(CRONOPLE!$F$14,$M63,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M63,AV$13))))","v":1000000000000},null,{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,AX$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,AY$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,AZ$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BA$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BB$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BC$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BD$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BE$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BF$13))))","v":1000000000000},{"$f":"IF($D63<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M63=1),$M63>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M63,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M63,BG$13))))","v":1000000000000}]
["39",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B64)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C64)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D64)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E64)-ROW(E$15),0)","v":"1.4.10."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F64)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D64<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G64)-ROW(G$15),0))","v":"-"},{"$f":"IF($D64<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H64)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q64:$AA64,15-13*ORÇAMENTO!$AF$7))))","v":60},null,null,null,".",{"$f":"IF($D64<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A64,IF(ISERROR(MATCH($A64,$A$15:OFFSET($A64,-1,0),0)),MAX($M$15:OFFSET(M64,-1,0))+1,INDEX($M$15:OFFSET(M64,-1,0),MATCH($A64,$A$15:OFFSET($A64,-1,0),0)))))","v":5},{"$f":"IF($D64<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A64=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A64,0)),OFFSET($F$15,$A64,0)))","v":"ELÉTRICA"},null,null,null,60,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D64=\"Serviço\",AB$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AB64)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P64,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB64)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AC$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AC64)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P64,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC64)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":2050.1999999999998},{"$f":"IF(AND($D64=\"Serviço\",AD$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AD64)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P64,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD64)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AE$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AE64)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P64,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE64)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AF$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AF64)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P64,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF64)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AG$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AG64)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P64,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG64)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AH$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AH64)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P64,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH64)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AI$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AI64)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P64,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI64)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AJ$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AJ64)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P64,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ64)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D64=\"Serviço\",AK$12<>0,$H64>0,OR(AUTOEVENTO<>\"manual\",$M64<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P64,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H64*OFFSET(ORÇAMENTO!$X$15,ROW(AK64)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P64,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK64)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AM$13))))","v":1},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AN$13))))","v":2},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AO$13))))","v":3},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AP$13))))","v":2},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AQ$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AR$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AS$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AT$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AU$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M64=1),0,IF(OFFSET(CRONOPLE!$F$14,$M64,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M64,AV$13))))","v":1000000000000},null,{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,AX$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,AY$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,AZ$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BA$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BB$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BC$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BD$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BE$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BF$13))))","v":1000000000000},{"$f":"IF($D64<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M64=1),$M64>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M64,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M64,BG$13))))","v":1000000000000}]
["39",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B65)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C65)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D65)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E65)-ROW(E$15),0)","v":"1.4.11."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F65)-ROW(F$15),0)","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF($D65<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G65)-ROW(G$15),0))","v":"-"},{"$f":"IF($D65<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H65)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q65:$AA65,15-13*ORÇAMENTO!$AF$7))))","v":3.6},null,null,null,".",{"$f":"IF($D65<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A65,IF(ISERROR(MATCH($A65,$A$15:OFFSET($A65,-1,0),0)),MAX($M$15:OFFSET(M65,-1,0))+1,INDEX($M$15:OFFSET(M65,-1,0),MATCH($A65,$A$15:OFFSET($A65,-1,0),0)))))","v":5},{"$f":"IF($D65<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A65=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A65,0)),OFFSET($F$15,$A65,0)))","v":"ELÉTRICA"},null,null,3.6,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D65=\"Serviço\",AB$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AB65)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P65,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB65)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":479.56},{"$f":"IF(AND($D65=\"Serviço\",AC$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AC65)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P65,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC65)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AD$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AD65)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P65,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD65)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AE$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AE65)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P65,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE65)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AF$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AF65)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P65,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF65)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AG$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AG65)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P65,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG65)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AH$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AH65)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P65,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH65)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AI$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AI65)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P65,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI65)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AJ$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AJ65)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P65,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ65)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D65=\"Serviço\",AK$12<>0,$H65>0,OR(AUTOEVENTO<>\"manual\",$M65<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P65,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H65*OFFSET(ORÇAMENTO!$X$15,ROW(AK65)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P65,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK65)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AM$13))))","v":1},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AN$13))))","v":2},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AO$13))))","v":3},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AP$13))))","v":2},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AQ$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AR$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AS$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AT$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AU$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M65=1),0,IF(OFFSET(CRONOPLE!$F$14,$M65,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M65,AV$13))))","v":1000000000000},null,{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AX$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AY$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,AZ$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BA$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BB$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BC$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BD$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BE$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BF$13))))","v":1000000000000},{"$f":"IF($D65<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M65=1),$M65>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M65,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M65,BG$13))))","v":1000000000000}]
["39",{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B66)-ROW(B$15),0)","v":"S"},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C66)-ROW(C$15),0)","v":"F"},{"$f":"OFFSET(ORÇAMENTO!N$15,ROW(D66)-ROW(D$15),0)","v":"Serviço"},{"$f":"OFFSET(ORÇAMENTO!O$15,ROW(E66)-ROW(E$15),0)","v":"1.4.12."},{"$f":"OFFSET(ORÇAMENTO!R$15,ROW(F66)-ROW(F$15),0)","v":"CABO MULTIPOLAR DE COBRE, FLEXIVEL, CLASSE 4 OU 5, ISOLAÇÃO EM HEPR, COBERTURA EM PV-ST2, ANTICHAMA BWF-B, 0,6/1KV, 3 CONDUTORES DE 2,5 MM2"},{"$f":"IF($D66<>\"Serviço\",\"\",OFFSET(ORÇAMENTO!S$15,ROW(G66)-ROW(G$15),0))","v":"M"},{"$f":"IF($D66<>\"Serviço\",0,IF(ACOMPANHAMENTO=\"BM\",ROUND(OFFSET(ORÇAMENTO!AJ$15,ROW(H66)-ROW(H$15),0),15-13*ORÇAMENTO!$AF$7),SUMPRODUCT(($Q$12:$AA$12<>\"\")*ROUND($Q66:$AA66,15-13*ORÇAMENTO!$AF$7))))","v":32},null,null,null,".",{"$f":"IF($D66<>\"Serviço\",\"\",IF(AUTOEVENTO=\"manual\",$A66,IF(ISERROR(MATCH($A66,$A$15:OFFSET($A66,-1,0),0)),MAX($M$15:OFFSET(M66,-1,0))+1,INDEX($M$15:OFFSET(M66,-1,0),MATCH($A66,$A$15:OFFSET($A66,-1,0),0)))))","v":5},{"$f":"IF($D66<>\"Serviço\",\"\",IF(AUTOEVENTO=\"Manual\",IF($A66=0,\"<-- defina o número do agrupador\",OFFSET(EVENTOS!$D$14,$A66,0)),OFFSET($F$15,$A66,0)))","v":"ELÉTRICA"},null,null,null,32,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($D66=\"Serviço\",AB$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AB$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AB66)-ROW(AB$15),0),ROUND(ROUND(OFFSET($P66,0,AB$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AB66)-ROW(AB$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AC$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AC$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AC66)-ROW(AC$15),0),ROUND(ROUND(OFFSET($P66,0,AC$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AC66)-ROW(AC$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":393.6},{"$f":"IF(AND($D66=\"Serviço\",AD$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AD$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AD66)-ROW(AD$15),0),ROUND(ROUND(OFFSET($P66,0,AD$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AD66)-ROW(AD$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AE$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AE$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AE66)-ROW(AE$15),0),ROUND(ROUND(OFFSET($P66,0,AE$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AE66)-ROW(AE$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AF$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AF$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AF66)-ROW(AF$15),0),ROUND(ROUND(OFFSET($P66,0,AF$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AF66)-ROW(AF$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AG$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AG$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AG66)-ROW(AG$15),0),ROUND(ROUND(OFFSET($P66,0,AG$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AG66)-ROW(AG$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AH$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AH$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AH66)-ROW(AH$15),0),ROUND(ROUND(OFFSET($P66,0,AH$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AH66)-ROW(AH$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AI$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AI$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AI66)-ROW(AI$15),0),ROUND(ROUND(OFFSET($P66,0,AI$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AI66)-ROW(AI$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AJ$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AJ$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AJ66)-ROW(AJ$15),0),ROUND(ROUND(OFFSET($P66,0,AJ$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AJ66)-ROW(AJ$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},{"$f":"IF(AND($D66=\"Serviço\",AK$12<>0,$H66>0,OR(AUTOEVENTO<>\"manual\",$M66<>1)),IF(Import.TipoArredondamento<>\"TransfereGOV\",ROUND(OFFSET($P66,0,AK$13),15-13*ORÇAMENTO!$AF$7)/$H66*OFFSET(ORÇAMENTO!$X$15,ROW(AK66)-ROW(AK$15),0),ROUND(ROUND(OFFSET($P66,0,AK$13),15-13*ORÇAMENTO!$AF$7)*OFFSET(ORÇAMENTO!$W$15,ROW(AK66)-ROW(AK$15),0),15-13*ORÇAMENTO!$AF$11)),0)","v":0},null,{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AM$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AM$13))))","v":1},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AN$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AN$13))))","v":2},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AO$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AO$13))))","v":3},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AP$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AP$13))))","v":2},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AQ$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AQ$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AR$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AR$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AS$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AS$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AT$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AT$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AU$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AU$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(AND(AUTOEVENTO=\"Manual\",$M66=1),0,IF(OFFSET(CRONOPLE!$F$14,$M66,AV$13)=\"\",10^12,OFFSET(CRONOPLE!$F$14,$M66,AV$13))))","v":1000000000000},null,{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,AX$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,AX$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,AY$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,AY$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,AZ$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,AZ$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BA$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BA$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BB$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BB$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BC$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BC$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BD$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BD$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BE$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BE$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BF$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BF$13))))","v":1000000000000},{"$f":"IF($D66<>\"Serviço\",0,IF(OR(AND(AUTOEVENTO=\"Manual\",$M66=1),$M66>(ROW(PLE.lastrow)-ROW(PLE.firstrow))),0,IF(OFFSET(PLE!$G$14,$M66,BG$13)=\"\",10^12,OFFSET(PLE!$G$14,$M66,BG$13))))","v":1000000000000}]
[null,{"$f":"OFFSET(ORÇAMENTO!C$15,ROW(B67)-ROW(B$15),0)","v":-1},{"$f":"OFFSET(ORÇAMENTO!L$15,ROW(C67)-ROW(C$15),0)","v":"F"},"LOTE",null,null,null,null,null,null,null,"."]
[]
[]
[]
[null,null,null,null,null,{"$f":"Import.Município","v":"Piraí - RJ"}]
[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,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Solange Reis Moreira"},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Solange Reis Moreira"}]
[null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2025-10-14"},null,null,"CREA/CAU: A5926-9",null,null,null,null,null,null,null,null,null,null,"CREA/CAU: A5926-9"]
[null,null,null,null,null,"Data",null,null,"ART/RRT: ",null,null,null,null,null,null,null,null,null,null,"ART/RRT: "]

{"sheet":"EVENTOS","index":6,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[[19,3,19,4],[5,2,5,5],[8,2,10,5],[12,3,12,4],[13,3,13,4],[18,3,18,4],[14,3,14,4],[15,3,15,4],[16,3,16,4],[17,3,17,4]]}
[]
[null,null,"AGRUPADORES DE EVENTOS"]
[]
[null,null,"1. Selecione abaixo a forma de definição dos agrupadores de eventos:"]
[]
[null,null,"conforme os agrupadores Nível 2 do Orçamento"]
[]
[]
[null,null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"Foi selecionado na aba 'MENU' o acompanhamento por BM. Não há necessidade de definição de Eventos.\",\"\")","v":""}]
[]
[]
[]
[null,null,"Nº do Evento","Título do Evento",null,"Valor Total dos Eventos (R$)"]
[null,{"$f":"CONCATENATE(C14,\".\",D14)","v":{"$error":"#VALUE!"}},{"$f":"OFFSET(C14,-1,0)+1","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$67=EVENTOS!$C14)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$67,0,-1))),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C15,\".\",D15)","v":"1.Administração Local"},1,"Administração Local",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMIF(CÁLCULO!$M$15:$M$67,1,ORÇAMENTO!$X$15:$X$67),2),0)","v":0}]
[null,{"$f":"CONCATENATE(C16,\".\",D16)","v":"2.SERVIÇOS PRELIMINARES"},{"$f":"OFFSET(C16,-1,0)+1","v":2},"SERVIÇOS PRELIMINARES",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$67=EVENTOS!$C16)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$67,0,-1))),2),0)","v":0}]
[null,"3.SERVIÇOS INICIAIS",3,"SERVIÇOS INICIAIS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$67=EVENTOS!$C17)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$67,0,-1))),2),0)","v":0}]
[null,"4.DRENAGEM ",4,"DRENAGEM ",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$67=EVENTOS!$C18)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$67,0,-1))),2),0)","v":0}]
[null,"5.SERVIÇOS GERAIS",5,"SERVIÇOS GERAIS",null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$67=EVENTOS!$C19)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$67,0,-1))),2),0)","v":0}]
[null,"6.",6,null,null,{"$f":"IF(AUTOEVENTO=\"Manual\",ROUND(SUMPRODUCT((CÁLCULO!$M$15:$M$67=EVENTOS!$C20)*(OFFSET(CÁLCULO!$AA$15,0,1):OFFSET(CÁLCULO!$AL$67,0,-1))),2),0)","v":0}]

{"sheet":"CRONO","index":7,"n_rows":45,"n_cols":32,"rows_kept":45,"cut":false,"hidden":false,"merged":[[43,7,43,9],[3,29,3,30],[4,29,4,30],[7,24,7,29],[11,17,12,17],[11,18,12,18],[7,10,7,18],[7,19,7,23],[9,9,10,18],[40,7,40,17],[7,5,10,5],[7,7,7,8],[6,6,8,6],[29,7,30,9],[11,6,12,6],[11,7,12,7],[11,8,12,8]]}
[{"$f":"OFFSET(A1,-3,0)+1","v":{"$error":"#REF!"}},{"$f":"IF($Q1<>2,0,IF($R1=0,1,IF(E2>0,OFFSET(QCI!$M$13,SUBSTITUTE(E2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E1,0))/$R1))","v":{"$error":"#REF!"}},{"$f":"IF($Q1<>2,0,IF($R1=0,1,IF(E2>0,OFFSET(QCI!$N$13,SUBSTITUTE(E2,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E1,0))/$R1))","v":{"$error":"#REF!"}},{"$f":"IF(AND($Q1=2,ACOMPANHAMENTO=\"BM\"),D2,D3/$R1)","v":{"$error":"#REF!"}},{"$f":"IF(A1<=ORÇAMENTO.MáximoListaCrono,MATCH(A1,ORÇAMENTO.ListaCrono,0),NA())","v":{"$error":"#REF!"}},{"$f":"IF(AND($E2<>-1,$R1>0),\"F\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(OR(R1=0,R1=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q1<>2),$E2=0),\"Linha\",1-SUM(T1:AF1)))","v":{"$error":"#REF!"}},{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!O$15,$E1,0),IF($E2<>-1,OFFSET(QCI!$D$13,$E2,0),\"\"))","v":{"$error":"#REF!"}},{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!R$15,$E1,0),IF($E2<>-1,OFFSET(QCI!$G$13,$E2,0),\"\"))","v":{"$error":"#REF!"}},null,null,{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!C$15,$E1,0),1)","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(M$13<=$L1,IF(ISERROR(MATCH(M$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)),ROW($L$29)-ROW($L1)-1,MATCH(M$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(N$13<=$L1,IF(ISERROR(MATCH(N$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)),ROW($L$29)-ROW($L1)-1,MATCH(N$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(O$13<=$L1,IF(ISERROR(MATCH(O$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)),ROW($L$29)-ROW($L1)-1,MATCH(O$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"IF($E2=-1,0,IF(P$13<=$L1,IF(ISERROR(MATCH(P$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)),ROW($L$29)-ROW($L1)-1,MATCH(P$13,OFFSET($L1,1,0,ROW($L$29)-ROW($L1)-1),0)-1),0))","v":{"$error":"#REF!"}},{"$f":"MIN(OFFSET(L1,0,1,,L1))","v":{"$error":"#REF!"}},{"$f":"IF($E2=0,OFFSET(ORÇAMENTO!X$15,$E1,0),IF($E2<>-1,OFFSET(QCI!$O$13,$E2,0),\"\"))","v":{"$error":"#REF!"}},"% Período:",{"$f":"IF(AND($Q1=2,ACOMPANHAMENTO=\"BM\"),T2,T3/$R1)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,{"$f":"IF(ISERROR(E1),IF(1+COUNTIF($L$13:OFFSET(L1,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L1,-1,0),1),-1),0)","v":{"$error":"#REF!"}},{"$f":"IF(AND($E2<>-1,$R1>0),\"F\",\"\")","v":{"$error":"#REF!"}},{"$f":"IF(OR(R1=0,R1=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q1<>2),$E2=0),\"calculada\",\"-->\"))","v":{"$error":"#REF!"}},null,{"$f":"IF(AND(G1<>0,ISNUMBER(G1)),\"PREENCHA ESTA LINHA -->\",\"\")","v":{"$error":"#REF!"}}]
[null,null,null,{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),D2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(D3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF(OR($Q1<>2,AUTOEVENTO<>\"manual\",$E2>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L1&\"$\"","v":{"$error":"#REF!"}},null,{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),T2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(T3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),U2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(U3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),V2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(V3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),W2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(W3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),X2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(X3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),Y2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(Y3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),Z2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(Z3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AA2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AA3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AB2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AB3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AC2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AC3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AD2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AD3,1,0,$Q1-2)))","v":{"$error":"#REF!"}},{"$f":"IF($Q1=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E1)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E1,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E1,0)))+IF(AND($E3<>\"\",$E3<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E3,0),AE2*$R1),SUMIF(OFFSET($R3,1,0,$Q1-2),($L1+1)&\"$\",OFFSET(AE3,1,0,$Q1-2)))","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"licitado\",\"CRONOGRAMA FÍSICO-FINANCEIRO LICITADO\",\"CRONOGRAMA FÍSICO-FINANCEIRO\")","v":"CRONOGRAMA FÍSICO-FINANCEIRO"},null,null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"import.recurso","v":"OGU"},null,null,null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[]
[null,null,null,null,null,null,"Níveis a Exibir no Cronograma:","Nº OPERAÇÃO",null,"Nº TGOV","PROPONENTE TOMADOR",null,null,null,null,null,null,null,null,"APELIDO EMPREENDIMENTO",null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"NOME DA EMPRESA\",\"DESCRIÇÃO DO LOTE\")","v":"DESCRIÇÃO DO LOTE"},null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",\"Nº CTEF\",\"\")","v":""}]
[null,null,null,null,null,"FILTRO",null,{"$f":"Import.CR","v":"1076922-24"},null,{"$f":"Import.TransfereGOV","v":"911400/2021"},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},null,null,null,null,null,null,null,null,{"$f":"Import.Apelido","v":"Construção de Quadra Poliesportiva "},null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.CTEF,\"\")","v":""}]
[]
[null,null,null,null,null,null,2,null,null,{"$f":"IF(MAX($A$13:$A$29)<CRONO.LinhasNecessarias,\"ERRO: NÚMERO DE LINHAS DO CRONOGRAMA INSUFICIENTE. CLIQUE EM ATUALIZAR LINHAS.\",IF(AND(ACOMPANHAMENTO=\"PLE\",ROUND(OFFSET($AF$39,0,-1),2)=0),\"CRONOGRAMA DEVE SER PREENCHIDO POR EVENTOS\",IF(ROUND(OFFSET($AF$39,0,-1),2)<>$Q$30,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[]
[null,null,null,{"$f":"OFFSET(D12,0,-1)+1","v":1},null,"↓","Falta distribuir:","Item","Descrição",null,null,null,null,null,null,null,null,"Valor (R$)","Parcelas:",1,{"$f":"OFFSET(U12,0,-1)+1","v":2},{"$f":"OFFSET(V12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12]
["Item CRONO","CP","OU",{"$f":"OFFSET(D13,0,-1)+41-DAY(OFFSET(D13,0,-1)+40)","v":{"$error":"#VALUE!"}},"Linha PO\nLinha QCI\nTotal Adm Local",null,null,null,null,null,null,"Nível",1,2,3,4,"Linhas a somar",null,null,"2023-10-01",{"$f":"OFFSET(U13,0,-1)+41-DAY(OFFSET(U13,0,-1)+40)","v":"2023-11-01"},{"$f":"OFFSET(V13,0,-1)+41-DAY(OFFSET(V13,0,-1)+40)","v":"2023-12-01"},{"$f":"OFFSET(W13,0,-1)+41-DAY(OFFSET(W13,0,-1)+40)","v":"2024-01-01"},"2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01"]
[{"$f":"OFFSET(A14,-3,0)+1","v":1},{"$f":"IF($Q14<>2,0,IF($R14=0,1,IF(E15>0,OFFSET(QCI!$M$13,SUBSTITUTE(E15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E14,0))/$R14))","v":0},{"$f":"IF($Q14<>2,0,IF($R14=0,1,IF(E15>0,OFFSET(QCI!$N$13,SUBSTITUTE(E15,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E14,0))/$R14))","v":0},{"$f":"IF(AND($Q14=2,ACOMPANHAMENTO=\"BM\"),D15,D16/$R14)","v":0.24967488180381772},{"$f":"IF(A14<=ORÇAMENTO.MáximoListaCrono,MATCH(A14,ORÇAMENTO.ListaCrono,0),NA())","v":1},{"$f":"IF(AND($E15<>-1,$R14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R14=0,R14=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q14<>2),$E15=0),\"Linha\",1-SUM(T14:AF14)))","v":"Linha"},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!O$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$D$13,$E15,0),\"\"))","v":"1."},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!R$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$G$13,$E15,0),\"\"))","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},null,null,{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!C$15,$E14,0),1)","v":1},{"$f":"IF($E15=-1,0,IF(M$13<=$L14,IF(ISERROR(MATCH(M$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)),ROW($L$29)-ROW($L14)-1,MATCH(M$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)-1),0))","v":14},{"$f":"IF($E15=-1,0,IF(N$13<=$L14,IF(ISERROR(MATCH(N$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)),ROW($L$29)-ROW($L14)-1,MATCH(N$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"IF($E15=-1,0,IF(O$13<=$L14,IF(ISERROR(MATCH(O$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)),ROW($L$29)-ROW($L14)-1,MATCH(O$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"IF($E15=-1,0,IF(P$13<=$L14,IF(ISERROR(MATCH(P$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)),ROW($L$29)-ROW($L14)-1,MATCH(P$13,OFFSET($L14,1,0,ROW($L$29)-ROW($L14)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L14,0,1,,L14))","v":14},{"$f":"IF($E15=0,OFFSET(ORÇAMENTO!X$15,$E14,0),IF($E15<>-1,OFFSET(QCI!$O$13,$E15,0),\"\"))","v":357393.1},"% Período:",{"$f":"IF(AND($Q14=2,ACOMPANHAMENTO=\"BM\"),T15,T16/$R14)","v":0.24967488180381772},0.37646949535399538,0.37385562284218699,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E14),IF(1+COUNTIF($L$13:OFFSET(L14,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L14,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E15<>-1,$R14>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R14=0,R14=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q14<>2),$E15=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G14<>0,ISNUMBER(G14)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),D15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(D16,1,0,$Q14-2)))","v":89232.08},{"$f":"IF(OR($Q14<>2,AUTOEVENTO<>\"manual\",$E15>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L14&\"$\"","v":"1$"},null,{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),T15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(T16,1,0,$Q14-2)))","v":89232.08},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),U15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(U16,1,0,$Q14-2)))","v":134547.6},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),V15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(V16,1,0,$Q14-2)))","v":133613.42000000001},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),W15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(W16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),X15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(X16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),Y15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(Y16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),Z15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(Z16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AA15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AA16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AB15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AB16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AC15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AC16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AD15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AD16,1,0,$Q14-2)))","v":0},{"$f":"IF($Q14=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E14)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E14,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E14,0)))+IF(AND($E16<>\"\",$E16<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E16,0),AE15*$R14),SUMIF(OFFSET($R16,1,0,$Q14-2),($L14+1)&\"$\",OFFSET(AE16,1,0,$Q14-2)))","v":0}]
[{"$f":"OFFSET(A17,-3,0)+1","v":2},{"$f":"IF($Q17<>2,0,IF($R17=0,1,IF(E18>0,OFFSET(QCI!$M$13,SUBSTITUTE(E18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E17,0))/$R17))","v":6.4755307251315092E-2},{"$f":"IF($Q17<>2,0,IF($R17=0,1,IF(E18>0,OFFSET(QCI!$N$13,SUBSTITUTE(E18,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E17,0))/$R17))","v":0},{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),D18,D19/$R17)","v":1},{"$f":"IF(A17<=ORÇAMENTO.MáximoListaCrono,MATCH(A17,ORÇAMENTO.ListaCrono,0),NA())","v":2},{"$f":"IF(AND($E18<>-1,$R17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R17=0,R17=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q17<>2),$E18=0),\"Linha\",1-SUM(T17:AF17)))","v":"Linha"},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!O$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$D$13,$E18,0),\"\"))","v":"1.1."},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!R$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$G$13,$E18,0),\"\"))","v":"ADMINISTRAÇÃO LOCAL"},null,null,{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!C$15,$E17,0),1)","v":2},{"$f":"IF($E18=-1,0,IF(M$13<=$L17,IF(ISERROR(MATCH(M$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)),ROW($L$29)-ROW($L17)-1,MATCH(M$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)-1),0))","v":11},{"$f":"IF($E18=-1,0,IF(N$13<=$L17,IF(ISERROR(MATCH(N$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)),ROW($L$29)-ROW($L17)-1,MATCH(N$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)-1),0))","v":2},{"$f":"IF($E18=-1,0,IF(O$13<=$L17,IF(ISERROR(MATCH(O$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)),ROW($L$29)-ROW($L17)-1,MATCH(O$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)-1),0))","v":0},{"$f":"IF($E18=-1,0,IF(P$13<=$L17,IF(ISERROR(MATCH(P$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)),ROW($L$29)-ROW($L17)-1,MATCH(P$13,OFFSET($L17,1,0,ROW($L$29)-ROW($L17)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L17,0,1,,L17))","v":2},{"$f":"IF($E18=0,OFFSET(ORÇAMENTO!X$15,$E17,0),IF($E18<>-1,OFFSET(QCI!$O$13,$E18,0),\"\"))","v":28608},"% Período:",{"$f":"IF(AND($Q17=2,ACOMPANHAMENTO=\"BM\"),T18,T19/$R17)","v":1},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E17),IF(1+COUNTIF($L$13:OFFSET(L17,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L17,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E18<>-1,$R17>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R17=0,R17=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q17<>2),$E18=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G17<>0,ISNUMBER(G17)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""}]
[null,null,null,{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),D18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(D19,1,0,$Q17-2)))","v":28608},{"$f":"IF(OR($Q17<>2,AUTOEVENTO<>\"manual\",$E18>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L17&\"$\"","v":"2$"},null,{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),T18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(T19,1,0,$Q17-2)))","v":28608},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),U18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(U19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),V18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(V19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),W18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(W19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),X18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(X19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),Y18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(Y19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),Z18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(Z19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AA18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AA19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AB18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AB19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AC18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AC19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AD18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AD19,1,0,$Q17-2)))","v":0},{"$f":"IF($Q17=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E17)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E17,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E17,0)))+IF(AND($E19<>\"\",$E19<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E19,0),AE18*$R17),SUMIF(OFFSET($R19,1,0,$Q17-2),($L17+1)&\"$\",OFFSET(AE19,1,0,$Q17-2)))","v":0}]
[{"$f":"OFFSET(A20,-3,0)+1","v":3},{"$f":"IF($Q20<>2,0,IF($R20=0,1,IF(E21>0,OFFSET(QCI!$M$13,SUBSTITUTE(E21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E20,0))/$R20))","v":6.4755307251315092E-2},{"$f":"IF($Q20<>2,0,IF($R20=0,1,IF(E21>0,OFFSET(QCI!$N$13,SUBSTITUTE(E21,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E20,0))/$R20))","v":0},{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),D21,D22/$R20)","v":0.92309682808463889},{"$f":"IF(A20<=ORÇAMENTO.MáximoListaCrono,MATCH(A20,ORÇAMENTO.ListaCrono,0),NA())","v":4},{"$f":"IF(AND($E21<>-1,$R20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R20=0,R20=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q20<>2),$E21=0),\"Linha\",1-SUM(T20:AF20)))","v":"Linha"},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!O$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$D$13,$E21,0),\"\"))","v":"1.2."},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!R$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$G$13,$E21,0),\"\"))","v":"SERVIÇOS PRELIMINARES"},null,null,{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!C$15,$E20,0),1)","v":2},{"$f":"IF($E21=-1,0,IF(M$13<=$L20,IF(ISERROR(MATCH(M$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)),ROW($L$29)-ROW($L20)-1,MATCH(M$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)-1),0))","v":8},{"$f":"IF($E21=-1,0,IF(N$13<=$L20,IF(ISERROR(MATCH(N$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)),ROW($L$29)-ROW($L20)-1,MATCH(N$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)-1),0))","v":2},{"$f":"IF($E21=-1,0,IF(O$13<=$L20,IF(ISERROR(MATCH(O$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)),ROW($L$29)-ROW($L20)-1,MATCH(O$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)-1),0))","v":0},{"$f":"IF($E21=-1,0,IF(P$13<=$L20,IF(ISERROR(MATCH(P$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)),ROW($L$29)-ROW($L20)-1,MATCH(P$13,OFFSET($L20,1,0,ROW($L$29)-ROW($L20)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L20,0,1,,L20))","v":2},{"$f":"IF($E21=0,OFFSET(ORÇAMENTO!X$15,$E20,0),IF($E21<>-1,OFFSET(QCI!$O$13,$E21,0),\"\"))","v":13216.62},"% Período:",{"$f":"IF(AND($Q20=2,ACOMPANHAMENTO=\"BM\"),T21,T22/$R20)","v":0.92309682808463889},0,7.6903171915361113E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E20),IF(1+COUNTIF($L$13:OFFSET(L20,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L20,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E21<>-1,$R20>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R20=0,R20=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q20<>2),$E21=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G20<>0,ISNUMBER(G20)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),D21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(D22,1,0,$Q20-2)))","v":12200.220000000001},{"$f":"IF(OR($Q20<>2,AUTOEVENTO<>\"manual\",$E21>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L20&\"$\"","v":"2$"},null,{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),T21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(T22,1,0,$Q20-2)))","v":12200.220000000001},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),U21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(U22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),V21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(V22,1,0,$Q20-2)))","v":1016.4},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),W21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(W22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),X21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(X22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),Y21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(Y22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),Z21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(Z22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AA21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AA22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AB21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AB22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AC21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AC22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AD21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AD22,1,0,$Q20-2)))","v":0},{"$f":"IF($Q20=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E20)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E20,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E20,0)))+IF(AND($E22<>\"\",$E22<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E22,0),AE21*$R20),SUMIF(OFFSET($R22,1,0,$Q20-2),($L20+1)&\"$\",OFFSET(AE22,1,0,$Q20-2)))","v":0}]
[{"$f":"OFFSET(A23,-3,0)+1","v":4},{"$f":"IF($Q23<>2,0,IF($R23=0,1,IF(E24>0,OFFSET(QCI!$M$13,SUBSTITUTE(E24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E23,0))/$R23))","v":6.4755307251315064E-2},{"$f":"IF($Q23<>2,0,IF($R23=0,1,IF(E24>0,OFFSET(QCI!$N$13,SUBSTITUTE(E24,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E23,0))/$R23))","v":0},{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),D24,D25/$R23)","v":0.14381788595594566},{"$f":"IF(A23<=ORÇAMENTO.MáximoListaCrono,MATCH(A23,ORÇAMENTO.ListaCrono,0),NA())","v":10},{"$f":"IF(AND($E24<>-1,$R23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R23=0,R23=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q23<>2),$E24=0),\"Linha\",1-SUM(T23:AF23)))","v":"Linha"},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!O$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$D$13,$E24,0),\"\"))","v":"1.3."},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!R$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$G$13,$E24,0),\"\"))","v":"QUADRA"},null,null,{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!C$15,$E23,0),1)","v":2},{"$f":"IF($E24=-1,0,IF(M$13<=$L23,IF(ISERROR(MATCH(M$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)),ROW($L$29)-ROW($L23)-1,MATCH(M$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)-1),0))","v":5},{"$f":"IF($E24=-1,0,IF(N$13<=$L23,IF(ISERROR(MATCH(N$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)),ROW($L$29)-ROW($L23)-1,MATCH(N$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)-1),0))","v":2},{"$f":"IF($E24=-1,0,IF(O$13<=$L23,IF(ISERROR(MATCH(O$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)),ROW($L$29)-ROW($L23)-1,MATCH(O$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)-1),0))","v":0},{"$f":"IF($E24=-1,0,IF(P$13<=$L23,IF(ISERROR(MATCH(P$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)),ROW($L$29)-ROW($L23)-1,MATCH(P$13,OFFSET($L23,1,0,ROW($L$29)-ROW($L23)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L23,0,1,,L23))","v":2},{"$f":"IF($E24=0,OFFSET(ORÇAMENTO!X$15,$E23,0),IF($E24<>-1,OFFSET(QCI!$O$13,$E24,0),\"\"))","v":296440.18},"% Período:",{"$f":"IF(AND($Q23=2,ACOMPANHAMENTO=\"BM\"),T24,T25/$R23)","v":0.14381788595594566},0.41366538098850164,0.44251673305555278,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E23),IF(1+COUNTIF($L$13:OFFSET(L23,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L23,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E24<>-1,$R23>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R23=0,R23=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q23<>2),$E24=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G23<>0,ISNUMBER(G23)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,0.5,0.5]
[null,null,null,{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),D24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(D25,1,0,$Q23-2)))","v":42633.4},{"$f":"IF(OR($Q23<>2,AUTOEVENTO<>\"manual\",$E24>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L23&\"$\"","v":"2$"},null,{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),T24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(T25,1,0,$Q23-2)))","v":42633.4},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),U24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(U25,1,0,$Q23-2)))","v":122627.04000000001},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),V24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(V25,1,0,$Q23-2)))","v":131179.74000000002},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),W24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(W25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),X24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(X25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),Y24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(Y25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),Z24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(Z25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AA24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AA25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AB24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AB25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AC24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AC25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AD24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AD25,1,0,$Q23-2)))","v":0},{"$f":"IF($Q23=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E23)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E23,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E23,0)))+IF(AND($E25<>\"\",$E25<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E25,0),AE24*$R23),SUMIF(OFFSET($R25,1,0,$Q23-2),($L23+1)&\"$\",OFFSET(AE25,1,0,$Q23-2)))","v":0}]
[{"$f":"OFFSET(A26,-3,0)+1","v":5},{"$f":"IF($Q26<>2,0,IF($R26=0,1,IF(E27>0,OFFSET(QCI!$M$13,SUBSTITUTE(E27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AA$15,CRONO!$E26,0))/$R26))","v":6.4755307251315106E-2},{"$f":"IF($Q26<>2,0,IF($R26=0,1,IF(E27>0,OFFSET(QCI!$N$13,SUBSTITUTE(E27,\".\",\"\"),0),OFFSET(ORÇAMENTO!$AB$15,CRONO!$E26,0))/$R26))","v":0},{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),D27,D28/$R26)","v":0.30271691681958146},{"$f":"IF(A26<=ORÇAMENTO.MáximoListaCrono,MATCH(A26,ORÇAMENTO.ListaCrono,0),NA())","v":39},{"$f":"IF(AND($E27<>-1,$R26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R26=0,R26=\"\"),\"Linha\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q26<>2),$E27=0),\"Linha\",1-SUM(T26:AF26)))","v":"Linha"},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!O$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$D$13,$E27,0),\"\"))","v":"1.4."},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!R$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$G$13,$E27,0),\"\"))","v":"ELÉTRICA"},null,null,{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!C$15,$E26,0),1)","v":2},{"$f":"IF($E27=-1,0,IF(M$13<=$L26,IF(ISERROR(MATCH(M$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)),ROW($L$29)-ROW($L26)-1,MATCH(M$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)-1),0))","v":2},{"$f":"IF($E27=-1,0,IF(N$13<=$L26,IF(ISERROR(MATCH(N$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)),ROW($L$29)-ROW($L26)-1,MATCH(N$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)-1),0))","v":2},{"$f":"IF($E27=-1,0,IF(O$13<=$L26,IF(ISERROR(MATCH(O$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)),ROW($L$29)-ROW($L26)-1,MATCH(O$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)-1),0))","v":0},{"$f":"IF($E27=-1,0,IF(P$13<=$L26,IF(ISERROR(MATCH(P$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)),ROW($L$29)-ROW($L26)-1,MATCH(P$13,OFFSET($L26,1,0,ROW($L$29)-ROW($L26)-1),0)-1),0))","v":0},{"$f":"MIN(OFFSET(L26,0,1,,L26))","v":2},{"$f":"IF($E27=0,OFFSET(ORÇAMENTO!X$15,$E26,0),IF($E27<>-1,OFFSET(QCI!$O$13,$E27,0),\"\"))","v":19128.3},"% Período:",{"$f":"IF(AND($Q26=2,ACOMPANHAMENTO=\"BM\"),T27,T28/$R26)","v":0.30271691681958146},0.62318972412603313,7.4093359054385396E-2,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"IF(ISERROR(E26),IF(1+COUNTIF($L$13:OFFSET(L26,-1,0),1)<=MAX(QCI!$D$13:$D$24),1+COUNTIF($L$13:OFFSET(L26,-1,0),1),-1),0)","v":0},{"$f":"IF(AND($E27<>-1,$R26>0),\"F\",\"\")","v":"F"},{"$f":"IF(OR(R26=0,R26=\"\"),\"vazia\",IF(AND(OR(ACOMPANHAMENTO=\"PLE\",$Q26<>2),$E27=0),\"calculada\",\"-->\"))","v":"calculada"},null,{"$f":"IF(AND(G26<>0,ISNUMBER(G26)),\"PREENCHA ESTA LINHA -->\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!D$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!D$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),D27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(D28,1,0,$Q26-2)))","v":5790.46},{"$f":"IF(OR($Q26<>2,AUTOEVENTO<>\"manual\",$E27>0),\"\",SUMIF(OFFSET(CÁLCULO!$M$15,CRONO!$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)),1,OFFSET(ORÇAMENTO!$X$15,CRONO!$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L26&\"$\"","v":"2$"},null,{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"<=\"&CRONO!T$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"<=\"&CRONO!T$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),T27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(T28,1,0,$Q26-2)))","v":5790.46},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!U$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!U$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),U27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(U28,1,0,$Q26-2)))","v":11920.56},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!V$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!V$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),V27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(V28,1,0,$Q26-2)))","v":1417.2800000000002},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!W$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!W$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),W27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(W28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!X$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!X$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),X27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(X28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!Y$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Y$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),Y27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(Y28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!Z$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!Z$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),Z27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(Z28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AA$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AA$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AA27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AA28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AB$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AB$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AB27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AB28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AC$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AC$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AC27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AC28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AD$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AD$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AD27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AD28,1,0,$Q26-2)))","v":0},{"$f":"IF($Q26=2,IF(AND(ACOMPANHAMENTO=\"PLE\",ISNUMBER($E26)),SUMIF((OFFSET(CÁLCULO!$AM$15:$AW$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0))),\"=\"&CRONO!AE$12,OFFSET(CÁLCULO!$AB$15:$AL$15,$E26,0,OFFSET(ORÇAMENTO!$D$15,CRONO!$E26,0)))+IF(AND($E28<>\"\",$E28<>0),SUMIF(CÁLCULO!$AM$15:$AW$67,\"=\"&CRONO!AE$12,CÁLCULO!$AB$15:$AL$67)/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)*CRONO!$E28,0),AE27*$R26),SUMIF(OFFSET($R28,1,0,$Q26-2),($L26+1)&\"$\",OFFSET(AE28,1,0,$Q26-2)))","v":0}]
[null,null,null,null,null,"F",null,null,null,null,null,"#"]
[null,null,null,{"$f":"D34/$Q$30","v":0.24967488180381772},null,"F",null,{"$f":"\"Total:    R$ \"&TEXT(Q30,\"#.##0,00\")","v":"Total:    R$ 357.393,10"},null,null,null,null,null,null,null,null,{"$f":"SUMIF(L12:L29,1,R12:R29)","v":357393.1},null,"%:",{"$f":"ROUND(T34,2)/$Q$30","v":0.24967488180381772},0.37646949535399538,0.37385562284218699,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D36,2)-ROUND(C36,2)","v":83453.83},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(T36,2)","v":83453.83},{"$f":"ROUND(U36,2)-ROUND(T36,2)","v":125834.93000000001},124961.23999999999,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D37,2)-ROUND(C37,2)","v":5778.25},null,"F",null,null,null,null,"Período:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"ROUND(T37,2)","v":5778.25},{"$f":"ROUND(U37,2)-ROUND(T37,2)","v":8712.67},8652.1799999999985,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D38,2)-ROUND(C38,2)","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"ROUND(T38,2)","v":0},{"$f":"ROUND(U38,2)-ROUND(T38,2)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"ROUND(D39,2)-ROUND(C39,2)","v":89232.08},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"ROUND(T39,2)","v":89232.08},{"$f":"ROUND(U39,2)-ROUND(T39,2)","v":134547.59999999998},133613.41999999998,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D39/$Q$30","v":0.24967488180381772},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"%:",{"$f":"ROUND(T39,2)/$Q$30","v":0.24967488180381772},{"$f":"ROUND(U39,2)/$Q$30","v":0.62614437715781313},1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"ROUND(D39-D38-D37,2)","v":83453.83},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(T39-T38-T37,2)","v":83453.83},{"$f":"ROUND(U39-U38-U37,2)","v":209288.76},334250,334250,334250,334250,334250,334250,334250,334250,334250,334250,{"$f":"AE36+SUMPRODUCT((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(AF$11,5,0):OFFSET(AF$29,-1,0)),OFFSET(AF$11,5,0):OFFSET(AF$29,-1,0),0))","v":334250}]
[null,null,null,{"$f":"C37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$29,-1,0)),OFFSET(D$11,5,0):OFFSET(D$29,-1,0),0))","v":5778.2507570739272},null,"F",null,null,null,null,"Acumulado:",null,null,null,null,null,null,null,"Contrapartida:",{"$f":"SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$29,-1,0)),OFFSET(T$11,5,0):OFFSET(T$29,-1,0),0))","v":5778.2507570739272},{"$f":"T37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(U$11,5,0):OFFSET(U$29,-1,0)),OFFSET(U$11,5,0):OFFSET(U$29,-1,0),0))","v":14490.921935000968},{"$f":"U37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(V$11,5,0):OFFSET(V$29,-1,0)),OFFSET(V$11,5,0):OFFSET(V$29,-1,0),0))","v":23143.099999999973},{"$f":"V37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(W$11,5,0):OFFSET(W$29,-1,0)),OFFSET(W$11,5,0):OFFSET(W$29,-1,0),0))","v":23143.099999999973},{"$f":"W37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(X$11,5,0):OFFSET(X$29,-1,0)),OFFSET(X$11,5,0):OFFSET(X$29,-1,0),0))","v":23143.099999999973},{"$f":"X37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(Y$11,5,0):OFFSET(Y$29,-1,0)),OFFSET(Y$11,5,0):OFFSET(Y$29,-1,0),0))","v":23143.099999999973},{"$f":"Y37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(Z$11,5,0):OFFSET(Z$29,-1,0)),OFFSET(Z$11,5,0):OFFSET(Z$29,-1,0),0))","v":23143.099999999973},{"$f":"Z37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(AA$11,5,0):OFFSET(AA$29,-1,0)),OFFSET(AA$11,5,0):OFFSET(AA$29,-1,0),0))","v":23143.099999999973},{"$f":"AA37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(AB$11,5,0):OFFSET(AB$29,-1,0)),OFFSET(AB$11,5,0):OFFSET(AB$29,-1,0),0))","v":23143.099999999973},{"$f":"AB37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(AC$11,5,0):OFFSET(AC$29,-1,0)),OFFSET(AC$11,5,0):OFFSET(AC$29,-1,0),0))","v":23143.099999999973},{"$f":"AC37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(AD$11,5,0):OFFSET(AD$29,-1,0)),OFFSET(AD$11,5,0):OFFSET(AD$29,-1,0),0))","v":23143.099999999973},{"$f":"AD37+SUM((OFFSET($B$13,1,0):OFFSET($B$29,-3,0))*IF(ISNUMBER(OFFSET(AE$11,5,0):OFFSET(AE$29,-1,0)),OFFSET(AE$11,5,0):OFFSET(AE$29,-1,0),0))","v":23143.099999999973},{"$f":"AE37+SUMPRODUCT((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$29,-1,0),0))","v":23143.099999999973}]
[null,null,null,{"$f":"C38+SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(D$11,5,0):OFFSET(D$29,-1,0)),OFFSET(D$11,5,0):OFFSET(D$29,-1,0),0))","v":0},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Outros:",{"$f":"SUM((OFFSET($C$13,1,0):OFFSET($C$29,-3,0))*IF(ISNUMBER(OFFSET(T$11,5,0):OFFSET(T$29,-1,0)),OFFSET(T$11,5,0):OFFSET(T$29,-1,0),0))","v":0},{"$f":"T38+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$29,-1,0),0))","v":0},{"$f":"U38+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$29,-1,0),0))","v":0},{"$f":"V38+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$29,-1,0),0))","v":0},{"$f":"W38+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$29,-1,0),0))","v":0},{"$f":"X38+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$29,-1,0),0))","v":0},{"$f":"Y38+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$29,-1,0),0))","v":0},{"$f":"Z38+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$29,-1,0),0))","v":0},{"$f":"AA38+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$29,-1,0),0))","v":0},{"$f":"AB38+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$29,-1,0),0))","v":0},{"$f":"AC38+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$29,-1,0),0))","v":0},{"$f":"AD38+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$29,-1,0),0))","v":0},{"$f":"ROUND(AF39-AF36-AF37,2)","v":0}]
[null,null,null,{"$f":"C39+SUMIF($R$12:$R$29,\"1$\",D12:D29)","v":89232.08},null,"F",null,null,null,null,null,null,null,null,null,null,null,null,"Investimento:",{"$f":"SUMIF($R$12:$R$29,\"1$\",T12:T29)","v":89232.08},{"$f":"T39+SUMIF($R$12:$R$29,\"1$\",U12:U29)","v":223779.68},357393.1,357393.1,357393.1,357393.1,357393.1,357393.1,357393.1,357393.1,357393.1,357393.1,357393.1]
[null,null,null,null,null,"F"]
[null,null,null,null,null,"F",null,{"$f":"Import.Município","v":"Piraí - RJ"}]
[null,null,null,null,null,"F",null,"Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico"]
[null,null,null,null,null,"F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(Import.RespOrçamento,0,-1) & \" \" & Import.RespOrçamento","v":"Nome: Solange Reis Moreira"}]
[null,null,null,null,null,"F",null,{"$f":"DADOS!$F$25","v":"2025-10-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU: A5926-9"]
[null,null,null,null,null,"F",null,"Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ART/RRT: "]

{"sheet":"CRONOPLE","index":8,"n_rows":20,"n_cols":31,"rows_kept":20,"cut":false,"hidden":false,"merged":[[11,1,12,1],[11,2,12,2]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B1,0)>0,\"F\",\"\"),IF(CRONOPLE!B1<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B1<>1,OFFSET(EVENTOS!$D$14,$B1,0),0),IF(B1<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B1,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,"CRONOGRAMA PREVISTO PLE"]
[]
[null,"1. Digite nas células em amarelo o número do período em que os eventos serão concluídos:"]
[]
[null,{"$f":"IF(ACOMPANHAMENTO=\"BM\",\"NO ACOMPANHAMENTO POR BM, UTILIZE A ABA CRONO\",IF(MAX($B$14:$B$21)<MAX(CÁLCULO!$M$15:$M$67),\"ERRO: NÚMERO DE EVENTOS INSUFICIENTE, CLIQUE EM ATUALIZAR LINHAS\",IF(ROUND(OFFSET(CRONO!$AF$39,0,-1),2)<>CRONO!$Q$30,\"ERRO: CRONOGRAMA NÃO FECHA 100%\",\"\")))","v":""}]
[]
[null,null,null,null,{"$f":"IF(E$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,E$12))","v":"ADMINISTRAÇÃO LOCAL"},null,{"$f":"IF(G$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,G$12))","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"SERVIÇOS PRELIMINARES"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"QUADRA"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":0},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":"SERVIÇOS GERAIS"},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":0},{"$f":"IF(M$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":0},{"$f":"IF(N$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":0},{"$f":"IF(O$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":0},{"$f":"IF(P$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":0},{"$f":"IF(Q$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":""},{"$f":"IF(R$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":""},{"$f":"IF(S$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":""},{"$f":"IF(T$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":""},{"$f":"IF(U$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":""},{"$f":"IF(V$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":""},{"$f":"IF(W$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":""},{"$f":"IF(X$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":""},{"$f":"IF(Y$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":""},{"$f":"IF(Z$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""}]
[null,"Nº do Evento","Título dos Eventos",null,{"$f":"OFFSET(E12,0,-1)+1","v":1},null,{"$f":"OFFSET(G12,0,-1)+1","v":1},{"$f":"OFFSET(H12,0,-1)+1","v":2},{"$f":"OFFSET(I12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,"Informe abaixo o NÚMERO DO PERÍODO em que os eventos serão concluídos"]
[]
[null,1,"Administração Local",null,null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B16,0)>0,\"F\",\"\"),IF(CRONOPLE!B16<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":2},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16<>1,OFFSET(EVENTOS!$D$14,$B16,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B16,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"ADMINISTRAÇÃO LOCAL"},null,null,null,1,2,3,4,5]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B17,0)>0,\"F\",\"\"),IF(CRONOPLE!B17<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},3,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17<>1,OFFSET(EVENTOS!$D$14,$B17,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B17,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"SERVIÇOS PRELIMINARES"},null,null,null,1,1,3]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B18,0)>0,\"F\",\"\"),IF(CRONOPLE!B18<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B18,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"QUADRA"},null,null,null,1,2,3,4,5]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B19,0)>0,\"F\",\"\"),IF(CRONOPLE!B19<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},5,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19<>1,OFFSET(EVENTOS!$D$14,$B19,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B19,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"ELÉTRICA"},null,null,null,1,2,3,2]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,CRONOPLE!$B20,0)>0,\"F\",\"\"),IF(CRONOPLE!B20<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":""},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B20,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":0},null,null,null,null,3,4,5,2]

{"sheet":"PLE","index":9,"n_rows":36,"n_cols":32,"rows_kept":36,"cut":false,"hidden":false,"merged":[[25,3,26,3],[24,10,24,11],[23,10,23,11],[25,10,25,11],[25,16,25,17],[26,10,26,11],[26,8,26,9],[23,16,23,17],[25,18,25,19],[24,20,24,21],[24,16,24,17],[24,8,24,9],[25,8,25,9],[24,18,24,19],[26,30,26,31],[28,30,28,31],[28,16,28,17],[28,24,28,25],[28,26,28,27],[26,16,26,17],[27,30,27,31],[27,16,27,17],[26,22,26,23],[28,18,28,19],[26,24,26,25],[26,20,26,21],[28,22,28,23],[27,22,27,23],[26,26,26,27],[26,18,26,19],[28,28,28,29],[26,28,26,29],[27,28,27,29],[27,26,27,27],[23,12,23,13],[26,14,26,15],[24,12,24,13],[24,14,24,15],[24,22,24,23],[26,12,26,13],[25,14,25,15],[25,26,25,27],[25,12,25,13],[25,24,25,25],[25,22,25,23],[25,20,25,21],[27,20,27,21],[27,24,27,25],[28,20,28,21],[28,14,28,15],[27,18,27,19],[27,14,27,15],[33,1,33,3],[30,1,30,3],[27,3,28,3],[27,12,27,13],[28,12,28,13],[28,8,28,9],[28,10,28,11],[27,10,27,11],[27,8,27,9],[24,24,24,25],[25,28,25,29],[25,30,25,31],[23,26,23,27],[23,24,23,25],[24,30,24,31],[24,28,24,29],[24,26,24,27],[23,18,23,19],[22,8,22,31],[11,1,12,1],[23,14,23,15],[14,2,14,3],[15,2,15,3],[16,2,16,3],[19,2,19,3],[17,2,17,3],[18,2,18,3],[23,8,23,9],[23,20,23,21],[23,30,23,31],[23,28,23,29],[23,22,23,23],[6,1,6,2],[0,2,0,3],[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],[10,2,10,3],[11,2,12,3],[8,9,8,10],[8,13,8,19]]}
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B1,0)>0,\"F\",\"\"),IF(PLE!B1<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":{"$error":"#REF!"}},{"$f":"OFFSET(B1,-1,0)+1","v":{"$error":"#REF!"}},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B1<>1,OFFSET(EVENTOS!$D$14,$B1,0),0),IF(B1<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B1,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":{"$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":"1076922-24"},null,{"$f":"Import.TransfereGOV","v":"911400/2021"},null,null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},null,null,null,null,null,null,{"$f":"Import.Apelido","v":"Construção de Quadra Poliesportiva "},null,null,null,null,null,null,{"$f":"IF(TIPOORCAMENTO=\"Licitado\",Import.empresa,Import.DescLote)","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},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$24,0,1+(PLE.Medicao-$I$25)*2-2)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($H$24,0,1+(PLE.Medicao-$I$25)*2),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,null,null,null,null,null,null,null,null,"% Realizado Período.:",{"$f":"OFFSET($I$25,1+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$25,8*(ROUNDUP(($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$25,3+8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),ROUNDDOWN((($J$9-0)-OFFSET($I$25,8*(ROUNDUP(($J$9-0)/((COLUMN($AG$14)-COLUMN($G$14)-1)/25*12),0)-1),0))*(2+1/12),0))","v":0}]
[]
["Filtro",null,{"$f":"IF(TIPOORCAMENTO=\"proposto\",\"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO.\",IF(ACOMPANHAMENTO=\"BM\",\"FOI SELECIONADO NA ABA 'MENU' O ACOMPANHAMENTO POR BM.\",\"\"))","v":"ALTERE O TIPO DE ORÇAMENTO NA ABA 'MENU' PARA LICITADO."},null,null,{"$f":"IF(F$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,F$12))","v":"ADMINISTRAÇÃO LOCAL"},null,{"$f":"IF(H$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,H$12))","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"IF(I$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,I$12))","v":"SERVIÇOS PRELIMINARES"},{"$f":"IF(J$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,J$12))","v":"QUADRA"},{"$f":"IF(K$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,K$12))","v":0},{"$f":"IF(L$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,L$12))","v":"SERVIÇOS GERAIS"},{"$f":"IF(M$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,M$12))","v":0},{"$f":"IF(N$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,N$12))","v":0},{"$f":"IF(O$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,O$12))","v":0},{"$f":"IF(P$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,P$12))","v":0},{"$f":"IF(Q$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Q$12))","v":0},{"$f":"IF(R$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,R$12))","v":""},{"$f":"IF(S$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,S$12))","v":""},{"$f":"IF(T$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,T$12))","v":""},{"$f":"IF(U$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,U$12))","v":""},{"$f":"IF(V$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,V$12))","v":""},{"$f":"IF(W$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,W$12))","v":""},{"$f":"IF(X$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,X$12))","v":""},{"$f":"IF(Y$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Y$12))","v":""},{"$f":"IF(Z$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,Z$12))","v":""},{"$f":"IF(AA$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AA$12))","v":""},{"$f":"IF(AB$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AB$12))","v":""},{"$f":"IF(AC$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AC$12))","v":""},{"$f":"IF(AD$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AD$12))","v":""},{"$f":"IF(AE$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AE$12))","v":""},{"$f":"IF(AF$12>CÁLCULO.NúmeroDeFrentes,\"\",OFFSET(CÁLCULO!$P$12,0,AF$12))","v":""}]
["↓","Nº do Evento","Título dos Eventos",null,null,{"$f":"OFFSET(F12,0,-1)+1","v":1},null,{"$f":"OFFSET(H12,0,-1)+1","v":1},{"$f":"OFFSET(I12,0,-1)+1","v":2},{"$f":"OFFSET(J12,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Informe abaixo o NÚMERO DA MEDIÇÃO em que os eventos foram concluídos"]
["F"]
[{"$f":"IF(AND(AUTOEVENTO=\"Manual\",OFFSET(EVENTOS!$F$14,1,0)>0),\"F\",\"\")","v":""},1,"Administração Local",null,null,null,null,{"$f":"IF(AUTOEVENTO=\"MANUAL\",\"A administração local será proporcional a execução dos demais eventos, independente de frentes de obra.\",\"Para aplicação de Adm. Local é necessário definir os eventos manualmente.\")","v":"Para aplicação de Adm. Local é necessário definir os eventos manualmente."}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B16,0)>0,\"F\",\"\"),IF(PLE!B16<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},{"$f":"OFFSET(B16,-1,0)+1","v":2},{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B16<>1,OFFSET(EVENTOS!$D$14,$B16,0),0),IF(B16<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B16,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"ADMINISTRAÇÃO LOCAL"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B17,0)>0,\"F\",\"\"),IF(PLE!B17<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},3,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B17<>1,OFFSET(EVENTOS!$D$14,$B17,0),0),IF(B17<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B17,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"SERVIÇOS PRELIMINARES"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B18,0)>0,\"F\",\"\"),IF(PLE!B18<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},4,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B18<>1,OFFSET(EVENTOS!$D$14,$B18,0),0),IF(B18<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B18,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"QUADRA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B19,0)>0,\"F\",\"\"),IF(PLE!B19<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":"F"},5,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B19<>1,OFFSET(EVENTOS!$D$14,$B19,0),0),IF(B19<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B19,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":"ELÉTRICA"}]
[{"$f":"IF(AUTOEVENTO=\"Manual\",IF(OFFSET(EVENTOS!$F$14,PLE!$B20,0)>0,\"F\",\"\"),IF(PLE!B20<=MAX(CÁLCULO!$M$15:$M$67),\"F\",\"\"))","v":""},6,{"$f":"IF(AUTOEVENTO=\"Manual\",IF($B20<>1,OFFSET(EVENTOS!$D$14,$B20,0),0),IF(B20<=MAX(CÁLCULO!$M$15:$M$67),VLOOKUP($B20,CÁLCULO!$M$15:$N$67,2,FALSE),0))","v":0}]
["F"]
["F"]
["F",null,null,null,null,null,null,null,"Data das Medições"]
["F"]
["F",null,null,"Medições",null,null,null,null,{"$f":"IF(PLE.Medicao<=12,1,TRUNC((PLE.Medicao - 2)/11,0) * 11 + 1)","v":1},null,{"$f":"I25+1","v":2},null,{"$f":"K25+1","v":3},null,{"$f":"M25+1","v":4},null,{"$f":"O25+1","v":5},null,{"$f":"Q25+1","v":6},null,{"$f":"S25+1","v":7},null,{"$f":"U25+1","v":8},null,{"$f":"W25+1","v":9},null,{"$f":"Y25+1","v":10},null,{"$f":"AA25+1","v":11},null,{"$f":"AC25+1","v":12}]
["F",null,null,"Período:",null,null,null,"%",{"$f":"ROUND(I27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC27,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE27,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"IF(I25=1,I29,ROUND(I29,2)-ROUND(SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!I25-1,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal)),2))","v":0},null,{"$f":"ROUND(K29,2)-ROUND(I29,2)","v":0},null,{"$f":"ROUND(M29,2)-ROUND(K29,2)","v":0},null,{"$f":"ROUND(O29,2)-ROUND(M29,2)","v":0},null,{"$f":"ROUND(Q29,2)-ROUND(O29,2)","v":0},null,{"$f":"ROUND(S29,2)-ROUND(Q29,2)","v":0},null,{"$f":"ROUND(U29,2)-ROUND(S29,2)","v":0},null,{"$f":"ROUND(W29,2)-ROUND(U29,2)","v":0},null,{"$f":"ROUND(Y29,2)-ROUND(W29,2)","v":0},null,{"$f":"ROUND(AA29,2)-ROUND(Y29,2)","v":0},null,{"$f":"ROUND(AC29,2)-ROUND(AA29,2)","v":0},null,{"$f":"ROUND(AE29,2)-ROUND(AC29,2)","v":0}]
["F",null,null,"Acumulado:",null,null,null,"%",{"$f":"ROUND(I29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(K29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(M29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(O29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Q29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(S29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(U29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(W29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(Y29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AA29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AC29,2)/ORÇAMENTO!$X$15","v":0},null,{"$f":"ROUND(AE29,2)/ORÇAMENTO!$X$15","v":0}]
["F",null,null,null,null,null,null,"R$",{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!I25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!K25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!M25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!O25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!Q25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!S25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!U25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!W25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!Y25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!AA25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!AC25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0},null,{"$f":"SUMIF(CÁLCULO!$AX$15:$BH$67,\"<=\"&PLE!AE25,CÁLCULO!$AB$15:$AL$67)*(1+CÁLCULO.TotalAdmLocal/(ORÇAMENTO!$X$15-CÁLCULO.TotalAdmLocal))","v":0}]
["F"]
["F",{"$f":"Import.Município","v":"Piraí - RJ"}]
["F","Local",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Responsável Técnico pela Fiscalização"]
["F",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nome:",null,{"$f":"Import.RespFiscalização","v":0}]
["F",{"$f":"DADOS!$F$48","v":"2025-10-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Profissão:",null,0]
["F","Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:",null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ART/RRT:",null,0]

{"sheet":"QCI","index":10,"n_rows":37,"n_cols":31,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,3,5,10],[9,0,10,0],[9,25,9,27],[35,3,35,5],[27,3,29,14],[32,3,32,5],[9,29,9,30],[23,10,24,10],[6,2,10,2],[8,6,9,9],[8,10,9,10],[8,29,8,30],[6,3,6,10],[2,3,2,4],[2,6,2,8],[2,9,2,11],[2,12,3,14],[3,3,3,4],[3,6,3,8],[3,9,3,11]]}
[null,null,null,null,null,"QCI - Quadro de Composição do Investimento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% Maior:","% Rateio CP Fin:"]
[null,null,null,"Nº OPERAÇÃO",null,"Nº TransfereGOV","PROPONENTE / TOMADOR",null,null,"MUNICÍPIO / UF",null,null,"VALORES CONTRATADOS (R$):",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(Z7:AB7)","v":6.4755307251315092E-2},{"$f":"IF(OR($O$24=ORÇAMENTO.SumINVMANUAL+QCI.SumINVMANUAL,$O$24=0),0,MIN(MAX(0,($Z$3*$O$24-ORÇAMENTO.SumCPMANUAL-QCI.SumCPMANUAL)/($O$24-ORÇAMENTO.SumINVMANUAL-QCI.SumINVMANUAL)),1))","v":6.4755307251315092E-2}]
[null,null,null,{"$f":"Import.CR","v":"1076922-24"},null,{"$f":"Import.TransfereGOV","v":"911400/2021"},{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},null,null,{"$f":"Import.Município","v":"Piraí - RJ"}]
[]
[null,null,null,"APELIDO DO EMPREENDIMENTO",null,null,null,null,null,null,null,"RECURSO",{"$f":"IF(import.recurso=\"FGTS\",\"FINANCIAMENTO\",\"REPASSE\")","v":"REPASSE"},"CONTRAPARTIDA","INVESTIMENTO",null,null,null,null,null,null,null,null,null,null,"% CP Min Prog:","% CP Absoluta:","% CP Max Rep:"]
[null,null,"FILTRO",{"$f":"Import.Apelido","v":"Construção de Quadra Poliesportiva "},null,null,null,null,null,null,null,{"$f":"import.recurso","v":"OGU"},{"$f":"Import.Repasse","v":334250},{"$f":"Import.Contrapartida","v":23143.1},{"$f":"M7+N7","v":357393.1},null,null,null,null,null,null,null,null,null,null,{"$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$24))","v":6.4755307251315092E-2}]
[]
[null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(AND($O$24>0,$M$25>Import.CPMaxPerc,Import.CPMaxPerc>0))+4*(OR(AND($O$24>0,$M$25<QCI!$Z$7),$M$24<ROUND(Import.CPMinAbsoluta,2)))+8*(OR($L$10<0,$M$10<0))+16*(COUNTIF($L$13:$L$24,\"<0\")>0)+32*(OFFSET($A$24,-1,0)<OFFSET(ORÇAMENTO!$E$67,-1,0)),2),\"\",\"ERRO: CONTRAPARTIDA MAIOR QUE A MÁXIMA\",\"ERRO: CONTRAPARTIDA MENOR QUE A MÍNIMA\",\"ERRO: SALDO NEGATIVO\",\"ERRO: VALORES DE REPASSE NEGATIVOS\",\"ERRO: NÚMERO DE LINHAS DO QCI INSUFICIENTE. CLIQUE NO BOTÃO ADICIONAR LINHAS\")","v":""},null,null,null,"Saldo a Reprogramar",{"$f":"$L$13","v":"Repasse (R$)"},"Contrapartida (R$)"]
["Ordem Meta",null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Repasse-L24","v":0},{"$f":"Import.Contrapartida-M24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Valores não Arredondados",null,null,null,"Arred"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repasse (R$)","Contrapartida (R$)","Outros (R$)"]
[{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),OFFSET(A12,-1,0),D12)","v":-1},{"$f":"IF(NOT(ISBLANK(QCI.DescManual)),IF(QCI.Divisao=\"Calculado\",\"Manual\",\"SemiAuto\"),IF(ISERROR(MATCH($A12,ORÇAMENTO!$E$15:$E$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$67,MATCH($A12,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A12,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$f":"$O12","v":0},0,null,{"$f":"$O12-$AA12-$AB12","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.CPManual,IF($B12=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A12,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B12=\"Branco\",0,IF($B12=\"Manual\",QCI.OutrosManual,IF($B12=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A12,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Automático"},{"$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$67,MATCH($A14,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},null,null,{"$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($N14,2)","v":334250},{"$f":"ROUND($AA14,2)-ROUND($AE14,2)","v":23143.1},{"$f":"ROUND($AB14,2)","v":0},{"$f":"IF($B14=\"Branco\",0,IF(OR($B14=\"Manual\",$B14=\"SemiAuto\"),QCI.InvManual,INDEX(ORÇAMENTO!X$15:X$67,MATCH($A14,ORÇAMENTO!$E$15:$E$67,0))))","v":357393.1},null,null,null,null,null,null,"Proporcional",{"$f":"$O14","v":357393.1},0,null,{"$f":"$O14-$AA14-$AB14","v":334250},{"$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$67,MATCH($A14,ORÇAMENTO!$E$15:$E$67,0)))))","v":23143.099999999973},{"$f":"IF($B14=\"Branco\",0,IF($B14=\"Manual\",QCI.OutrosManual,IF($B14=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A14,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$7))","v":true},{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",2,null,null,{"$f":"IF(OR($B15=\"Manual\",$B15=\"SemiAuto\"),QCI.DescManual,IF($B15=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A15,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A15,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B15=\"Branco\",0,IF($B15=\"Manual\",QCI.CPManual,IF($B15=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A15,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B15=\"Branco\",0,IF($B15=\"Manual\",QCI.OutrosManual,IF($B15=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A15,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",3,null,null,{"$f":"IF(OR($B16=\"Manual\",$B16=\"SemiAuto\"),QCI.DescManual,IF($B16=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A16,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A16,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B16=\"Branco\",0,IF($B16=\"Manual\",QCI.CPManual,IF($B16=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A16,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B16=\"Branco\",0,IF($B16=\"Manual\",QCI.OutrosManual,IF($B16=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A16,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",4,null,null,{"$f":"IF(OR($B17=\"Manual\",$B17=\"SemiAuto\"),QCI.DescManual,IF($B17=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A17,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A17,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B17=\"Branco\",0,IF($B17=\"Manual\",QCI.CPManual,IF($B17=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A17,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B17=\"Branco\",0,IF($B17=\"Manual\",QCI.OutrosManual,IF($B17=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A17,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",5,null,null,{"$f":"IF(OR($B18=\"Manual\",$B18=\"SemiAuto\"),QCI.DescManual,IF($B18=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A18,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A18,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B18=\"Branco\",0,IF($B18=\"Manual\",QCI.CPManual,IF($B18=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A18,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B18=\"Branco\",0,IF($B18=\"Manual\",QCI.OutrosManual,IF($B18=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A18,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",6,null,null,{"$f":"IF(OR($B19=\"Manual\",$B19=\"SemiAuto\"),QCI.DescManual,IF($B19=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A19,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A19,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B19=\"Branco\",0,IF($B19=\"Manual\",QCI.CPManual,IF($B19=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A19,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B19=\"Branco\",0,IF($B19=\"Manual\",QCI.OutrosManual,IF($B19=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A19,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",7,null,null,{"$f":"IF(OR($B20=\"Manual\",$B20=\"SemiAuto\"),QCI.DescManual,IF($B20=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A20,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A20,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B20=\"Branco\",0,IF($B20=\"Manual\",QCI.CPManual,IF($B20=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A20,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B20=\"Branco\",0,IF($B20=\"Manual\",QCI.OutrosManual,IF($B20=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A20,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",8,null,null,{"$f":"IF(OR($B21=\"Manual\",$B21=\"SemiAuto\"),QCI.DescManual,IF($B21=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A21,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A21,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B21=\"Branco\",0,IF($B21=\"Manual\",QCI.CPManual,IF($B21=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A21,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B21=\"Branco\",0,IF($B21=\"Manual\",QCI.OutrosManual,IF($B21=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A21,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},"",9,null,null,{"$f":"IF(OR($B22=\"Manual\",$B22=\"SemiAuto\"),QCI.DescManual,IF($B22=\"Automático\",INDEX(ORÇAMENTO!$R$15:$R$67,MATCH($A22,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A22,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",0,0,null,0,{"$f":"IF($B22=\"Branco\",0,IF($B22=\"Manual\",QCI.CPManual,IF($B22=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A22,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B22=\"Branco\",0,IF($B22=\"Manual\",QCI.OutrosManual,IF($B22=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A22,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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$67,0)),\"Branco\",\"Automático\"))","v":"Branco"},{"$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$67,MATCH($A23,ORÇAMENTO!$E$15:$E$67,0)),\"\"))","v":""},null,null,{"$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$67,MATCH($A23,ORÇAMENTO!$E$15:$E$67,0))))","v":0},null,null,null,null,null,null,"Proporcional",{"$f":"$O23","v":0},0,null,{"$f":"$O23-$AA23-$AB23","v":0},{"$f":"IF($B23=\"Branco\",0,IF($B23=\"Manual\",QCI.CPManual,IF($B23=\"SemiAuto\",ROUND(QCI!$AA$3*QCI.InvManual,2),INDEX(ORÇAMENTO!$AA$15:$AA$67,MATCH($A23,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},{"$f":"IF($B23=\"Branco\",0,IF($B23=\"Manual\",QCI.OutrosManual,IF($B23=\"SemiAuto\",0,INDEX(ORÇAMENTO!$AB$15:$AB$67,MATCH($A23,ORÇAMENTO!$E$15:$E$67,0)))))","v":0},null,{"$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",{"$f":"SUM(L13:OFFSET(L24,-1,0))","v":334250},{"$f":"SUM(M13:OFFSET(M24,-1,0))","v":23143.1},{"$f":"SUM(N13:OFFSET(N24,-1,0))","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":357393.1},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(ROUND(Z13:OFFSET(Z24,-1,0),2))","v":334250},{"$f":"SUMPRODUCT(ROUND(AA13:OFFSET(AA24,-1,0),2))","v":23143.1},{"$f":"SUM(AB13:OFFSET(AB24,-1,0))","v":0}]
[null,"T%","F",null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(L24/$O24),0,ROUND(L24/$O24,4))","v":0.93520000000000003},{"$f":"IF(ISERROR(M24/$O24),0,ROUND(M24/$O24,4))","v":6.4799999999999996E-2},{"$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":"Piraí - RJ"}]
[null,null,null,"Local",null,null,null,null,"Representante Tomador"]
[null,null,null,null,null,null,null,null,{"$f":"\"Nome:\" &  \" \" & DADOS!F28","v":"Nome: Ricardo Campos Passos"}]
[null,null,null,{"$f":"DADOS!$F$25","v":"2025-10-14"},null,null,null,null,{"$f":"\"Cargo:\"  & \" \" & DADOS!F29","v":"Cargo: Prefeito"}]
[null,null,null,"Data"]

{"sheet":"BM","index":11,"n_rows":82,"n_cols":41,"rows_kept":82,"cut":false,"hidden":false,"merged":[[80,23,80,25],[75,3,75,14],[76,9,76,12],[76,22,76,25],[78,23,78,25],[79,23,79,25],[73,3,73,11],[74,3,74,8],[14,27,14,38],[68,3,68,14],[68,19,68,25],[69,3,71,14],[69,19,71,25],[14,3,14,4],[10,27,10,38],[11,9,11,11],[11,12,11,14],[11,16,11,17],[6,5,6,7],[6,8,6,11],[6,12,6,13],[10,19,10,20],[7,2,11,2],[7,5,7,7],[7,8,7,11],[7,12,7,13],[9,4,10,8],[9,13,10,14],[4,3,4,4],[4,5,4,7],[4,9,4,13],[2,0,2,1],[3,3,3,4],[3,5,3,7],[3,9,3,13]]}
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"BA - Boletim de Aferição\",\"BM - Boletim de Medição\")","v":"BM - Boletim de Medição"},null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
["Modo CAIXA",null,null,null,{"$f":"IF(Import.RegimeExecução=\"(SELECIONAR)\",\"Selecione o Regime de Execução na Aba Dados\",Import.RegimeExecução&\" - \"&import.recurso)","v":"Selecione o Regime de Execução na Aba Dados"},null,null,null,null,null,null,null,null,null,"#PUBLICO"]
[false]
[null,null,null,"PROPONENTE / TOMADOR",null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV","APELIDO DO EMPREENDIMENTO",null,null,null,null,"INÍCIO DE OBRA"]
["Regime ",null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},null,{"$f":"Import.CR","v":"1076922-24"},null,null,{"$f":"Import.TransfereGOV","v":"911400/2021"},{"$f":"Import.Apelido","v":"Construção de Quadra Poliesportiva "},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":"Piraí - RJ"},null,null,null,{"$f":"TEXT(IF(BM.medicao=1,Import.DataInicioObra,OFFSET($AB$12,0,BM.medicao-1-$AB$13)+1),\"dd/mm/aaaa\")&\" a \"&TEXT(OFFSET($AB$12,0,BM.medicao-$AB$13),\"dd/mm/aaaa\")","v":"00/01/1900 a 00/01/1900"},null,1]
[true]
[null,null,null,null,{"$f":"IF(ACOMPANHAMENTO=\"PLE\",\"Foi selecionado na aba 'MENU' o acompanhamento por PLE.\",IF(TIPOORCAMENTO=\"Proposto\",\"Altere na aba 'MENU' o tipo de orçamento para 'Licitado'.\",\"\"))","v":"Foi selecionado na aba 'MENU' o acompanhamento por PLE."},null,null,null,null,null,null,null,null,{"$f":"\"Realizado Acumulado: \"&TEXT(ROUND($O$15/($I$15+10^-12),4),\"0,00%\")","v":"Realizado Acumulado: 0,00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anexo",null,null,null,null,null,null,null,"Datas das Medições"]
[null,null,null,null,"Orçamento Contratado",null,null,null,null,{"$f":"\"Evolução Física \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Evolução Física (Qtde.)"},null,null,"Evolução Financeira (R$)",null,null,null,{"$f":"\"Aferido (CAIXA) \"&CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"(Qtde.)\",\"(%)\")","v":"Aferido (CAIXA) (Qtde.)"},null,null,"Quadro de Glosas"]
["n1","Altura","↓","Item","Descrição","Unidade","Quantidade","Preço Unitário (com BDI) (R$)","Preço Total\n(R$)","Acum. Anterior","Período","Acum. Incluindo o Período","Acum. Anterior","Período","Acum. Incluindo o Período",null,"Acum. Anterior","Acum. Incluindo o Período",null,"Item","Descrição",{"$f":"IF(RegimeExecucao=\"Unitário\",\"Unidade\",\"\")","v":"Unidade"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Quant. Glosada (unid)\",\"Percentual Glosado (%)\")","v":"Quant. Glosada (unid)"},{"$f":"CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),\"Preço Unitário (R$)\",\"Valor Total do Item (R$)\")","v":"Preço Unitário (R$)"},"Valor Total Glosado (R$)","Motivo da Glosa",null,{"$f":"IF(BM.medicao<=12,1,TRUNC((BM.medicao - 2)/11,0) * 11 + 1)","v":1},{"$f":"OFFSET(AC13,0,-1)+1","v":2},{"$f":"OFFSET(AD13,0,-1)+1","v":3},4,5,6,7,8,9,10,11,12,null,"Valor Total Medido (R$)"]
[{"$f":"ORÇAMENTO!C14","v":"S"},{"$f":"ORÇAMENTO!D14","v":0},{"$f":"IF(OR($I14>0,$A14=1,$A14=2,$A14=3,$A14=4),\"F\",\"\")","v":""},{"$f":"ORÇAMENTO!O14","v":"-"},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$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":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M14/$I14*100,0))","v":0},{"$f":"L14-J14","v":0},{"$f":"IF($A14=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I14>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O14/$I14*100,0))","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O14-M14","v":0},{"$f":"IF($A14=\"S\",VTOTALBM,IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W14>0,$D14,\"\")","v":""},{"$f":"IF($W14>0,$E14,\"\")","v":""},{"$f":"IF(AND($W14>0,RegimeExecucao=\"Unitário\"),$F14,\"\")","v":""},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",$Y14/$X14,\"\"),($Y14/$X14)*100),0)","v":0},{"$f":"IF($Y14>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A14=\"S\",ROUND($H14,ORÇAMENTO!$AF$10),\"\"),ROUND($I14,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO14-O14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A14=\"S\",IF(BM!$I14=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I14,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H14,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A14=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[null,null,"F",{"$f":"\"Objeto do CTEF: \"&Import.DescLote","v":"Objeto do CTEF: Construção de Quadra Poliesportiva no Município de Piraí - RJ "},null,null,null,"TOTAL:",{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,ORÇAMENTO!$X$15)","v":0},{"$f":"IF(M$15=0,0,IF(RegimeExecucao=\"Global\",M$15/$I$15*100,0))","v":0},{"$f":"L15-J15","v":0},{"$f":"IF(O$15=0,0,IF(RegimeExecucao=\"Global\",O$15/$I$15*100,0))","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$67,\"S\",OFFSET(M15,1,0):M$67))","v":0},{"$f":"O15-M15","v":0},{"$f":"IF(OR(ACOMPANHAMENTO=\"PLE\",TIPOORCAMENTO=\"Proposto\"),0,SUMIF(OFFSET($A15,1,0):$A$67,\"S\",OFFSET(O15,1,0):O$67))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$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":51},{"$f":"IF(OR($I16>0,$A16=1,$A16=2,$A16=3,$A16=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O16","v":"1."},{"$f":"ORÇAMENTO.Descricao","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T16)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W16)","v":0},{"$f":"ORÇAMENTO!X16","v":357393.1},{"$f":"IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I16>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M16/$I16*100,0))","v":0},{"$f":"L16-J16","v":0},{"$f":"IF($A16=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I16>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O16/$I16*100,0))","v":0},{"$f":"IF($A16=\"S\",VTOTALBM,IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O16-M16","v":0},{"$f":"IF($A16=\"S\",VTOTALBM,IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W16>0,$D16,\"\")","v":""},{"$f":"IF($W16>0,$E16,\"\")","v":""},{"$f":"IF(AND($W16>0,RegimeExecucao=\"Unitário\"),$F16,\"\")","v":""},{"$f":"IF($Y16>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A16=\"S\",$Y16/$X16,\"\"),($Y16/$X16)*100),0)","v":0},{"$f":"IF($Y16>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A16=\"S\",ROUND($H16,ORÇAMENTO!$AF$10),\"\"),ROUND($I16,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO16-O16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A16=\"S\",IF(BM!$I16=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I16,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H16,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A16=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C17","v":2},{"$f":"ORÇAMENTO!D17","v":2},"F",{"$f":"ORÇAMENTO!O17","v":"1.1."},"ADMINISTRAÇÃO LOCAL",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T17)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W17)","v":0},{"$f":"ORÇAMENTO!X17","v":28608},{"$f":"IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M17/$I17*100,0))","v":0},0,{"$f":"IF($A17=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I17>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O17/$I17*100,0))","v":0},{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A17=\"S\",VTOTALBM,IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W17>0,RegimeExecucao=\"Unitário\"),$F17,\"\")","v":""},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",$Y17/$X17,\"\"),($Y17/$X17)*100),0)","v":0},{"$f":"IF($Y17>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A17=\"S\",ROUND($H17,ORÇAMENTO!$AF$10),\"\"),ROUND($I17,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A17=\"S\",IF(BM!$I17=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I17,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H17,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A17=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C18","v":"S"},{"$f":"ORÇAMENTO!D18","v":0},"F",{"$f":"ORÇAMENTO!O18","v":"1.1.1."},"ADMINISTRAÇÃO LOCAL ENGENHEIRO CIVIL DE OBRA PLENO COM 10H SEMANAIS E ENCARREGADO GERAL DE OBRAS",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"PERC"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T18)","v":100},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W18)","v":286.08},{"$f":"ORÇAMENTO!X18","v":28608},{"$f":"IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M18/$I18*100,0))","v":0},0,{"$f":"IF($A18=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I18>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O18/$I18*100,0))","v":0},{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A18=\"S\",VTOTALBM,IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W18>0,RegimeExecucao=\"Unitário\"),$F18,\"\")","v":""},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",$Y18/$X18,\"\"),($Y18/$X18)*100),0)","v":0},{"$f":"IF($Y18>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A18=\"S\",ROUND($H18,ORÇAMENTO!$AF$10),\"\"),ROUND($I18,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A18=\"S\",IF(BM!$I18=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I18,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H18,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A18=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C19","v":2},{"$f":"ORÇAMENTO!D19","v":6},"F",{"$f":"ORÇAMENTO!O19","v":"1.2."},"SERVIÇOS PRELIMINARES",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T19)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W19)","v":0},{"$f":"ORÇAMENTO!X19","v":13216.62},{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M19/$I19*100,0))","v":0},0,{"$f":"IF($A19=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I19>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O19/$I19*100,0))","v":0},{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A19=\"S\",VTOTALBM,IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W19>0,RegimeExecucao=\"Unitário\"),$F19,\"\")","v":""},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",$Y19/$X19,\"\"),($Y19/$X19)*100),0)","v":0},{"$f":"IF($Y19>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A19=\"S\",ROUND($H19,ORÇAMENTO!$AF$10),\"\"),ROUND($I19,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A19=\"S\",IF(BM!$I19=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I19,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H19,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A19=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C20","v":"S"},{"$f":"ORÇAMENTO!D20","v":0},"F",{"$f":"ORÇAMENTO!O20","v":"1.2.1."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T20)","v":7.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W20)","v":414.25},{"$f":"ORÇAMENTO!X20","v":3106.88},{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M20/$I20*100,0))","v":0},0,{"$f":"IF($A20=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I20>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O20/$I20*100,0))","v":0},{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A20=\"S\",VTOTALBM,IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W20>0,RegimeExecucao=\"Unitário\"),$F20,\"\")","v":""},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",$Y20/$X20,\"\"),($Y20/$X20)*100),0)","v":0},{"$f":"IF($Y20>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A20=\"S\",ROUND($H20,ORÇAMENTO!$AF$10),\"\"),ROUND($I20,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A20=\"S\",IF(BM!$I20=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I20,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H20,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A20=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C21","v":"S"},{"$f":"ORÇAMENTO!D21","v":0},"F",{"$f":"ORÇAMENTO!O21","v":"1.2.2."},"ALUGUÉIS (CONTAINERS)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UNID"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T21)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W21)","v":2828.08},{"$f":"ORÇAMENTO!X21","v":5656.16},{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M21/$I21*100,0))","v":0},0,{"$f":"IF($A21=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I21>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O21/$I21*100,0))","v":0},{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A21=\"S\",VTOTALBM,IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W21>0,RegimeExecucao=\"Unitário\"),$F21,\"\")","v":""},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",$Y21/$X21,\"\"),($Y21/$X21)*100),0)","v":0},{"$f":"IF($Y21>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A21=\"S\",ROUND($H21,ORÇAMENTO!$AF$10),\"\"),ROUND($I21,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A21=\"S\",IF(BM!$I21=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I21,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H21,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A21=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C22","v":"S"},{"$f":"ORÇAMENTO!D22","v":0},"F",{"$f":"ORÇAMENTO!O22","v":"1.2.3."},"MOBILIZAÇÃO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UNID"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T22)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W22)","v":1016.4},{"$f":"ORÇAMENTO!X22","v":1016.4},{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M22/$I22*100,0))","v":0},0,{"$f":"IF($A22=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I22>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O22/$I22*100,0))","v":0},{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A22=\"S\",VTOTALBM,IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W22>0,RegimeExecucao=\"Unitário\"),$F22,\"\")","v":""},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",$Y22/$X22,\"\"),($Y22/$X22)*100),0)","v":0},{"$f":"IF($Y22>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A22=\"S\",ROUND($H22,ORÇAMENTO!$AF$10),\"\"),ROUND($I22,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A22=\"S\",IF(BM!$I22=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I22,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H22,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A22=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C23","v":"S"},{"$f":"ORÇAMENTO!D23","v":0},"F",{"$f":"ORÇAMENTO!O23","v":"1.2.4."},"DESMOBILIZAÇÃO",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"UNID"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T23)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W23)","v":1016.4},{"$f":"ORÇAMENTO!X23","v":1016.4},{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M23/$I23*100,0))","v":0},0,{"$f":"IF($A23=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I23>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O23/$I23*100,0))","v":0},{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A23=\"S\",VTOTALBM,IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W23>0,RegimeExecucao=\"Unitário\"),$F23,\"\")","v":""},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",$Y23/$X23,\"\"),($Y23/$X23)*100),0)","v":0},{"$f":"IF($Y23>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A23=\"S\",ROUND($H23,ORÇAMENTO!$AF$10),\"\"),ROUND($I23,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A23=\"S\",IF(BM!$I23=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I23,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H23,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A23=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C24","v":"S"},{"$f":"ORÇAMENTO!D24","v":0},{"$f":"IF(OR($I24>0,$A24=1,$A24=2,$A24=3,$A24=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O24","v":"1.2.5."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T24)","v":2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W24)","v":1210.3900000000001},{"$f":"ORÇAMENTO!X24","v":2420.7800000000002},{"$f":"IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M24/$I24*100,0))","v":0},{"$f":"L24-J24","v":0},{"$f":"IF($A24=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I24>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O24/$I24*100,0))","v":0},{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O24-M24","v":0},{"$f":"IF($A24=\"S\",VTOTALBM,IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W24>0,$D24,\"\")","v":""},{"$f":"IF($W24>0,$E24,\"\")","v":""},{"$f":"IF(AND($W24>0,RegimeExecucao=\"Unitário\"),$F24,\"\")","v":""},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",$Y24/$X24,\"\"),($Y24/$X24)*100),0)","v":0},{"$f":"IF($Y24>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A24=\"S\",ROUND($H24,ORÇAMENTO!$AF$10),\"\"),ROUND($I24,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO24-O24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A24=\"S\",IF(BM!$I24=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I24,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H24,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A24=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C25","v":2},{"$f":"ORÇAMENTO!D25","v":29},"F",{"$f":"ORÇAMENTO!O25","v":"1.3."},"QUADRA",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T25)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W25)","v":0},{"$f":"ORÇAMENTO!X25","v":296440.18},{"$f":"IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M25/$I25*100,0))","v":0},0,{"$f":"IF($A25=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I25>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O25/$I25*100,0))","v":0},{"$f":"IF($A25=\"S\",VTOTALBM,IF($A25=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$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":"IF(OR($I26>0,$A26=1,$A26=2,$A26=3,$A26=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O26","v":"1.3.1."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T26)","v":215.1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W26)","v":117.51},{"$f":"ORÇAMENTO!X26","v":25276.400000000001},{"$f":"IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M26/$I26*100,0))","v":0},{"$f":"L26-J26","v":0},{"$f":"IF($A26=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I26>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O26/$I26*100,0))","v":0},{"$f":"IF($A26=\"S\",VTOTALBM,IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O26-M26","v":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($W26>0,$D26,\"\")","v":""},{"$f":"IF($W26>0,$E26,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO26-O26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A26=\"S\",IF(BM!$I26=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I26,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H26,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A26=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C27","v":"S"},{"$f":"ORÇAMENTO!D27","v":0},"F",{"$f":"ORÇAMENTO!O27","v":"1.3.2."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T27)","v":445},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W27)","v":15.47},{"$f":"ORÇAMENTO!X27","v":6884.15},{"$f":"IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M27/$I27*100,0))","v":0},0,{"$f":"IF($A27=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I27>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O27/$I27*100,0))","v":0},{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A27=\"S\",VTOTALBM,IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W27>0,RegimeExecucao=\"Unitário\"),$F27,\"\")","v":""},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",$Y27/$X27,\"\"),($Y27/$X27)*100),0)","v":0},{"$f":"IF($Y27>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A27=\"S\",ROUND($H27,ORÇAMENTO!$AF$10),\"\"),ROUND($I27,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A27=\"S\",IF(BM!$I27=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I27,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H27,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A27=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C28","v":"S"},{"$f":"ORÇAMENTO!D28","v":0},"F",{"$f":"ORÇAMENTO!O28","v":"1.3.3."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T28)","v":22.25},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W28)","v":470.69},{"$f":"ORÇAMENTO!X28","v":10472.85},{"$f":"IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M28/$I28*100,0))","v":0},0,{"$f":"IF($A28=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I28>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O28/$I28*100,0))","v":0},{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A28=\"S\",VTOTALBM,IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W28>0,RegimeExecucao=\"Unitário\"),$F28,\"\")","v":""},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",$Y28/$X28,\"\"),($Y28/$X28)*100),0)","v":0},{"$f":"IF($Y28>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A28=\"S\",ROUND($H28,ORÇAMENTO!$AF$10),\"\"),ROUND($I28,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A28=\"S\",IF(BM!$I28=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I28,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H28,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A28=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C29","v":"S"},{"$f":"ORÇAMENTO!D29","v":0},"F",{"$f":"ORÇAMENTO!O29","v":"1.3.4."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T29)","v":432},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W29)","v":2.98},{"$f":"ORÇAMENTO!X29","v":1287.3599999999999},{"$f":"IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M29/$I29*100,0))","v":0},0,{"$f":"IF($A29=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I29>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O29/$I29*100,0))","v":0},{"$f":"IF($A29=\"S\",VTOTALBM,IF($A29=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$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":"1.3.5."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T30)","v":4.3600000000000003},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W30)","v":208.19},{"$f":"ORÇAMENTO!X30","v":907.71},{"$f":"IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M30/$I30*100,0))","v":0},0,{"$f":"IF($A30=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I30>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O30/$I30*100,0))","v":0},{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A30=\"S\",VTOTALBM,IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W30>0,RegimeExecucao=\"Unitário\"),$F30,\"\")","v":""},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",$Y30/$X30,\"\"),($Y30/$X30)*100),0)","v":0},{"$f":"IF($Y30>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A30=\"S\",ROUND($H30,ORÇAMENTO!$AF$10),\"\"),ROUND($I30,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A30=\"S\",IF(BM!$I30=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I30,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H30,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A30=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C31","v":"S"},{"$f":"ORÇAMENTO!D31","v":0},"F",{"$f":"ORÇAMENTO!O31","v":"1.3.6."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T31)","v":979},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W31)","v":20.149999999999999},{"$f":"ORÇAMENTO!X31","v":19726.849999999999},{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M31/$I31*100,0))","v":0},0,{"$f":"IF($A31=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I31>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O31/$I31*100,0))","v":0},{"$f":"IF($A31=\"S\",VTOTALBM,IF($A31=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$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":"1.3.7."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T32)","v":445},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W32)","v":108.06},{"$f":"ORÇAMENTO!X32","v":48086.7},{"$f":"IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M32/$I32*100,0))","v":0},0,{"$f":"IF($A32=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I32>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O32/$I32*100,0))","v":0},{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A32=\"S\",VTOTALBM,IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W32>0,RegimeExecucao=\"Unitário\"),$F32,\"\")","v":""},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",$Y32/$X32,\"\"),($Y32/$X32)*100),0)","v":0},{"$f":"IF($Y32>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A32=\"S\",ROUND($H32,ORÇAMENTO!$AF$10),\"\"),ROUND($I32,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A32=\"S\",IF(BM!$I32=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I32,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H32,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A32=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C33","v":"S"},{"$f":"ORÇAMENTO!D33","v":0},{"$f":"IF(OR($I33>0,$A33=1,$A33=2,$A33=3,$A33=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O33","v":"1.3.8."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T33)","v":561.5},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W33)","v":19.34},{"$f":"ORÇAMENTO!X33","v":10859.41},{"$f":"IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M33/$I33*100,0))","v":0},{"$f":"L33-J33","v":0},{"$f":"IF($A33=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I33>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O33/$I33*100,0))","v":0},{"$f":"IF($A33=\"S\",VTOTALBM,IF($A33=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$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":"IF(OR($I34>0,$A34=1,$A34=2,$A34=3,$A34=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O34","v":"1.3.9."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T34)","v":445},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W34)","v":56.88},{"$f":"ORÇAMENTO!X34","v":25311.599999999999},{"$f":"IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M34/$I34*100,0))","v":0},{"$f":"L34-J34","v":0},{"$f":"IF($A34=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I34>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O34/$I34*100,0))","v":0},{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O34-M34","v":0},{"$f":"IF($A34=\"S\",VTOTALBM,IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W34>0,$D34,\"\")","v":""},{"$f":"IF($W34>0,$E34,\"\")","v":""},{"$f":"IF(AND($W34>0,RegimeExecucao=\"Unitário\"),$F34,\"\")","v":""},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",$Y34/$X34,\"\"),($Y34/$X34)*100),0)","v":0},{"$f":"IF($Y34>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A34=\"S\",ROUND($H34,ORÇAMENTO!$AF$10),\"\"),ROUND($I34,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO34-O34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A34=\"S\",IF(BM!$I34=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I34,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H34,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A34=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C35","v":"S"},{"$f":"ORÇAMENTO!D35","v":0},{"$f":"IF(OR($I35>0,$A35=1,$A35=2,$A35=3,$A35=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O35","v":"1.3.10."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T35)","v":68},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W35)","v":72.180000000000007},{"$f":"ORÇAMENTO!X35","v":4908.24},{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M35/$I35*100,0))","v":0},{"$f":"L35-J35","v":0},{"$f":"IF($A35=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I35>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O35/$I35*100,0))","v":0},{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O35-M35","v":0},{"$f":"IF($A35=\"S\",VTOTALBM,IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W35>0,$D35,\"\")","v":""},{"$f":"IF($W35>0,$E35,\"\")","v":""},{"$f":"IF(AND($W35>0,RegimeExecucao=\"Unitário\"),$F35,\"\")","v":""},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",$Y35/$X35,\"\"),($Y35/$X35)*100),0)","v":0},{"$f":"IF($Y35>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A35=\"S\",ROUND($H35,ORÇAMENTO!$AF$10),\"\"),ROUND($I35,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO35-O35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A35=\"S\",IF(BM!$I35=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I35,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H35,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A35=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C36","v":"S"},{"$f":"ORÇAMENTO!D36","v":0},{"$f":"IF(OR($I36>0,$A36=1,$A36=2,$A36=3,$A36=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O36","v":"1.3.11."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T36)","v":27.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W36)","v":150.30000000000001},{"$f":"ORÇAMENTO!X36","v":4088.16},{"$f":"IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M36/$I36*100,0))","v":0},{"$f":"L36-J36","v":0},{"$f":"IF($A36=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I36>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O36/$I36*100,0))","v":0},{"$f":"IF($A36=\"S\",VTOTALBM,IF($A36=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O36-M36","v":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($W36>0,$D36,\"\")","v":""},{"$f":"IF($W36>0,$E36,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO36-O36","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":"IF(OR($I37>0,$A37=1,$A37=2,$A37=3,$A37=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O37","v":"1.3.12."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M2"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T37)","v":27.2},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W37)","v":69.599999999999994},{"$f":"ORÇAMENTO!X37","v":1893.12},{"$f":"IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M37/$I37*100,0))","v":0},{"$f":"L37-J37","v":0},{"$f":"IF($A37=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I37>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O37/$I37*100,0))","v":0},{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O37-M37","v":0},{"$f":"IF($A37=\"S\",VTOTALBM,IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W37>0,$D37,\"\")","v":""},{"$f":"IF($W37>0,$E37,\"\")","v":""},{"$f":"IF(AND($W37>0,RegimeExecucao=\"Unitário\"),$F37,\"\")","v":""},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",$Y37/$X37,\"\"),($Y37/$X37)*100),0)","v":0},{"$f":"IF($Y37>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A37=\"S\",ROUND($H37,ORÇAMENTO!$AF$10),\"\"),ROUND($I37,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO37-O37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A37=\"S\",IF(BM!$I37=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I37,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H37,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A37=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C38","v":"S"},{"$f":"ORÇAMENTO!D38","v":0},"F",{"$f":"ORÇAMENTO!O38","v":"1.3.13."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T38)","v":0.63},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W38)","v":572.13},{"$f":"ORÇAMENTO!X38","v":360.44},{"$f":"IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M38/$I38*100,0))","v":0},0,{"$f":"IF($A38=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I38>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O38/$I38*100,0))","v":0},{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A38=\"S\",VTOTALBM,IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W38>0,RegimeExecucao=\"Unitário\"),$F38,\"\")","v":""},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",$Y38/$X38,\"\"),($Y38/$X38)*100),0)","v":0},{"$f":"IF($Y38>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A38=\"S\",ROUND($H38,ORÇAMENTO!$AF$10),\"\"),ROUND($I38,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A38=\"S\",IF(BM!$I38=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I38,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H38,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A38=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C39","v":"S"},{"$f":"ORÇAMENTO!D39","v":0},{"$f":"IF(OR($I39>0,$A39=1,$A39=2,$A39=3,$A39=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O39","v":"1.3.14."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T39)","v":10.08},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W39)","v":177.64},{"$f":"ORÇAMENTO!X39","v":1790.61},{"$f":"IF($A39=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I39>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M39/$I39*100,0))","v":0},{"$f":"L39-J39","v":0},{"$f":"IF($A39=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I39>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O39/$I39*100,0))","v":0},{"$f":"IF($A39=\"S\",VTOTALBM,IF($A39=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O39-M39","v":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($W39>0,$D39,\"\")","v":""},{"$f":"IF($W39>0,$E39,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO39-O39","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":"1.3.15."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T40)","v":28.9},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W40)","v":21.22},{"$f":"ORÇAMENTO!X40","v":613.26},{"$f":"IF($A40=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I40>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M40/$I40*100,0))","v":0},0,{"$f":"IF($A40=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I40>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O40/$I40*100,0))","v":0},{"$f":"IF($A40=\"S\",VTOTALBM,IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A40=\"S\",VTOTALBM,IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W40>0,RegimeExecucao=\"Unitário\"),$F40,\"\")","v":""},{"$f":"IF($Y40>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A40=\"S\",$Y40/$X40,\"\"),($Y40/$X40)*100),0)","v":0},{"$f":"IF($Y40>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A40=\"S\",ROUND($H40,ORÇAMENTO!$AF$10),\"\"),ROUND($I40,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A40=\"S\",IF(BM!$I40=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I40,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H40,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A40=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C41","v":"S"},{"$f":"ORÇAMENTO!D41","v":0},{"$f":"IF(OR($I41>0,$A41=1,$A41=2,$A41=3,$A41=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O41","v":"1.3.16."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T41)","v":20.350000000000001},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W41)","v":15.91},{"$f":"ORÇAMENTO!X41","v":323.77},{"$f":"IF($A41=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I41>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M41/$I41*100,0))","v":0},{"$f":"L41-J41","v":0},{"$f":"IF($A41=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I41>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O41/$I41*100,0))","v":0},{"$f":"IF($A41=\"S\",VTOTALBM,IF($A41=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O41-M41","v":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($W41>0,$D41,\"\")","v":""},{"$f":"IF($W41>0,$E41,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO41-O41","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":"IF(OR($I42>0,$A42=1,$A42=2,$A42=3,$A42=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O42","v":"1.3.17."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T42)","v":21},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W42)","v":117.61},{"$f":"ORÇAMENTO!X42","v":2469.81},{"$f":"IF($A42=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I42>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M42/$I42*100,0))","v":0},{"$f":"L42-J42","v":0},{"$f":"IF($A42=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I42>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O42/$I42*100,0))","v":0},{"$f":"IF($A42=\"S\",VTOTALBM,IF($A42=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O42-M42","v":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($W42>0,$D42,\"\")","v":""},{"$f":"IF($W42>0,$E42,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO42-O42","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":"1.3.18."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T43)","v":351.4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W43)","v":245.07},{"$f":"ORÇAMENTO!X43","v":86117.6},{"$f":"IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M43/$I43*100,0))","v":0},0,{"$f":"IF($A43=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I43>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O43/$I43*100,0))","v":0},{"$f":"IF($A43=\"S\",VTOTALBM,IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A43=\"S\",VTOTALBM,IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W43>0,RegimeExecucao=\"Unitário\"),$F43,\"\")","v":""},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",$Y43/$X43,\"\"),($Y43/$X43)*100),0)","v":0},{"$f":"IF($Y43>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A43=\"S\",ROUND($H43,ORÇAMENTO!$AF$10),\"\"),ROUND($I43,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A43=\"S\",IF(BM!$I43=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I43,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H43,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A43=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C44","v":"S"},{"$f":"ORÇAMENTO!D44","v":0},"F",{"$f":"ORÇAMENTO!O44","v":"1.3.19."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T44)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W44)","v":2908.09},{"$f":"ORÇAMENTO!X44","v":2908.09},{"$f":"IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M44/$I44*100,0))","v":0},0,{"$f":"IF($A44=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I44>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O44/$I44*100,0))","v":0},{"$f":"IF($A44=\"S\",VTOTALBM,IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A44=\"S\",VTOTALBM,IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W44>0,RegimeExecucao=\"Unitário\"),$F44,\"\")","v":""},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",$Y44/$X44,\"\"),($Y44/$X44)*100),0)","v":0},{"$f":"IF($Y44>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A44=\"S\",ROUND($H44,ORÇAMENTO!$AF$10),\"\"),ROUND($I44,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A44=\"S\",IF(BM!$I44=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I44,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H44,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A44=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C45","v":"S"},{"$f":"ORÇAMENTO!D45","v":0},"F",{"$f":"ORÇAMENTO!O45","v":"1.3.20."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T45)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W45)","v":5378.99},{"$f":"ORÇAMENTO!X45","v":5378.99},{"$f":"IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M45/$I45*100,0))","v":0},0,{"$f":"IF($A45=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I45>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O45/$I45*100,0))","v":0},{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A45=\"S\",VTOTALBM,IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W45>0,RegimeExecucao=\"Unitário\"),$F45,\"\")","v":""},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",$Y45/$X45,\"\"),($Y45/$X45)*100),0)","v":0},{"$f":"IF($Y45>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A45=\"S\",ROUND($H45,ORÇAMENTO!$AF$10),\"\"),ROUND($I45,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A45=\"S\",IF(BM!$I45=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I45,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H45,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A45=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C46","v":"S"},{"$f":"ORÇAMENTO!D46","v":0},"F",{"$f":"ORÇAMENTO!O46","v":"1.3.21."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T46)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W46)","v":4790.24},{"$f":"ORÇAMENTO!X46","v":4790.24},{"$f":"IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I46>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M46/$I46*100,0))","v":0},0,{"$f":"IF($A46=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I46>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O46/$I46*100,0))","v":0},{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A46=\"S\",VTOTALBM,IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W46>0,RegimeExecucao=\"Unitário\"),$F46,\"\")","v":""},{"$f":"IF($Y46>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A46=\"S\",$Y46/$X46,\"\"),($Y46/$X46)*100),0)","v":0},{"$f":"IF($Y46>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A46=\"S\",ROUND($H46,ORÇAMENTO!$AF$10),\"\"),ROUND($I46,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A46=\"S\",IF(BM!$I46=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I46,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H46,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A46=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C47","v":"S"},{"$f":"ORÇAMENTO!D47","v":0},"F",{"$f":"ORÇAMENTO!O47","v":"1.3.22."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T47)","v":283.73},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W47)","v":16.420000000000002},{"$f":"ORÇAMENTO!X47","v":4658.8500000000004},{"$f":"IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I47>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M47/$I47*100,0))","v":0},0,{"$f":"IF($A47=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I47>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O47/$I47*100,0))","v":0},{"$f":"IF($A47=\"S\",VTOTALBM,IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A47=\"S\",VTOTALBM,IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W47>0,RegimeExecucao=\"Unitário\"),$F47,\"\")","v":""},{"$f":"IF($Y47>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A47=\"S\",$Y47/$X47,\"\"),($Y47/$X47)*100),0)","v":0},{"$f":"IF($Y47>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A47=\"S\",ROUND($H47,ORÇAMENTO!$AF$10),\"\"),ROUND($I47,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A47=\"S\",IF(BM!$I47=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I47,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H47,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A47=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C48","v":"S"},{"$f":"ORÇAMENTO!D48","v":0},"F",{"$f":"ORÇAMENTO!O48","v":"1.3.23."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T48)","v":312},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W48)","v":29.5},{"$f":"ORÇAMENTO!X48","v":9204},{"$f":"IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I48>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M48/$I48*100,0))","v":0},0,{"$f":"IF($A48=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I48>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O48/$I48*100,0))","v":0},{"$f":"IF($A48=\"S\",VTOTALBM,IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A48=\"S\",VTOTALBM,IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W48>0,RegimeExecucao=\"Unitário\"),$F48,\"\")","v":""},{"$f":"IF($Y48>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A48=\"S\",$Y48/$X48,\"\"),($Y48/$X48)*100),0)","v":0},{"$f":"IF($Y48>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A48=\"S\",ROUND($H48,ORÇAMENTO!$AF$10),\"\"),ROUND($I48,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A48=\"S\",IF(BM!$I48=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I48,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H48,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A48=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C49","v":"S"},{"$f":"ORÇAMENTO!D49","v":0},"F",{"$f":"ORÇAMENTO!O49","v":"1.3.24."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T49)","v":59.35},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W49)","v":74.599999999999994},{"$f":"ORÇAMENTO!X49","v":4427.51},{"$f":"IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I49>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M49/$I49*100,0))","v":0},0,{"$f":"IF($A49=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I49>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O49/$I49*100,0))","v":0},{"$f":"IF($A49=\"S\",VTOTALBM,IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A49=\"S\",VTOTALBM,IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W49>0,RegimeExecucao=\"Unitário\"),$F49,\"\")","v":""},{"$f":"IF($Y49>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A49=\"S\",$Y49/$X49,\"\"),($Y49/$X49)*100),0)","v":0},{"$f":"IF($Y49>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A49=\"S\",ROUND($H49,ORÇAMENTO!$AF$10),\"\"),ROUND($I49,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A49=\"S\",IF(BM!$I49=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I49,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H49,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A49=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C50","v":"S"},{"$f":"ORÇAMENTO!D50","v":0},{"$f":"IF(OR($I50>0,$A50=1,$A50=2,$A50=3,$A50=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O50","v":"1.3.25."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T50)","v":218},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W50)","v":28.68},{"$f":"ORÇAMENTO!X50","v":6252.24},{"$f":"IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I50>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M50/$I50*100,0))","v":0},{"$f":"L50-J50","v":0},{"$f":"IF($A50=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I50>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O50/$I50*100,0))","v":0},{"$f":"IF($A50=\"S\",VTOTALBM,IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O50-M50","v":0},{"$f":"IF($A50=\"S\",VTOTALBM,IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W50>0,$D50,\"\")","v":""},{"$f":"IF($W50>0,$E50,\"\")","v":""},{"$f":"IF(AND($W50>0,RegimeExecucao=\"Unitário\"),$F50,\"\")","v":""},{"$f":"IF($Y50>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A50=\"S\",$Y50/$X50,\"\"),($Y50/$X50)*100),0)","v":0},{"$f":"IF($Y50>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A50=\"S\",ROUND($H50,ORÇAMENTO!$AF$10),\"\"),ROUND($I50,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO50-O50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A50=\"S\",IF(BM!$I50=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I50,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H50,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A50=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C51","v":"S"},{"$f":"ORÇAMENTO!D51","v":0},{"$f":"IF(OR($I51>0,$A51=1,$A51=2,$A51=3,$A51=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O51","v":"1.3.26."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T51)","v":48},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W51)","v":69.05},{"$f":"ORÇAMENTO!X51","v":3314.4},{"$f":"IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I51>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M51/$I51*100,0))","v":0},{"$f":"L51-J51","v":0},{"$f":"IF($A51=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I51>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O51/$I51*100,0))","v":0},{"$f":"IF($A51=\"S\",VTOTALBM,IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O51-M51","v":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($W51>0,$D51,\"\")","v":""},{"$f":"IF($W51>0,$E51,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO51-O51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A51=\"S\",IF(BM!$I51=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I51,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H51,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A51=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C52","v":"S"},{"$f":"ORÇAMENTO!D52","v":0},{"$f":"IF(OR($I52>0,$A52=1,$A52=2,$A52=3,$A52=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O52","v":"1.3.27."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T52)","v":8},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W52)","v":437.22},{"$f":"ORÇAMENTO!X52","v":3497.76},{"$f":"IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M52/$I52*100,0))","v":0},{"$f":"L52-J52","v":0},{"$f":"IF($A52=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I52>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O52/$I52*100,0))","v":0},{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O52-M52","v":0},{"$f":"IF($A52=\"S\",VTOTALBM,IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W52>0,$D52,\"\")","v":""},{"$f":"IF($W52>0,$E52,\"\")","v":""},{"$f":"IF(AND($W52>0,RegimeExecucao=\"Unitário\"),$F52,\"\")","v":""},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",$Y52/$X52,\"\"),($Y52/$X52)*100),0)","v":0},{"$f":"IF($Y52>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A52=\"S\",ROUND($H52,ORÇAMENTO!$AF$10),\"\"),ROUND($I52,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO52-O52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A52=\"S\",IF(BM!$I52=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I52,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H52,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A52=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C53","v":"S"},{"$f":"ORÇAMENTO!D53","v":0},{"$f":"IF(OR($I53>0,$A53=1,$A53=2,$A53=3,$A53=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O53","v":"1.3.28."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T53)","v":3},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W53)","v":210.02},{"$f":"ORÇAMENTO!X53","v":630.05999999999995},{"$f":"IF($A53=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I53>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M53/$I53*100,0))","v":0},{"$f":"L53-J53","v":0},{"$f":"IF($A53=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I53>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O53/$I53*100,0))","v":0},{"$f":"IF($A53=\"S\",VTOTALBM,IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O53-M53","v":0},{"$f":"IF($A53=\"S\",VTOTALBM,IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W53>0,$D53,\"\")","v":""},{"$f":"IF($W53>0,$E53,\"\")","v":""},{"$f":"IF(AND($W53>0,RegimeExecucao=\"Unitário\"),$F53,\"\")","v":""},{"$f":"IF($Y53>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A53=\"S\",$Y53/$X53,\"\"),($Y53/$X53)*100),0)","v":0},{"$f":"IF($Y53>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A53=\"S\",ROUND($H53,ORÇAMENTO!$AF$10),\"\"),ROUND($I53,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO53-O53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A53=\"S\",IF(BM!$I53=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I53,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H53,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A53=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C54","v":2},{"$f":"ORÇAMENTO!D54","v":13},{"$f":"IF(OR($I54>0,$A54=1,$A54=2,$A54=3,$A54=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O54","v":"1.4."},"ELÉTRICA",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T54)","v":0},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W54)","v":0},{"$f":"ORÇAMENTO!X54","v":19128.3},{"$f":"IF($A54=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I54>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M54/$I54*100,0))","v":0},{"$f":"L54-J54","v":0},{"$f":"IF($A54=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I54>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O54/$I54*100,0))","v":0},{"$f":"IF($A54=\"S\",VTOTALBM,IF($A54=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O54-M54","v":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($W54>0,$D54,\"\")","v":""},{"$f":"IF($W54>0,$E54,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO54-O54","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":"1.4.1."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T55)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W55)","v":2394.89},{"$f":"ORÇAMENTO!X55","v":2394.89},{"$f":"IF($A55=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I55>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M55/$I55*100,0))","v":0},0,{"$f":"IF($A55=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I55>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O55/$I55*100,0))","v":0},{"$f":"IF($A55=\"S\",VTOTALBM,IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A55=\"S\",VTOTALBM,IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W55>0,RegimeExecucao=\"Unitário\"),$F55,\"\")","v":""},{"$f":"IF($Y55>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A55=\"S\",$Y55/$X55,\"\"),($Y55/$X55)*100),0)","v":0},{"$f":"IF($Y55>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A55=\"S\",ROUND($H55,ORÇAMENTO!$AF$10),\"\"),ROUND($I55,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A55=\"S\",IF(BM!$I55=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I55,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H55,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A55=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C56","v":"S"},{"$f":"ORÇAMENTO!D56","v":0},"F",{"$f":"ORÇAMENTO!O56","v":"1.4.2."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T56)","v":1},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W56)","v":1328.09},{"$f":"ORÇAMENTO!X56","v":1328.09},{"$f":"IF($A56=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I56>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M56/$I56*100,0))","v":0},0,{"$f":"IF($A56=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I56>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O56/$I56*100,0))","v":0},{"$f":"IF($A56=\"S\",VTOTALBM,IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A56=\"S\",VTOTALBM,IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W56>0,RegimeExecucao=\"Unitário\"),$F56,\"\")","v":""},{"$f":"IF($Y56>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A56=\"S\",$Y56/$X56,\"\"),($Y56/$X56)*100),0)","v":0},{"$f":"IF($Y56>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A56=\"S\",ROUND($H56,ORÇAMENTO!$AF$10),\"\"),ROUND($I56,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A56=\"S\",IF(BM!$I56=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I56,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H56,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A56=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C57","v":"S"},{"$f":"ORÇAMENTO!D57","v":0},"F",{"$f":"ORÇAMENTO!O57","v":"1.4.3."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T57)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W57)","v":1577},{"$f":"ORÇAMENTO!X57","v":6308},{"$f":"IF($A57=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I57>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M57/$I57*100,0))","v":0},0,{"$f":"IF($A57=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I57>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O57/$I57*100,0))","v":0},{"$f":"IF($A57=\"S\",VTOTALBM,IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A57=\"S\",VTOTALBM,IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W57>0,RegimeExecucao=\"Unitário\"),$F57,\"\")","v":""},{"$f":"IF($Y57>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A57=\"S\",$Y57/$X57,\"\"),($Y57/$X57)*100),0)","v":0},{"$f":"IF($Y57>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A57=\"S\",ROUND($H57,ORÇAMENTO!$AF$10),\"\"),ROUND($I57,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A57=\"S\",IF(BM!$I57=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I57,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H57,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A57=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C58","v":"S"},{"$f":"ORÇAMENTO!D58","v":0},{"$f":"IF(OR($I58>0,$A58=1,$A58=2,$A58=3,$A58=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O58","v":"1.4.4."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T58)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W58)","v":422.05},{"$f":"ORÇAMENTO!X58","v":1688.2},{"$f":"IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M58/$I58*100,0))","v":0},{"$f":"L58-J58","v":0},{"$f":"IF($A58=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I58>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O58/$I58*100,0))","v":0},{"$f":"IF($A58=\"S\",VTOTALBM,IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O58-M58","v":0},{"$f":"IF($A58=\"S\",VTOTALBM,IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,{"$f":"IF($W58>0,$D58,\"\")","v":""},{"$f":"IF($W58>0,$E58,\"\")","v":""},{"$f":"IF(AND($W58>0,RegimeExecucao=\"Unitário\"),$F58,\"\")","v":""},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",$Y58/$X58,\"\"),($Y58/$X58)*100),0)","v":0},{"$f":"IF($Y58>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A58=\"S\",ROUND($H58,ORÇAMENTO!$AF$10),\"\"),ROUND($I58,ORÇAMENTO!$AF$11)),\"\")","v":""},{"$f":"AO58-O58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A58=\"S\",IF(BM!$I58=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I58,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H58,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A58=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C59","v":"S"},{"$f":"ORÇAMENTO!D59","v":0},"F",{"$f":"ORÇAMENTO!O59","v":"1.4.5."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T59)","v":16},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W59)","v":77.900000000000006},{"$f":"ORÇAMENTO!X59","v":1246.4000000000001},{"$f":"IF($A59=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I59>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M59/$I59*100,0))","v":0},0,{"$f":"IF($A59=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I59>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O59/$I59*100,0))","v":0},{"$f":"IF($A59=\"S\",VTOTALBM,IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A59=\"S\",VTOTALBM,IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W59>0,RegimeExecucao=\"Unitário\"),$F59,\"\")","v":""},{"$f":"IF($Y59>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A59=\"S\",$Y59/$X59,\"\"),($Y59/$X59)*100),0)","v":0},{"$f":"IF($Y59>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A59=\"S\",ROUND($H59,ORÇAMENTO!$AF$10),\"\"),ROUND($I59,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A59=\"S\",IF(BM!$I59=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I59,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H59,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A59=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C60","v":"S"},{"$f":"ORÇAMENTO!D60","v":0},{"$f":"IF(OR($I60>0,$A60=1,$A60=2,$A60=3,$A60=4),\"F\",\"\")","v":"F"},{"$f":"ORÇAMENTO!O60","v":"1.4.6."},{"$f":"ORÇAMENTO.Descricao","v":"(abra o arquivo 'Referência 05-2024.xlsm)"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T60)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W60)","v":42.72},{"$f":"ORÇAMENTO!X60","v":170.88},{"$f":"IF($A60=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I60>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M60/$I60*100,0))","v":0},{"$f":"L60-J60","v":0},{"$f":"IF($A60=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I60>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O60/$I60*100,0))","v":0},{"$f":"IF($A60=\"S\",VTOTALBM,IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},{"$f":"O60-M60","v":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($W60>0,$D60,\"\")","v":""},{"$f":"IF($W60>0,$E60,\"\")","v":""},{"$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$11)),\"\")","v":""},{"$f":"AO60-O60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A60=\"S\",IF(BM!$I60=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I60,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H60,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A60=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C61","v":"S"},{"$f":"ORÇAMENTO!D61","v":0},"F",{"$f":"ORÇAMENTO!O61","v":"1.4.7."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T61)","v":6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W61)","v":202.82},{"$f":"ORÇAMENTO!X61","v":1216.92},{"$f":"IF($A61=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I61>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M61/$I61*100,0))","v":0},0,{"$f":"IF($A61=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I61>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O61/$I61*100,0))","v":0},{"$f":"IF($A61=\"S\",VTOTALBM,IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A61=\"S\",VTOTALBM,IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W61>0,RegimeExecucao=\"Unitário\"),$F61,\"\")","v":""},{"$f":"IF($Y61>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A61=\"S\",$Y61/$X61,\"\"),($Y61/$X61)*100),0)","v":0},{"$f":"IF($Y61>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A61=\"S\",ROUND($H61,ORÇAMENTO!$AF$10),\"\"),ROUND($I61,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A61=\"S\",IF(BM!$I61=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I61,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H61,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A61=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C62","v":"S"},{"$f":"ORÇAMENTO!D62","v":0},"F",{"$f":"ORÇAMENTO!O62","v":"1.4.8."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T62)","v":4},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W62)","v":92.75},{"$f":"ORÇAMENTO!X62","v":371},{"$f":"IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M62/$I62*100,0))","v":0},0,{"$f":"IF($A62=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I62>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O62/$I62*100,0))","v":0},{"$f":"IF($A62=\"S\",VTOTALBM,IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A62=\"S\",VTOTALBM,IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W62>0,RegimeExecucao=\"Unitário\"),$F62,\"\")","v":""},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",$Y62/$X62,\"\"),($Y62/$X62)*100),0)","v":0},{"$f":"IF($Y62>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A62=\"S\",ROUND($H62,ORÇAMENTO!$AF$10),\"\"),ROUND($I62,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A62=\"S\",IF(BM!$I62=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I62,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H62,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A62=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C63","v":"S"},{"$f":"ORÇAMENTO!D63","v":0},"F",{"$f":"ORÇAMENTO!O63","v":"1.4.9."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T63)","v":124},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W63)","v":11.94},{"$f":"ORÇAMENTO!X63","v":1480.56},{"$f":"IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I63>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M63/$I63*100,0))","v":0},0,{"$f":"IF($A63=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I63>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O63/$I63*100,0))","v":0},{"$f":"IF($A63=\"S\",VTOTALBM,IF($A63=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$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$11)))","v":0}]
[{"$f":"ORÇAMENTO!C64","v":"S"},{"$f":"ORÇAMENTO!D64","v":0},"F",{"$f":"ORÇAMENTO!O64","v":"1.4.10."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T64)","v":60},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W64)","v":34.17},{"$f":"ORÇAMENTO!X64","v":2050.1999999999998},{"$f":"IF($A64=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I64>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M64/$I64*100,0))","v":0},0,{"$f":"IF($A64=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I64>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O64/$I64*100,0))","v":0},{"$f":"IF($A64=\"S\",VTOTALBM,IF($A64=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A64=\"S\",VTOTALBM,IF($A64=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W64>0,RegimeExecucao=\"Unitário\"),$F64,\"\")","v":""},{"$f":"IF($Y64>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A64=\"S\",$Y64/$X64,\"\"),($Y64/$X64)*100),0)","v":0},{"$f":"IF($Y64>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A64=\"S\",ROUND($H64,ORÇAMENTO!$AF$10),\"\"),ROUND($I64,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A64=\"S\",IF(BM!$I64=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I64,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H64,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A64=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C65","v":"S"},{"$f":"ORÇAMENTO!D65","v":0},"F",{"$f":"ORÇAMENTO!O65","v":"1.4.11."},"(abra o arquivo 'Referência 05-2024.xlsm)",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"-"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T65)","v":3.6},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W65)","v":133.21},{"$f":"ORÇAMENTO!X65","v":479.56},{"$f":"IF($A65=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I65>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M65/$I65*100,0))","v":0},0,{"$f":"IF($A65=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I65>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O65/$I65*100,0))","v":0},{"$f":"IF($A65=\"S\",VTOTALBM,IF($A65=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A65=\"S\",VTOTALBM,IF($A65=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W65>0,RegimeExecucao=\"Unitário\"),$F65,\"\")","v":""},{"$f":"IF($Y65>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A65=\"S\",$Y65/$X65,\"\"),($Y65/$X65)*100),0)","v":0},{"$f":"IF($Y65>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A65=\"S\",ROUND($H65,ORÇAMENTO!$AF$10),\"\"),ROUND($I65,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A65=\"S\",IF(BM!$I65=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I65,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H65,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A65=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[{"$f":"ORÇAMENTO!C66","v":"S"},{"$f":"ORÇAMENTO!D66","v":0},"F",{"$f":"ORÇAMENTO!O66","v":"1.4.12."},"CABO MULTIPOLAR DE COBRE, FLEXIVEL, CLASSE 4 OU 5, ISOLAÇÃO EM HEPR, COBERTURA EM PV-ST2, ANTICHAMA BWF-B, 0,6/1KV, 3 CONDUTORES DE 2,5 MM2",{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO.Unidade)","v":"M"},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!T66)","v":32},{"$f":"IF(RegimeExecucao=\"Global\",\"\",ORÇAMENTO!W66)","v":12.3},{"$f":"ORÇAMENTO!X66","v":393.6},{"$f":"IF($A66=\"S\",IF(CAIXA.Modo,BM.AFAnterior,BM.MEDAnterior),IF(AND(RegimeExecucao=\"Global\",$I66>0,COUNTIF($AB$13:$AM$13,BM.medicao-1)>0),M66/$I66*100,0))","v":0},0,{"$f":"IF($A66=\"S\",IF(CAIXA.Modo,BM.AFAcumulado,BM.MEDAcumulado),IF(AND(RegimeExecucao=\"Global\",$I66>0,COUNTIF($AB$13:$AM$13,BM.medicao)>0),O66/$I66*100,0))","v":0},{"$f":"IF($A66=\"S\",VTOTALBM,IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},0,{"$f":"IF($A66=\"S\",VTOTALBM,IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0},null,null,null,null,"","",{"$f":"IF(AND($W66>0,RegimeExecucao=\"Unitário\"),$F66,\"\")","v":""},{"$f":"IF($Y66>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A66=\"S\",$Y66/$X66,\"\"),($Y66/$X66)*100),0)","v":0},{"$f":"IF($Y66>0,CHOOSE(MATCH(RegimeExecucao,{\"Unitário\",\"Global\"},0),IF($A66=\"S\",ROUND($H66,ORÇAMENTO!$AF$10),\"\"),ROUND($I66,ORÇAMENTO!$AF$11)),\"\")","v":""},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A66=\"S\",IF(BM!$I66=0,0,CHOOSE(MATCH(RegimeExecucao,{\"Global\",\"Unitário\"},0),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)/100*BM!$I66,15-13*ORÇAMENTO!$AF$11),ROUND(ROUND(BM.MEDAcumulado,15-13*BM!$A$9)*ROUND(BM!$H66,15-13*ORÇAMENTO!$AF$10),15-13*ORÇAMENTO!$AF$11))),IF($A66=0,0,ROUND(SomaAgrupBM,15-13*ORÇAMENTO!$AF$11)))","v":0}]
[null,null,"F"]
[]
[null,null,null,"Observações:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Observações"]
[]
[]
[]
[]
[null,null,null,{"$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,{"$f":"Import.Município","v":"Piraí - RJ"}]
[null,null,null,null,"Local",null,null,null,null,"Responsável Técnico pela Fiscalização",null,null,null,null,null,null,null,null,null,null,null,null,"Profissional CAIXA:"]
[null,null,null,null,null,null,null,null,null,"Nome:",{"$f":"Import.RespFiscalização","v":0},null,null,null,null,null,null,null,null,null,null,null,"Nome:"]
[null,null,null,null,{"$f":"DADOS!$F$48","v":"2025-10-14"},null,null,null,null,"Profissão:",0,null,null,null,null,null,null,null,null,null,null,null,"Matrícula"]
[null,null,null,null,"Data",null,null,null,null,"CREA/CAU:",0,null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:"]
[null,null,null,null,null,null,null,null,null,"ART/RRT:",0]

{"sheet":"RRE","index":12,"n_rows":49,"n_cols":41,"rows_kept":49,"cut":false,"hidden":false,"merged":[[3,12,3,14],[48,12,48,14],[30,4,32,15],[34,11,34,14],[39,12,39,14],[40,12,40,14],[41,12,41,14],[46,12,46,14],[48,5,48,6],[34,4,34,6],[46,5,46,6],[47,5,47,6],[23,9,23,10],[23,15,27,15],[24,9,24,10],[25,9,25,10],[26,9,26,10],[27,9,27,10],[28,14,28,15],[47,12,47,14],[9,28,9,33],[9,35,9,40],[10,24,10,25],[10,28,10,30],[10,31,10,33],[10,35,10,37],[10,38,10,40],[6,3,10,3],[6,4,6,7],[6,8,6,11],[8,6,8,7],[8,8,8,9],[8,11,9,11],[9,6,9,7],[5,4,5,7],[5,8,5,11],[2,4,2,7],[2,8,2,10],[3,4,3,7],[3,8,3,10]]}
[null,null,null,null,null,{"$f":"CONCATENATE(\"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - \",IF(CAIXA.Modo,\"CAIXA\",\"TOMADOR\"))","v":"RRE - RELATÓRIO RESUMO DO EMPREENDIMENTO - TOMADOR"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acum. Previsto","Acum. Chegada"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"J25","v":"Repasse"},{"$f":"AD6-AD4-AD3","v":0},{"$f":"AE6-AE4-AE3","v":0}]
[null,null,null,null,"PROPONENTE / TOMADOR",null,null,null,"Nº OPERAÇÃO",null,null,"Nº TransfereGOV",null,null,null,"RECURSO",null,null,null,null,null,null,null,null,null,null,null,null,"CP",{"$f":"SUM(T13:OFFSET(T24,-1,0))","v":0},{"$f":"IF(OR($O$28<$M$28,$M$26>$AD$3),MIN($M$26,$L$26),MIN($AD$3,$N$28-$N$27+$M$26))","v":0}]
[null,null,null,null,{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},null,null,null,{"$f":"Import.CR","v":"1076922-24"},null,null,{"$f":"Import.TransfereGOV","v":"911400/2021"},"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",{"$f":"Import.Apelido","v":"Construção de Quadra Poliesportiva "},null,null,null,{"$f":"Import.Município","v":"Piraí - RJ"},null,null,null,{"$f":"Import.Repasse","v":334250},{"$f":"Import.Contrapartida","v":23143.1},{"$f":"M7+N7","v":357393.1},{"$f":"IF(ACOMPANHAMENTO=\"PLE\",PLE.Medicao,BM.medicao)","v":1}]
[]
[null,null,null,null,null,null,"Situação do TC/CR:",null,"Percentual previsto em:",null,null,"Saldo a Reprogramar","Repasse (R$)","Contrapartida (R$)",null,null,null,null,null,null,null,"Lista CTEF"]
[null,null,null,null,null,null,{"$f":"IF(J10=\"-\",\"-\",IF($P$24<J10,\"Atrasada\",IF($P$24>J10,\"Adiantada\",\"Normal\")))","v":"Atrasada"},null,{"$f":"DATE(YEAR($L$35),MONTH($L$35),1)","v":"2025-10-01"},{"$f":"IF($I$10<DATE(YEAR(CRONO!$T$13),MONTH(CRONO!$T$13),1),0,IF($I$10>CRONO!$AE$13,1,INDEX(CRONO!$S$35:$AG$35,MATCH(RRE!$I$10,CRONO!$S$13:$AG$13,0))))","v":1},null,null,{"$f":"QCI!L10","v":0},{"$f":"QCI!M10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLE",null,null,null,null,null,null,"BM"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Valores Aferidos (R$)\",\"Valores Medidos (R$)\")","v":"Valores Medidos (R$)"},null,null,null,null,null,null,null,null,"Lista CTEFs",null,null,{"$f":"IF(CAIXA.Modo,\"Valores Aferidos (R$)\",\"Valores Medidos (R$)\")","v":"Valores Medidos (R$)"},null,null,null,"Acumulado Período Anterior",null,null,"Acumulado incluindo o Período",null,null,null,"Acumulado Período Anterior",null,null,"Acumulado incluindo o Período"]
[{"$f":"MATCH(E12,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A12),NA(),OFFSET(ORÇAMENTO!$D$15,$A12,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B12","v":"Branco"},{"$f":"IF(L12>0,\"F\",\"\")","v":""},{"$f":"QCI!D12","v":-1},{"$f":"QCI!G12","v":""},{"$f":"QCI!H12","v":0},{"$f":"QCI!I12","v":0},{"$f":"QCI!J12","v":""},{"$f":"QCI!K12","v":""},{"$f":"IF($C12=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X12),\"\",$X12))","v":""},{"$f":"QCI!$O12","v":0},{"$f":"ROUND(IF(C12=\"Automático\",AE12+AL12,Y12),2)","v":0},{"$f":"O12-M12","v":0},{"$f":"ROUND(IF(C12=\"Automático\",AH12+AO12,Z12),2)","v":0},{"$f":"O12/(L12+10^-12)","v":0},null,{"$f":"ROUND(IF($C12=\"Automático\",AC12+AJ12,$Y12*IF(ISERROR(QCI!$AA12/QCI!$O12),0,QCI!$AA12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AD12+AK12,$Y12*IF(ISERROR(QCI!$AB12/QCI!$O12),0,QCI!$AB12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AF12+AM12,$Z12*IF(ISERROR(QCI!$AA12/QCI!$O12),0,QCI!$AA12/QCI!$O12)),2)","v":0},{"$f":"ROUND(IF($C12=\"Automático\",AG12+AN12,$Z12*IF(ISERROR(QCI!$AB12/QCI!$O12),0,QCI!$AB12/QCI!$O12)),2)","v":0},{"$f":"IF(AND($L12>0,$J12<>0,$J12<>\"\",COUNTIF($J12:$J$13,$J12)=1),OFFSET(V12,-1,0)+1,OFFSET(V12,-1,0))","v":"Lista CTEFs"},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AA$15,$A12,0,$B12)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A12,0,$B12)=1)*OFFSET(ORÇAMENTO!$AB$15,$A12,0,$B12)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A12,0,$B12),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A12,0,$B12))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A12,0,$B12),1,OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A12,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A12,0,$B12)*(OFFSET(BM!$A$15,$A12,0,$B12)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A12,0,$B12)/(OFFSET(ORÇAMENTO!$X$15,$A12,0,$B12)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A12,0))","v":0}]
["Linha\nPO","Altura","Busca","↓","Meta","Descrição da Meta","Situação","Quantidade","Unid.","Lote de Licitação / nº do CTEF","BM / PLE nº","Valor Total (R$)","Acumulado Período Anterior","No Período","Acumulado incluindo o Período","Execução Física Acum.",null,"Acum. Período Anterior - CP","Acum. Período Anterior - Outros","Acum. Incluindo Período - CP","Acum. Incluindo Período - Outros",null,null,"BM / PLE nº","Acumulado Período Anterior","Acumulado incluindo o Período",null,null,"CP","Outros","Investimento","CP","Outros","Investimento",null,"CP","Outros","Investimento","CP","Outros","Investimento"]
[{"$f":"MATCH(E14,ORÇAMENTO!$E$15:$E$67,0)-1","v":1},{"$f":"IF(ISERROR($A14),NA(),OFFSET(ORÇAMENTO!$D$15,$A14,0))","v":51},{"$f":"QCI!B14","v":"Automático"},{"$f":"IF(L14>0,\"F\",\"\")","v":"F"},{"$f":"QCI!D14","v":1},{"$f":"QCI!G14","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},{"$f":"QCI!H14","v":0},{"$f":"QCI!I14","v":0},{"$f":"QCI!J14","v":""},{"$f":"QCI!K14","v":"LOTE 1"},{"$f":"IF($C14=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X14),\"\",$X14))","v":1},{"$f":"QCI!$O14","v":357393.1},{"$f":"ROUND(IF(C14=\"Automático\",AE14+AL14,Y14),2)","v":0},{"$f":"O14-M14","v":0},{"$f":"ROUND(IF(C14=\"Automático\",AH14+AO14,Z14),2)","v":0},{"$f":"O14/(L14+10^-12)","v":0},null,{"$f":"ROUND(IF($C14=\"Automático\",AC14+AJ14,$Y14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AD14+AK14,$Y14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AF14+AM14,$Z14*IF(ISERROR(QCI!$AA14/QCI!$O14),0,QCI!$AA14/QCI!$O14)),2)","v":0},{"$f":"ROUND(IF($C14=\"Automático\",AG14+AN14,$Z14*IF(ISERROR(QCI!$AB14/QCI!$O14),0,QCI!$AB14/QCI!$O14)),2)","v":0},{"$f":"IF(AND($L14>0,$J14<>0,$J14<>\"\",COUNTIF($J$13:$J14,$J14)=1),OFFSET(V14,-1,0)+1,OFFSET(V14,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*(PLE!$AE$9-PLE!$Y$9)),0))","v":0},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AA$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A14,0,$B14)=1)*OFFSET(ORÇAMENTO!$AB$15,$A14,0,$B14)*PLE!$AE$9),0))","v":0},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A14,0,$B14),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A14,0,$B14))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A14,0,$B14),1,OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14))*PLE!$AE$9,0)),2)","v":0},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A14,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A14,0,$B14)*(OFFSET(BM!$A$15,$A14,0,$B14)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A14,0,$B14)/(OFFSET(ORÇAMENTO!$X$15,$A14,0,$B14)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A14,0))","v":0}]
[{"$f":"MATCH(E15,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A15),NA(),OFFSET(ORÇAMENTO!$D$15,$A15,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B15","v":"Branco"},"",{"$f":"QCI!D15","v":2},{"$f":"QCI!G15","v":""},{"$f":"QCI!H15","v":0},{"$f":"QCI!I15","v":0},{"$f":"QCI!J15","v":""},{"$f":"QCI!K15","v":""},{"$f":"IF($C15=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X15),\"\",$X15))","v":""},{"$f":"QCI!$O15","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C15=\"Automático\",AC15+AJ15,$Y15*IF(ISERROR(QCI!$AA15/QCI!$O15),0,QCI!$AA15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AD15+AK15,$Y15*IF(ISERROR(QCI!$AB15/QCI!$O15),0,QCI!$AB15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AF15+AM15,$Z15*IF(ISERROR(QCI!$AA15/QCI!$O15),0,QCI!$AA15/QCI!$O15)),2)","v":0},{"$f":"ROUND(IF($C15=\"Automático\",AG15+AN15,$Z15*IF(ISERROR(QCI!$AB15/QCI!$O15),0,QCI!$AB15/QCI!$O15)),2)","v":0},{"$f":"IF(AND($L15>0,$J15<>0,$J15<>\"\",COUNTIF($J$13:$J15,$J15)=1),OFFSET(V15,-1,0)+1,OFFSET(V15,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AA$15,$A15,0,$B15)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A15,0,$B15)=1)*OFFSET(ORÇAMENTO!$AB$15,$A15,0,$B15)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A15,0,$B15),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A15,0,$B15))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A15,0,$B15),1,OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A15,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A15,0,$B15)*(OFFSET(BM!$A$15,$A15,0,$B15)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A15,0,$B15)/(OFFSET(ORÇAMENTO!$X$15,$A15,0,$B15)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A15,0))","v":0}]
[{"$f":"MATCH(E16,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A16),NA(),OFFSET(ORÇAMENTO!$D$15,$A16,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B16","v":"Branco"},"",{"$f":"QCI!D16","v":3},{"$f":"QCI!G16","v":""},{"$f":"QCI!H16","v":0},{"$f":"QCI!I16","v":0},{"$f":"QCI!J16","v":""},{"$f":"QCI!K16","v":""},{"$f":"IF($C16=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X16),\"\",$X16))","v":""},{"$f":"QCI!$O16","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C16=\"Automático\",AC16+AJ16,$Y16*IF(ISERROR(QCI!$AA16/QCI!$O16),0,QCI!$AA16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AD16+AK16,$Y16*IF(ISERROR(QCI!$AB16/QCI!$O16),0,QCI!$AB16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AF16+AM16,$Z16*IF(ISERROR(QCI!$AA16/QCI!$O16),0,QCI!$AA16/QCI!$O16)),2)","v":0},{"$f":"ROUND(IF($C16=\"Automático\",AG16+AN16,$Z16*IF(ISERROR(QCI!$AB16/QCI!$O16),0,QCI!$AB16/QCI!$O16)),2)","v":0},{"$f":"IF(AND($L16>0,$J16<>0,$J16<>\"\",COUNTIF($J$13:$J16,$J16)=1),OFFSET(V16,-1,0)+1,OFFSET(V16,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AA$15,$A16,0,$B16)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A16,0,$B16)=1)*OFFSET(ORÇAMENTO!$AB$15,$A16,0,$B16)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A16,0,$B16),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A16,0,$B16))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A16,0,$B16),1,OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A16,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A16,0,$B16)*(OFFSET(BM!$A$15,$A16,0,$B16)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A16,0,$B16)/(OFFSET(ORÇAMENTO!$X$15,$A16,0,$B16)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A16,0))","v":0}]
[{"$f":"MATCH(E17,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A17),NA(),OFFSET(ORÇAMENTO!$D$15,$A17,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B17","v":"Branco"},"",{"$f":"QCI!D17","v":4},{"$f":"QCI!G17","v":""},{"$f":"QCI!H17","v":0},{"$f":"QCI!I17","v":0},{"$f":"QCI!J17","v":""},{"$f":"QCI!K17","v":""},{"$f":"IF($C17=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X17),\"\",$X17))","v":""},{"$f":"QCI!$O17","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C17=\"Automático\",AC17+AJ17,$Y17*IF(ISERROR(QCI!$AA17/QCI!$O17),0,QCI!$AA17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AD17+AK17,$Y17*IF(ISERROR(QCI!$AB17/QCI!$O17),0,QCI!$AB17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AF17+AM17,$Z17*IF(ISERROR(QCI!$AA17/QCI!$O17),0,QCI!$AA17/QCI!$O17)),2)","v":0},{"$f":"ROUND(IF($C17=\"Automático\",AG17+AN17,$Z17*IF(ISERROR(QCI!$AB17/QCI!$O17),0,QCI!$AB17/QCI!$O17)),2)","v":0},{"$f":"IF(AND($L17>0,$J17<>0,$J17<>\"\",COUNTIF($J$13:$J17,$J17)=1),OFFSET(V17,-1,0)+1,OFFSET(V17,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AA$15,$A17,0,$B17)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A17,0,$B17)=1)*OFFSET(ORÇAMENTO!$AB$15,$A17,0,$B17)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A17,0,$B17),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A17,0,$B17))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A17,0,$B17),1,OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A17,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A17,0,$B17)*(OFFSET(BM!$A$15,$A17,0,$B17)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A17,0,$B17)/(OFFSET(ORÇAMENTO!$X$15,$A17,0,$B17)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A17,0))","v":0}]
[{"$f":"MATCH(E18,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A18),NA(),OFFSET(ORÇAMENTO!$D$15,$A18,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B18","v":"Branco"},"",{"$f":"QCI!D18","v":5},{"$f":"QCI!G18","v":""},{"$f":"QCI!H18","v":0},{"$f":"QCI!I18","v":0},{"$f":"QCI!J18","v":""},{"$f":"QCI!K18","v":""},{"$f":"IF($C18=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X18),\"\",$X18))","v":""},{"$f":"QCI!$O18","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C18=\"Automático\",AC18+AJ18,$Y18*IF(ISERROR(QCI!$AA18/QCI!$O18),0,QCI!$AA18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AD18+AK18,$Y18*IF(ISERROR(QCI!$AB18/QCI!$O18),0,QCI!$AB18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AF18+AM18,$Z18*IF(ISERROR(QCI!$AA18/QCI!$O18),0,QCI!$AA18/QCI!$O18)),2)","v":0},{"$f":"ROUND(IF($C18=\"Automático\",AG18+AN18,$Z18*IF(ISERROR(QCI!$AB18/QCI!$O18),0,QCI!$AB18/QCI!$O18)),2)","v":0},{"$f":"IF(AND($L18>0,$J18<>0,$J18<>\"\",COUNTIF($J$13:$J18,$J18)=1),OFFSET(V18,-1,0)+1,OFFSET(V18,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AA$15,$A18,0,$B18)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A18,0,$B18)=1)*OFFSET(ORÇAMENTO!$AB$15,$A18,0,$B18)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A18,0,$B18),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A18,0,$B18))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A18,0,$B18),1,OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A18,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A18,0,$B18)*(OFFSET(BM!$A$15,$A18,0,$B18)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A18,0,$B18)/(OFFSET(ORÇAMENTO!$X$15,$A18,0,$B18)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A18,0))","v":0}]
[{"$f":"MATCH(E19,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A19),NA(),OFFSET(ORÇAMENTO!$D$15,$A19,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B19","v":"Branco"},"",{"$f":"QCI!D19","v":6},{"$f":"QCI!G19","v":""},{"$f":"QCI!H19","v":0},{"$f":"QCI!I19","v":0},{"$f":"QCI!J19","v":""},{"$f":"QCI!K19","v":""},{"$f":"IF($C19=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X19),\"\",$X19))","v":""},{"$f":"QCI!$O19","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C19=\"Automático\",AC19+AJ19,$Y19*IF(ISERROR(QCI!$AA19/QCI!$O19),0,QCI!$AA19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AD19+AK19,$Y19*IF(ISERROR(QCI!$AB19/QCI!$O19),0,QCI!$AB19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AF19+AM19,$Z19*IF(ISERROR(QCI!$AA19/QCI!$O19),0,QCI!$AA19/QCI!$O19)),2)","v":0},{"$f":"ROUND(IF($C19=\"Automático\",AG19+AN19,$Z19*IF(ISERROR(QCI!$AB19/QCI!$O19),0,QCI!$AB19/QCI!$O19)),2)","v":0},{"$f":"IF(AND($L19>0,$J19<>0,$J19<>\"\",COUNTIF($J$13:$J19,$J19)=1),OFFSET(V19,-1,0)+1,OFFSET(V19,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AA$15,$A19,0,$B19)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A19,0,$B19)=1)*OFFSET(ORÇAMENTO!$AB$15,$A19,0,$B19)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A19,0,$B19),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A19,0,$B19))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A19,0,$B19),1,OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A19,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A19,0,$B19)*(OFFSET(BM!$A$15,$A19,0,$B19)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A19,0,$B19)/(OFFSET(ORÇAMENTO!$X$15,$A19,0,$B19)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A19,0))","v":0}]
[{"$f":"MATCH(E20,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A20),NA(),OFFSET(ORÇAMENTO!$D$15,$A20,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B20","v":"Branco"},"",{"$f":"QCI!D20","v":7},{"$f":"QCI!G20","v":""},{"$f":"QCI!H20","v":0},{"$f":"QCI!I20","v":0},{"$f":"QCI!J20","v":""},{"$f":"QCI!K20","v":""},{"$f":"IF($C20=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X20),\"\",$X20))","v":""},{"$f":"QCI!$O20","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C20=\"Automático\",AC20+AJ20,$Y20*IF(ISERROR(QCI!$AA20/QCI!$O20),0,QCI!$AA20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AD20+AK20,$Y20*IF(ISERROR(QCI!$AB20/QCI!$O20),0,QCI!$AB20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AF20+AM20,$Z20*IF(ISERROR(QCI!$AA20/QCI!$O20),0,QCI!$AA20/QCI!$O20)),2)","v":0},{"$f":"ROUND(IF($C20=\"Automático\",AG20+AN20,$Z20*IF(ISERROR(QCI!$AB20/QCI!$O20),0,QCI!$AB20/QCI!$O20)),2)","v":0},{"$f":"IF(AND($L20>0,$J20<>0,$J20<>\"\",COUNTIF($J$13:$J20,$J20)=1),OFFSET(V20,-1,0)+1,OFFSET(V20,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AA$15,$A20,0,$B20)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A20,0,$B20)=1)*OFFSET(ORÇAMENTO!$AB$15,$A20,0,$B20)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A20,0,$B20),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A20,0,$B20))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A20,0,$B20),1,OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A20,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A20,0,$B20)*(OFFSET(BM!$A$15,$A20,0,$B20)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A20,0,$B20)/(OFFSET(ORÇAMENTO!$X$15,$A20,0,$B20)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A20,0))","v":0}]
[{"$f":"MATCH(E21,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A21),NA(),OFFSET(ORÇAMENTO!$D$15,$A21,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B21","v":"Branco"},"",{"$f":"QCI!D21","v":8},{"$f":"QCI!G21","v":""},{"$f":"QCI!H21","v":0},{"$f":"QCI!I21","v":0},{"$f":"QCI!J21","v":""},{"$f":"QCI!K21","v":""},{"$f":"IF($C21=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X21),\"\",$X21))","v":""},{"$f":"QCI!$O21","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C21=\"Automático\",AC21+AJ21,$Y21*IF(ISERROR(QCI!$AA21/QCI!$O21),0,QCI!$AA21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AD21+AK21,$Y21*IF(ISERROR(QCI!$AB21/QCI!$O21),0,QCI!$AB21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AF21+AM21,$Z21*IF(ISERROR(QCI!$AA21/QCI!$O21),0,QCI!$AA21/QCI!$O21)),2)","v":0},{"$f":"ROUND(IF($C21=\"Automático\",AG21+AN21,$Z21*IF(ISERROR(QCI!$AB21/QCI!$O21),0,QCI!$AB21/QCI!$O21)),2)","v":0},{"$f":"IF(AND($L21>0,$J21<>0,$J21<>\"\",COUNTIF($J$13:$J21,$J21)=1),OFFSET(V21,-1,0)+1,OFFSET(V21,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AA$15,$A21,0,$B21)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A21,0,$B21)=1)*OFFSET(ORÇAMENTO!$AB$15,$A21,0,$B21)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A21,0,$B21),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A21,0,$B21))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A21,0,$B21),1,OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A21,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A21,0,$B21)*(OFFSET(BM!$A$15,$A21,0,$B21)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A21,0,$B21)/(OFFSET(ORÇAMENTO!$X$15,$A21,0,$B21)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A21,0))","v":0}]
[{"$f":"MATCH(E22,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A22),NA(),OFFSET(ORÇAMENTO!$D$15,$A22,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B22","v":"Branco"},"",{"$f":"QCI!D22","v":9},{"$f":"QCI!G22","v":""},{"$f":"QCI!H22","v":0},{"$f":"QCI!I22","v":0},{"$f":"QCI!J22","v":""},{"$f":"QCI!K22","v":""},{"$f":"IF($C22=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X22),\"\",$X22))","v":""},{"$f":"QCI!$O22","v":0},0,0,0,0,null,{"$f":"ROUND(IF($C22=\"Automático\",AC22+AJ22,$Y22*IF(ISERROR(QCI!$AA22/QCI!$O22),0,QCI!$AA22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AD22+AK22,$Y22*IF(ISERROR(QCI!$AB22/QCI!$O22),0,QCI!$AB22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AF22+AM22,$Z22*IF(ISERROR(QCI!$AA22/QCI!$O22),0,QCI!$AA22/QCI!$O22)),2)","v":0},{"$f":"ROUND(IF($C22=\"Automático\",AG22+AN22,$Z22*IF(ISERROR(QCI!$AB22/QCI!$O22),0,QCI!$AB22/QCI!$O22)),2)","v":0},{"$f":"IF(AND($L22>0,$J22<>0,$J22<>\"\",COUNTIF($J$13:$J22,$J22)=1),OFFSET(V22,-1,0)+1,OFFSET(V22,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AA$15,$A22,0,$B22)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A22,0,$B22)=1)*OFFSET(ORÇAMENTO!$AB$15,$A22,0,$B22)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A22,0,$B22),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A22,0,$B22))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A22,0,$B22),1,OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A22,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A22,0,$B22)*(OFFSET(BM!$A$15,$A22,0,$B22)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A22,0,$B22)/(OFFSET(ORÇAMENTO!$X$15,$A22,0,$B22)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A22,0))","v":0}]
[{"$f":"MATCH(E23,ORÇAMENTO!$E$15:$E$67,0)-1","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR($A23),NA(),OFFSET(ORÇAMENTO!$D$15,$A23,0))","v":{"$error":"#N/A"}},{"$f":"QCI!B23","v":"Branco"},{"$f":"IF(L23>0,\"F\",\"\")","v":""},{"$f":"QCI!D23","v":10},{"$f":"QCI!G23","v":""},{"$f":"QCI!H23","v":0},{"$f":"QCI!I23","v":0},{"$f":"QCI!J23","v":""},{"$f":"QCI!K23","v":""},{"$f":"IF($C23=\"Automático\",IF(ACOMPANHAMENTO=\"BM\",BM.medicao,PLE.Medicao),IF(ISBLANK($X23),\"\",$X23))","v":""},{"$f":"QCI!$O23","v":0},{"$f":"ROUND(IF(C23=\"Automático\",AE23+AL23,Y23),2)","v":0},{"$f":"O23-M23","v":0},{"$f":"ROUND(IF(C23=\"Automático\",AH23+AO23,Z23),2)","v":0},{"$f":"O23/(L23+10^-12)","v":0},null,{"$f":"ROUND(IF($C23=\"Automático\",AC23+AJ23,$Y23*IF(ISERROR(QCI!$AA23/QCI!$O23),0,QCI!$AA23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AD23+AK23,$Y23*IF(ISERROR(QCI!$AB23/QCI!$O23),0,QCI!$AB23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AF23+AM23,$Z23*IF(ISERROR(QCI!$AA23/QCI!$O23),0,QCI!$AA23/QCI!$O23)),2)","v":0},{"$f":"ROUND(IF($C23=\"Automático\",AG23+AN23,$Z23*IF(ISERROR(QCI!$AB23/QCI!$O23),0,QCI!$AB23/QCI!$O23)),2)","v":0},{"$f":"IF(AND($L23>0,$J23<>0,$J23<>\"\",COUNTIF($J$13:$J23,$J23)=1),OFFSET(V23,-1,0)+1,OFFSET(V23,-1,0))","v":1},null,null,null,null,null,null,{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=(PLE.Medicao-1))*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)*(PLE!$AE$9-PLE!$Y$9)),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&(PLE.Medicao-1),OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*(PLE!$AE$9-PLE!$Y$9),0)),2)","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AA$15,$A23,0,$B23)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"IF(ACOMPANHAMENTO<>\"PLE\",0,SUMPRODUCT((OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23)<=PLE.Medicao)*OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12))+IF(AUTOEVENTO=\"Manual\",SUMPRODUCT((OFFSET(CÁLCULO!$M$15,$A23,0,$B23)=1)*OFFSET(ORÇAMENTO!$AB$15,$A23,0,$B23)*PLE!$AE$9),0))","v":{"$error":"#N/A"}},{"$f":"ROUND(IF(ACOMPANHAMENTO<>\"PLE\",0,SUMIF(OFFSET(CÁLCULO!$AX$15:$BH$15,$A23,0,$B23),\"<=\"&PLE.Medicao,OFFSET(CÁLCULO!$AB$15:$AL$15,$A23,0,$B23))+IF(AUTOEVENTO=\"Manual\",SUMIF(OFFSET(CÁLCULO!$M$15,$A23,0,$B23),1,OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23))*PLE!$AE$9,0)),2)","v":{"$error":"#N/A"}},null,{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$M$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$M$15,$A23,0))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AA$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,SUMPRODUCT(OFFSET(BM!$O$15,$A23,0,$B23)*(OFFSET(BM!$A$15,$A23,0,$B23)=\"S\")*OFFSET(ORÇAMENTO!AB$15,$A23,0,$B23)/(OFFSET(ORÇAMENTO!$X$15,$A23,0,$B23)+10^-12)))","v":0},{"$f":"IF(ACOMPANHAMENTO<>\"BM\",0,OFFSET(BM!$O$15,$A23,0))","v":0}]
[null,null,null,"F",null,null,null,null,null,"(%)",null,{"$f":"IF(ISERROR(L28/$L28),0,ROUND(L28/$L28,4))","v":1},{"$f":"IF(ISERROR(M28/$L28),0,ROUND(M28/$L28,4))","v":0},{"$f":"IF(ISERROR(N28/$L28),0,ROUND(N28/$L28,4))","v":0},{"$f":"IF(ISERROR(O28/$L28),0,ROUND(O28/$L28,4))","v":0},{"$f":"O28/(L28+10^-12)","v":0}]
[null,null,null,"F",null,null,null,null,null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento\",\"Repasse\")","v":"Repasse"},null,{"$f":"QCI!L24","v":334250},{"$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,{"$f":"QCI!M24","v":23143.1},{"$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":357393.1},{"$f":"ROUND(SUM(M13:OFFSET(M24,-1,0)),2)","v":0},{"$f":"O28-M28","v":0},{"$f":"SUM(O13:OFFSET(O24,-1,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Acumulado Anterior:  \"&TEXT($M$28/($L$28+10^-12),\"0,00%\")","v":"Acumulado Anterior:  0,00%"}]
[null,null,null,null,"Observações:"]
[]
[]
[]
[]
[null,null,null,null,{"$f":"Import.Município","v":"Piraí - RJ"},null,null,null,null,null,null,{"$f":"DADOS!$F$25","v":"2025-10-14"}]
[null,null,null,null,"Local",null,null,null,null,null,null,"Data"]
[]
[]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Gerencial CAIXA\",\"Representante Tomador\")","v":"Representante Tomador"},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Técnico CAIXA\",\"Responsável Técnico pela Fiscalização\")","v":"Responsável Técnico pela Fiscalização"}]
[null,null,null,null,"Nome:",{"$f":"IF(CAIXA.Modo,DADOS!F60,DADOS!F28)","v":"Ricardo Campos Passos"},null,null,null,null,null,"Nome:",{"$f":"IF(CAIXA.Modo,BM!X79,DADOS!F51)","v":0}]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},{"$f":"IF(CAIXA.Modo,DADOS!F61,DADOS!F29)","v":"Prefeito"},null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"Profissão:\")","v":"Profissão:"},{"$f":"IF(CAIXA.Modo,BM!X80,DADOS!F52)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"CREA/CAU:",{"$f":"IF(CAIXA.Modo,BM!X81,DADOS!F53)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"\",\"ART/RRT:\")","v":"ART/RRT:"},{"$f":"IF(CAIXA.Modo,\"\",DADOS!F54)","v":0}]
[]
[]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Social CAIXA\",\"Responsável Social\")","v":"Responsável Social"},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Responsável Operacional CAIXA\",\"Responsável Financeiro\")","v":"Responsável Financeiro"}]
[null,null,null,null,"Nome:",null,null,null,null,null,null,"Nome:"]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Função:\",\"Cargo:\")","v":"Cargo:"}]
[null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matr:\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(CAIXA.Modo,\"Matrícula:\",\"\")","v":""}]

{"sheet":"OFÍCIO","index":13,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":false,"merged":[[54,1,55,6],[32,1,32,2],[32,5,32,6],[33,1,33,2],[33,5,33,6],[36,1,37,6],[38,1,39,6],[41,1,45,6],[30,1,30,2],[30,5,30,6],[29,1,29,2],[29,5,29,6],[53,1,53,6],[31,1,31,2],[31,5,31,6],[23,1,25,6],[27,1,28,2],[18,1,19,1],[18,2,19,6],[10,2,10,3],[13,2,13,6],[14,2,15,6],[17,2,17,6],[27,3,28,3],[27,4,28,4],[27,5,28,6],[3,11,4,11],[5,2,5,3],[7,1,7,6],[9,1,9,3],[0,1,3,2],[3,8,4,8],[3,9,4,9],[3,10,4,10]]}
[null,null,null,null,null,null,"Grau de Sigilo"]
[null,null,null,null,null,null,"# PÚBLICO"]
[null,null,null,null,null,null,null,null,"Resumo de Valores por CTEF:"]
[null,null,null,null,null,null,null,null,"CTEF:","Valor Vigente (R$)","Valor desta Medição (R$)","Valor Acumulado (R$)"]
[]
[null,"Ofício n°:",null,null,null,null,null,null,{"$f":"IF(ROW(I6)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I6)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":"LOTE 1"},{"$f":"IF(I6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$L$13:$L$24))","v":357393.1},{"$f":"IF(J6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$N$13:$N$24))","v":0},{"$f":"IF(K6=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I6,RRE!$O$13:$O$24))","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I7)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I7)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K7=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I7,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"CONCATENATE(RRE!$E$35,\", \",TEXT(RRE!$L$35,\"dd\"\" de \"\"mmmm\"\" de \"\"aaaa\"))","v":"Piraí - RJ, 14 de outubro de 2025"},null,null,null,null,null,null,{"$f":"IF(ROW(I8)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I8)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I8=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I8,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J8=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I8,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K8=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I8,RRE!$O$13:$O$24))","v":""}]
[null,"À",null,null,null,null,null,null,{"$f":"IF(ROW(I9)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I9)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I9=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I9,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J9=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I9,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K9=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I9,RRE!$O$13:$O$24))","v":""}]
[null,"CAIXA ECONÔMICA FEDERAL",null,null,null,null,null,null,{"$f":"IF(ROW(I10)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I10)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I10=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I10,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J10=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I10,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K10=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I10,RRE!$O$13:$O$24))","v":""}]
[null,"GIGOV",null,null,null,null,null,null,{"$f":"IF(ROW(I11)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I11)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I11=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I11,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J11=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I11,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K11=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I11,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I12)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I12)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I12=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I12,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J12=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I12,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K12=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I12,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I13)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I13)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I13=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I13,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J13=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I13,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K13=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I13,RRE!$O$13:$O$24))","v":""}]
[null,"Assunto:",{"$f":"CONCATENATE(RRE.Numero,\"ª\",\" Solicitação de \",IF(import.recurso=\"OGU\",\"Desbloqueio\",\"Desembolso\"),\" de Recursos.\")","v":"1ª Solicitação de Desbloqueio de Recursos."},null,null,null,null,null,{"$f":"IF(ROW(I14)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I14)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I14=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I14,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J14=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I14,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K14=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I14,RRE!$O$13:$O$24))","v":""}]
[null,"REF:",{"$f":"CONCATENATE(\"Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" - Operação nº \",Import.CR,IF(Import.TransfereGOV=\"\",\"\",CONCATENATE(\" - TransfereGOV nº \",Import.TransfereGOV)))","v":"Contrato de Repasse - Operação nº 1076922-24 - TransfereGOV nº 911400/2021"},null,null,null,null,null,{"$f":"IF(ROW(I15)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I15)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I15=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I15,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J15=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I15,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K15=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I15,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I16)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I16)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I16=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I16,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J16=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I16,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K16=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I16,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I17)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I17)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I17=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I17,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J17=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I17,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K17=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I17,RRE!$O$13:$O$24))","v":""}]
[null,"Objeto:",{"$f":"Import.DescLote","v":"Construção de Quadra Poliesportiva no Município de Piraí - RJ "},null,null,null,null,null,{"$f":"IF(ROW(I18)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I18)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I18=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I18,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J18=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I18,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K18=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I18,RRE!$O$13:$O$24))","v":""}]
[null,"Proponente / Tomador:",{"$f":"Import.Proponente","v":"Prefeitura Municipal de Piraí"},null,null,null,null,null,{"$f":"IF(ROW(I19)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I19)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I19=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I19,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J19=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I19,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K19=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I19,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I20)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I20)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I20=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I20,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J20=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I20,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K20=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I20,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I21)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I21)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I21=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I21,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J21=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I21,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K21=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I21,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(B11=\"GIGOV\",\"Senhor Gerente\",\"Senhor Superintendente\")","v":"Senhor Gerente"},null,null,null,null,null,null,{"$f":"IF(ROW(I22)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I22)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I22=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I22,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J22=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I22,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K22=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I22,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I23)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I23)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I23=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I23,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J23=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I23,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K23=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I23,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"CONCATENATE(\"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para \",IF(import.recurso=\"OGU\",\"desbloqueio\",\"desembolso\"),\" da parcela de recursos relativa ao Contrato de \",IF(import.recurso=\"OGU\",\"Repasse\",\"Financiamento\"),\" em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito.\")","v":"1. Vimos pelo presente, solicitar à Caixa Econômica Federal autorização para desbloqueio da parcela de recursos relativa ao Contrato de Repasse em referência, conforme valores abaixo discriminados e, para tanto, anexamos a documentação necessária ao pleito."},null,null,null,null,null,null,{"$f":"IF(ROW(I24)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I24)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I24=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I24,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J24=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I24,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K24=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I24,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I25)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I25)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I25=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I25,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J25=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I25,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K25=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I25,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I26)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I26)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I26=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I26,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J26=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I26,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K26=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I26,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I27)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I27)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I27=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I27,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J27=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I27,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K27=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I27,RRE!$O$13:$O$24))","v":""}]
[null,null,null,"Valores Vigentes do TC/CR",{"$f":"\"Evolução da \"&RRE.Numero&\"ª Medição\"","v":"Evolução da 1ª Medição"},"Valores Medidos Acumulados",null,null,{"$f":"IF(ROW(I28)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I28)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I28=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I28,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J28=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I28,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K28=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I28,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I29)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I29)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I29=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I29,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J29=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I29,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K29=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I29,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(import.recurso=\"FGTS\",\"Financiamento:\",\"Repasse:\")","v":"Repasse:"},null,{"$f":"RRE!L25","v":334250},{"$f":"RRE!N25","v":0},{"$f":"RRE!O25","v":0},null,null,{"$f":"IF(ROW(I30)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I30)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K30=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I30,RRE!$O$13:$O$24))","v":""}]
[null,"Contrapartida Financeira:",null,{"$f":"RRE!L26","v":23143.1},{"$f":"RRE!N26","v":0},{"$f":"RRE!O26","v":0},null,null,{"$f":"IF(ROW(I31)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I31)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K31=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I31,RRE!$O$13:$O$24))","v":""}]
[null,"Outros:",null,{"$f":"RRE!L27","v":0},{"$f":"RRE!N27","v":0},{"$f":"RRE!O27","v":0},null,null,{"$f":"IF(ROW(I32)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I32)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K32=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I32,RRE!$O$13:$O$24))","v":""}]
[null,"Investimento:",null,{"$f":"RRE!L28","v":357393.1},{"$f":"RRE!N28","v":0},{"$f":"RRE!O28","v":0},null,null,{"$f":"IF(ROW(I33)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I33)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K33=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I33,RRE!$O$13:$O$24))","v":""}]
[null,"Execução Física:",null,"-",{"$f":"RRE!$N$28/(RRE!$L$28+10^-12)","v":0},{"$f":"RRE!P24","v":0},null,null,{"$f":"IF(ROW(I34)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I34)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K34=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I34,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I35)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I35)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K35=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I35,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I36)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I36)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K36=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I36,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(RRE.Numero>1,\"2. Encaminhamos ainda a documentação relativa à prestação de contas da etapa físico-financeira anterior.\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ROW(I37)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I37)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K37=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I37,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I38)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I38)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K38=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I38,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF(AND(RRE.Numero>1,NOT(ISBLANK(Import.TransfereGOV))),\"3. Na oportunidade, informamos que a execução financeira da parcela anterior está devidamente comprovada no TransfereGOV.\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ROW(I39)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I39)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I39=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I39,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J39=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I39,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K39=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I39,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I40)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I40)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I40=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I40,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J40=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I40,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K40=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I40,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I41)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I41)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I41=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I41,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J41=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I41,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K41=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I41,RRE!$O$13:$O$24))","v":""}]
[null,{"$f":"IF($B$37=\"\",0,1)+IF($B$39=\"\",0,1)+2&\". Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra.\"","v":"2. Informamos também a manutenção da Placa de Obra em local visível e de acordo com padrão estabelecido pela Presidência da República, constante do Manual Visual de Placas e Adesivos de Obra."},null,null,null,null,null,null,{"$f":"IF(ROW(I42)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I42)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I42=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I42,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J42=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I42,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K42=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I42,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I43)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I43)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I43=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I43,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J43=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I43,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K43=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I43,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I44)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I44)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I44=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I44,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J44=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I44,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K44=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I44,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I45)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I45)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I45=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I45,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J45=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I45,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K45=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I45,RRE!$O$13:$O$24))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(ROW(I46)-ROW(L$5)>MAX(RRE!$V$13:$V$24),\"\",INDEX(RRE!$J$13:$J$24,MATCH(ROW(I46)-ROW(I$5),RRE!$V$13:$V$24,0)))","v":""},{"$f":"IF(I46=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I46,RRE!$L$13:$L$24))","v":""},{"$f":"IF(J46=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I46,RRE!$N$13:$N$24))","v":""},{"$f":"IF(K46=\"\",\"\",SUMIF(RRE!$J$13:$J$24,OFÍCIO!$I46,RRE!$O$13:$O$24))","v":""}]
[]
[]
[null,"Atenciosamente,"]
[]
[]
[]
[]
[null,{"$f":"DADOS!$F$28","v":"Ricardo Campos Passos"}]
[null,{"$f":"DADOS!$F$29","v":"Prefeito"}]