{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["DADOS","BDI (1)","PO","PLQ","CFF"],"not_rendered":{"charts":0,"images":13,"macros":1,"external_links":0,"defined_names":122,"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":"DADOS","index":0,"n_rows":230,"n_cols":24,"rows_kept":230,"cut":false,"hidden":false,"merged":[[37,6,37,18],[85,0,85,23],[37,3,37,5],[41,2,41,6],[67,0,67,23],[77,0,77,23],[70,0,70,23],[71,0,71,23],[15,0,15,23],[17,0,17,23],[21,0,21,8],[75,0,75,23],[83,0,83,23],[76,0,76,23],[78,0,78,23],[81,0,81,23],[219,9,219,14],[98,0,98,23],[97,0,97,23],[96,0,96,23],[25,0,25,23],[27,0,27,1],[28,0,28,1],[68,0,68,23],[59,0,59,23],[61,0,61,23],[100,0,100,23],[94,0,94,23],[95,0,95,23],[37,0,37,1],[41,20,41,21],[69,0,69,23],[39,0,39,23],[99,0,99,23],[73,0,73,23],[80,0,80,23],[89,0,89,23],[92,0,92,23],[93,0,93,23],[91,0,91,23],[0,1,1,23],[55,7,55,10],[41,22,41,23],[36,0,36,1],[41,0,41,1],[42,22,42,23],[42,14,42,19],[42,2,42,6],[41,10,41,12],[42,20,42,21],[34,0,34,23],[36,6,36,18],[36,3,36,5],[3,0,3,23],[5,0,5,23],[7,0,7,23],[23,0,23,23],[13,0,13,23],[9,0,9,23],[11,0,11,23],[41,7,41,8],[55,1,55,4],[41,14,41,19],[42,0,42,1],[223,0,223,5],[223,6,223,9],[222,6,222,9],[219,2,219,4],[86,0,86,23],[228,22,228,23],[228,20,228,21],[42,7,42,8],[226,0,226,1],[225,6,225,18],[225,0,225,1],[219,0,219,1],[226,3,226,5],[47,0,47,2],[56,7,56,10],[53,1,53,4],[64,0,64,23],[54,7,54,10],[44,0,44,23],[62,0,62,23],[49,0,49,23],[54,1,54,4],[56,1,56,4],[53,7,53,10],[229,14,229,19],[228,7,228,8],[228,10,228,12],[228,14,228,19],[229,22,229,23],[223,16,223,23],[222,10,222,15],[79,0,79,23],[82,0,82,23],[229,0,229,1],[229,20,229,21],[229,10,229,12],[220,9,220,14],[226,6,226,18],[228,0,228,1],[228,2,228,6],[229,2,229,6],[229,7,229,8],[223,10,223,15],[222,16,222,23],[225,3,225,5],[84,0,84,23],[220,0,220,1],[222,0,222,5],[220,2,220,4],[219,5,219,8],[220,5,220,8],[219,15,219,23],[220,15,220,23],[27,9,27,14],[31,6,31,9],[30,10,30,15],[31,10,31,15],[27,15,27,23],[30,16,30,23],[31,16,31,23],[30,0,30,5],[27,2,27,4],[28,2,28,4],[27,5,27,8],[28,5,28,8],[31,0,31,5],[30,6,30,9],[28,15,28,23],[28,9,28,14],[66,0,66,23],[87,0,87,23],[42,10,42,12]]}
[27476,"PO - Planilha Orçamentária / PLQ - Planilha de Levantamento de Quantidades / CFF - Cronograma Físico Financeiro"]
["v008"]
[]
["INSTRUÇÕES DE USO E PREENCHIMENTO"]
[]
["1. Este documento somente pode ser utilizado nas versões do Excel 2003 ou superior. Não deve ser utilizado versões do BROffice. O Documento deve ser salvo SOMENTE em extensão habilitada para macros (.xls ou .xlsm). Se o documento for salvo na extensão .xlsx, o arquivo será INUTILIZADO. "]
[]
["2. Para funcionamento pleno desse arquivo, a Segurança de Macros do Excel deve ser habilitada."]
[]
["2.1  Na Versão Excel 2003, selecione na Faixa de Opções: Ferramentas --> Macro --> Segurança --> Na aba Nível de Segurança selecione a Opção \"Baixo\" --> Clique em OK --> Feche e abra o Excel novamente para utilizar a Planilha."]
[]
["2.2 Na Versão Excel 2007 ou superior, selecione na Faixa de Opções: Arquivo --> Opções --> Central de Confiabilidade --> Configurações da Central de Confiabilidade --> Configurações de Macro --> Habilitar todas as Macros --> Clique em OK --> Feche e abra o excel novamente para utilizar a Planilha."]
[]
["3. O Preenchimento deve ser feito somente nas células em amarelo. As outras células são de preenchimento Automático."]
[]
["4. Preferências de Elaboração do Orçamento"]
[]
["4.1. Preenchimento de Quantidades"]
[]
[]
[]
["5. Ordem de Preenchimento"]
[]
["5.1. na Aba DADOS"]
[]
["5.1.1. Preencha no Quadro abaixo os Dados do TC/CR:"]
[]
["Nº OPERAÇÃO",null,"GESTOR",null,null,"PROGRAMA",null,null,null,"AÇÃO / MODALIDADE",null,null,null,null,null,"OBJETO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ESCOLA DUQUE DE CAXIAS"]
[]
["PROPONENTE / TOMADOR",null,null,null,null,null,"MUNICÍPIO / UF",null,null,null,"LOCALIDADE / ENDEREÇO",null,null,null,null,null,"APELIDO DO EMPREENDIMENTO"]
["PREFEITURA MUNICIPAL ",null,null,null,null,null,"SÃO FRANCISCO DE ASSIS / RS",null,null,null,"RUA JOÃO MOREIRA, 1707",null,null,null,null,null,"ESCOLA DUQUE DE CAXIAS"]
[]
[]
["5.1.2. Preencha no quadro abaixo as informações sobre o orçamento:"]
[]
["DATA BASE",null,"DESON.","LOCALIDADE DO SINAPI",null,null,"DESCRIÇÃO DO LOTE",null,null,null,null,null,null,null,null,null,null,null,null,"BDI 1","BDI 2","BDI 3","BDI 4","BDI 5"]
["2020-08-01",null,"Sim","Porto Alegre / RS",null,null,"ESCOLA DUQUE DE CAXIAS",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(T37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(T37,1)&\")'!N27\"))","v":0.3},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(U37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(U37,1)&\")'!N27\"))","v":""},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(V37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(V37,1)&\")'!N27\"))","v":""},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(W37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(W37,1)&\")'!N27\"))","v":""},{"$f":"IF(ISERROR(INDIRECT(\"'BDI (\"&RIGHT(X37,1)&\")'!N27\")),\"\",INDIRECT(\"'BDI (\"&RIGHT(X37,1)&\")'!N27\"))","v":""}]
[]
["4.1.2. Preencha no quadro abaixo as informações sobre o orçamento licitado:"]
[]
["CTEF n.º",null,"NOME DA EMPRESA ",null,null,null,null,"DATA BASE",null,"DESON.","REGIME DE EXECUÇÃO",null,null,"ACOMP.","OBJETO CTEF",null,null,null,null,null,"DATA ASSINATURA",null,"VIGÊNCIA"]
[]
[]
["5.1.3. Preencha a data de Início da Obra:"]
[]
["DATA INÍCIO"]
[]
[]
["5.1.4. Preencha no(s) Quadro(s) abaixo os Dados do(s) Responsável(is) Técnico(s) pela elaboração do Orçamento:"]
[]
[null,null,null,null,null,null,"Exibir o 2° Quadro de Assinatura?",null,null,null,"NÃO"]
[]
["Nome:","Lara Fumaco",null,null,null,null,"Nome:"]
[{"$f":"IF(OR(TipoOrçamento=\"BASE\",TipoOrçamento=\"REPROGRAMADONPL\"),\"Título:\",\"Cargo:\")","v":"Título:"},"Engenheira Civil",null,null,null,null,{"$f":"A55","v":"Título:"}]
[{"$f":"IF(OR(TipoOrçamento=\"BASE\",TipoOrçamento=\"REPROGRAMADONPL\"),\"CREA/CAU:\",\"Empresa:\")","v":"CREA/CAU:"},"RS202881",null,null,null,null,{"$f":"A56","v":"CREA/CAU:"}]
[{"$f":"IF(OR(TipoOrçamento=\"BASE\",TipoOrçamento=\"REPROGRAMADONPL\"),\"ART/RRT:\",\"CNPJ:\")","v":"ART/RRT:"},null,null,null,null,null,{"$f":"A57","v":"ART/RRT:"}]
[]
[]
["5.2. Legenda das Abas"]
[]
["5.2.1.  LARANJA: Aba DADOS. Preenchimento Obrigatório. Impressão Dispensada."]
["5.2.2.  AMARELO: Abas BDI, PO, PLQ e CFF. Preenchimento e Impressão Obrigatórias. O preenchimento da Aba BDI é dispensada para os casos de Aquisição Direta de Materiais e Equipamentos. A Impressão da Aba PLQ pode ser dispensada para casos de Frente de Obra Única."]
[]
["5.3. na Aba BDI (Bonificações e Despesas Indiretas):"]
[]
["5.3.1. Escolha o tipo de empreendimento."]
["5.3.2. Escolha se o BDI será do tipo desonerado ou não (aba DADOS)"]
["5.3.3. Informe a base de cálculo do ISS (0 a 100%)."]
["5.3.4. Informe a alíquota do ISS (Normalmente de 2 a 5%)."]
["5.3.5. Defina na tabela os percentuais a serem adotados para cada item que compõe o BDI nos campos em amarelo."]
["5.3.6. Preencha o campo observações se necessário (recomendado para os orçamentos que utilizam mais de um BDI)."]
[]
["5.4. na Aba PO (Planilha Orçamentária):"]
[]
["5.4.1. Primeiramente, selecione os níveis de cada item do orçamento na coluna NÍVEL."]
["5.4.1.1: O nível de \"Serviço\" serve tanto para serviços ou insumos (mão-de-obra / material / equipamento / veículo / máquina / ferramenta / etc). Um \"nível 2/3/4\" é um título (é preenchida apenas a coluna descrição) utilizado para organizar melhor a planilha orçamentária e engloba (agrupa) serviços e agrupadores de nível inferior."]
["5.4.2. Após a seleção dos níveis, preencha, para cada serviço, as informações sobre a Fonte de Referência, (SINAPI, SICRO, SIURB, etc) e o respectivo Código de Referência."]
["5.4.3. Esta planilha é compatível com o arquivo REFERÊNCIA distribuído pela CAIXA. Caso o arquivo REFERÊNCIA esteja aberto, será possível buscar um código através do botão \"Buscar Código\". Desta forma a descrição dos serviços será preenchida automaticamente (podendo ser substituída). Caso contrário, seu preenchimento deve ser manual."]
["5.4.3.1. As descrições e unidades preenchidas automaticamente ficarão vinculadas ao arquivo REFERÊNCIA até que se use o botão \"Fixar Descrições\", que quebra a fórmula e transforma as descrições em texto."]
["5.4.4. Preencher o custo unitário do serviço/insumo na Coluna CUSTO UNITÁRIO. ATENÇÃO: o custo unitário adotado deve ser menor ou igual ao contido na tabela de referência ou mediana das cotações de mercado."]
["5.4.5. Indicar o BDI adotado para cada serviço/insumo na Coluna BDI. Preferencialmente selecione uma das opções da lista suspensa que aparecerá na célula, esta lista contém os 05 BDIs que podem ser preenchidos na Aba BDI (conforme item 5.2 das instruções). Caso seja necessária a adoção de mais de 05 valores diferentes de BDI, digite o percentual diretamente na célula."]
["5.4.6. Conforme selecionado no item 4.1. desta Aba, a Coluna Quantidade pode ser preenchida diretamente na PO, ou representar a soma das quantidades de cada Frente de Obra, informadas na aba PLQ (Planilha de Levantamento de Quantitativos)."]
["5.4.7. OBSERVAÇÃO: As demais colunas (Item / Quantidade / Preço Unitário / Preço Total) são de preenchimento automático. Não tente preenche-las ou alterá-las na Aba PO."]
["5.4.8. Se for necessário acrescentar ou excluir linhas da Planilha Orçamentária, utilize o Botão EDITAR PLANILHA e selecione as opções no quadro.\nATENÇÃO: quanto maior o número de linhas mais lento será o processamento dos dados, então acrescente apenas o número necessário ou um pouco a mais."]
["5.4.8.1. Evite deixar linhas em branco no corpo da Planilha Orçamentária."]
["5.4.9. Caso deseje importar os dados de outro arquivo utilize apenas a opção COLAR ESPECIAL ==> VALORES."]
["5.4.10. Clique no Botão LICITAR / REPROGRAMAR para preencher o Orçamento Licitado ou Reprogramado."]
[]
["5.5. na Aba PLQ (Planilha de Levantamento de Quantitativos):"]
[]
["5.5.1. Preencha primeiramente as Frentes de Obra."]
["5.5.1.1. Exemplos de Frentes de Obra (Rua A trecho 01 / Rua A trecho 02 / Rua B ; UH 01 / UH 02 / UH 03). "]
["5.5.2. Preencha as quantidades dos serviços por frente de obra. A soma das quantidades de todas as frentes de um determinado serviço será a quantidade exibida na Planilha Orçamentária."]
["5.5.3. Caso deseje incluir ou excluir frentes, utilize os botões ADICIONAR e EXCLUIR."]
[]
["5.6. na Aba CFF (Cronograma Físico-Financeiro):"]
[]
["5.6.1. Preencha a data de início da obra na aba Dados."]
["5.6.2. Preencha as porcentagens previstas por parcela para cada meta ou macrosserviço."]
["5.6.3. Para atualizar o Cronograma conforme o Orçamento e incluir ou excluir parcelas, utilize o botão EDITAR / ATUALIZAR CRONOGRAMA."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"(Selecione uma Localidade)"]
[null,null,null,null,null,null,null,null,null,null,null,"Aracaju / SE",null,null,null,null,null,null,{"$f":"T38","v":0.3}]
[null,null,null,null,null,null,null,null,null,null,null,"Belém / PA",null,null,null,null,null,null,{"$f":"U38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Belo Horizonte / MG",null,null,null,null,null,null,{"$f":"V38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Boa Vista / RR",null,null,null,null,null,null,{"$f":"W38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Brasília / DF",null,null,null,null,null,null,{"$f":"X38","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"Campo Grande / MS"]
[null,null,null,null,null,null,null,null,null,null,null,"Cuiabá / MT"]
[null,null,null,null,null,null,null,null,null,null,null,"Curitiba / PR",null,null,null,"Empreitada Preço Global"]
[null,null,null,null,null,null,null,null,null,null,null,"Florianópolis / SC",null,null,null,"Empreitada Preço Unitário"]
[null,null,null,null,null,null,null,null,null,null,null,"Fortaleza / CE",null,null,null,"Empreitada Integral"]
[null,null,null,null,null,null,null,null,null,null,null,"Goiânia / GO",null,null,null,"Tarefa"]
[null,null,null,null,null,null,null,null,null,null,null,"João Pessoa / PB",null,null,null,"Contratação Integrada"]
[null,null,null,null,null,null,null,null,null,null,null,"Macapá / AP",null,null,null,"Não se aplica"]
[null,null,null,null,null,null,null,null,null,null,null,"Maceió / AL"]
[null,null,null,null,null,null,null,null,null,null,null,"Manaus / AM",null,null,null,"BM"]
[null,null,null,null,null,null,null,null,null,null,null,"Natal / RN",null,null,null,"PLE"]
[null,null,null,null,null,null,null,null,null,null,null,"Palmas / TO"]
[null,null,null,null,null,null,null,null,null,null,null,"Porto Alegre / RS"]
[null,null,null,null,null,null,null,null,null,null,null,"Porto Velho / RO"]
[null,null,null,null,null,null,null,null,null,null,null,"Recife / PE"]
[null,null,null,null,null,null,null,null,null,null,null,"Rio Branco / AC"]
[null,null,null,null,null,null,null,null,null,null,null,"Rio de Janeiro / RJ"]
[null,null,null,null,null,null,null,null,null,null,null,"Salvador / BA"]
[null,null,null,null,null,null,null,null,null,null,null,"São Luís / MA"]
[null,null,null,null,null,null,null,null,null,null,null,"São Paulo / SP"]
[null,null,null,null,null,null,null,null,null,null,null,"Teresina / PI"]
[null,null,null,null,null,null,null,null,null,null,null,"Vitória / ES"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"A28","v":"Nº OPERAÇÃO"},null,{"$f":"C28","v":"GESTOR"},null,null,{"$f":"F28","v":"PROGRAMA"},null,null,null,{"$f":"J28","v":"AÇÃO / MODALIDADE"},null,null,null,null,null,{"$f":"P28","v":"OBJETO"}]
[{"$f":"IF(A29=\"\",\"\",A29)","v":""},null,{"$f":"IF(C29=\"\",\"\",C29)","v":""},null,null,{"$f":"IF(F29=\"\",\"\",F29)","v":""},null,null,null,{"$f":"IF(J29=\"\",\"\",J29)","v":""},null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(P29=\"\",\"\",P29)","v":"ESCOLA DUQUE DE CAXIAS"}]
[]
[{"$f":"A31","v":"PROPONENTE / TOMADOR"},null,null,null,null,null,{"$f":"G31","v":"MUNICÍPIO / UF"},null,null,null,{"$f":"K31","v":"LOCALIDADE / ENDEREÇO"},null,null,null,null,null,{"$f":"Q31","v":"APELIDO DO EMPREENDIMENTO"}]
[{"$f":"IF(A32=\"\",\"\",A32)","v":"PREFEITURA MUNICIPAL "},null,null,null,null,null,{"$f":"IF(G32=\"\",\"\",G32)","v":"SÃO FRANCISCO DE ASSIS / RS"},{"$f":"IF(I32=\"\",\"\",I32)","v":""},null,{"$f":"IF(#REF!=\"\",\"\",#REF!)","v":{"$error":"#REF!"}},{"$f":"IF(K32=\"\",\"\",K32)","v":"RUA JOÃO MOREIRA, 1707"},null,null,null,null,null,{"$f":"IF(Q32=\"\",\"\",Q32)","v":"ESCOLA DUQUE DE CAXIAS"}]
[]
[{"$f":"A37","v":"DATA BASE"},null,{"$f":"C37","v":"DESON."},{"$f":"D37","v":"LOCALIDADE DO SINAPI"},null,null,{"$f":"G37","v":"DESCRIÇÃO DO LOTE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T37","v":"BDI 1"},{"$f":"U37","v":"BDI 2"},{"$f":"V37","v":"BDI 3"},{"$f":"W37","v":"BDI 4"},{"$f":"X37","v":"BDI 5"}]
[{"$f":"IF(A38=\"\",\"\",A38)","v":"2020-08-01"},null,{"$f":"IF(C38=\"\",\"\",C38)","v":"Sim"},"Porto Alegre / RS","","","ESCOLA DUQUE DE CAXIAS","","","","","","","","","","","","",0.3,"","","",""]
[]
["CTEF n.º",null,"NOME DA EMPRESA / CNPJ:",null,null,null,null,"DATA BASE",null,"DESON.","REGIME DE EXECUÇÃO",null,null,"ACOMP.","OBJETO CTEF",null,null,null,null,null,"DATA ASSINATURA",null,"VIGÊNCIA"]
[{"$f":"IF(A43=\"\",\"\",A43)","v":""},null,{"$f":"IF(C43=\"\",\"\",C43)","v":""},null,{"$f":"IF(E43=\"\",\"\",E43)","v":""},null,{"$f":"IF(G43=\"\",\"\",G43)","v":""},{"$f":"IF(H43=\"\",\"\",H43)","v":""},{"$f":"IF(I43=\"\",\"\",I43)","v":""},{"$f":"IF(J43=\"\",\"\",J43)","v":""},{"$f":"IF(K43=\"\",\"\",K43)","v":""},null,{"$f":"IF(M43=\"\",\"\",M43)","v":""},{"$f":"IF(N43=\"\",\"\",N43)","v":""},{"$f":"IF(O43=\"\",\"\",O43)","v":""},null,{"$f":"IF(Q43=\"\",\"\",Q43)","v":""},null,{"$f":"IF(S43=\"\",\"\",S43)","v":""},null,{"$f":"IF(U43=\"\",\"\",U43)","v":""},null,{"$f":"IF(W43=\"\",\"\",W43)","v":""}]

{"sheet":"BDI (1)","index":1,"n_rows":59,"n_cols":23,"rows_kept":59,"cut":false,"hidden":false,"merged":[[49,9,49,11],[28,9,28,17],[25,8,25,11],[26,8,26,11],[26,15,26,17],[44,14,44,17],[30,8,30,17],[34,8,34,17],[41,14,41,17],[48,9,48,11],[39,8,39,17],[45,8,45,11],[45,14,45,17],[46,9,46,11],[46,15,46,17],[47,9,47,11],[15,19,23,20],[41,8,41,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[15,17,16,17],[36,8,36,17],[31,15,32,15],[31,12,31,14],[32,12,32,14],[31,11,32,11],[10,8,10,15],[10,16,10,17],[3,8,3,9],[3,10,3,17],[4,8,4,9],[4,10,4,17],[6,8,6,17],[7,8,7,17],[9,8,9,15],[9,16,9,17],[47,15,47,17],[44,8,44,11],[42,8,42,11],[12,16,12,17],[13,8,13,15],[13,16,13,17],[15,12,16,12],[12,8,12,15],[15,15,16,15],[15,16,16,16],[15,13,16,13],[15,8,16,11],[15,14,16,14]]}
[null,null,null,null,"MIN","MED","MAX",null,null,null,null,null,null,{"$f":"\"Quadro de Composição do BDI \"&MID(CELL(\"nome.arquivo\",N1),5+FIND(\"BDI (\",CELL(\"nome.arquivo\",N1)),1)","v":"Quadro de Composição do BDI 1"}]
["Construção e Reforma de Edifícios","AC",{"$f":"CONCATENATE(A2,\"-\",B2)","v":"Construção e Reforma de Edifícios-AC"},null,0.03,0.04,5.5E-2]
[{"$f":"A2","v":"Construção e Reforma de Edifícios"},"SG","Construção e Reforma de Edifícios-SG",null,8.0000000000000002E-3,8.0000000000000002E-3,0.01]
[{"$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,"Nº TC/CR",null,"PROPONENTE / TOMADOR"]
[{"$f":"A4","v":"Construção e Reforma de Edifícios"},"DF","Construção e Reforma de Edifícios-DF",null,5.8999999999999999E-3,1.23E-2,1.3899999999999999E-2,null,{"$f":"DADOS!A29","v":0},null,{"$f":"DADOS!A32","v":"PREFEITURA MUNICIPAL "}]
[{"$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]
[{"$f":"A6","v":"Construção e Reforma de Edifícios"},"BDI PAD","Construção e Reforma de Edifícios-BDI PAD",null,0.2034,0.22120000000000001,0.25,null,"OBJETO"]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","AC","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-AC",null,3.7999999999999999E-2,4.0099999999999997E-2,4.6699999999999998E-2,null,{"$f":"DADOS!P29","v":"ESCOLA DUQUE DE CAXIAS"}]
["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,"TIPO DE OBRA DO EMPREENDIMENTO",null,null,null,null,null,null,null,"DESONERAÇÃO"]
["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,"Construção e Reforma de Edifícios",null,null,null,null,null,null,null,{"$f":"DADOS!$C$38","v":"Sim"}]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","L","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-L",null,6.6400000000000001E-2,7.2999999999999995E-2,8.6899999999999991E-2]
["Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas","BDI PAD","Construção de Praças Urbanas, Rodovias, Ferrovias e recapeamento e pavimentação de vias urbanas-BDI PAD",null,0.19600000000000001,0.2097,0.24230000000000002,null,"Conforme legislação tributária municipal, definir estimativa de percentual da base de cálculo para o ISS:",null,null,null,null,null,null,null,1]
["Construção de Redes de Abastecimento de Água, Coleta de Esgoto","AC","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-AC",null,3.4300000000000004E-2,4.9299999999999997E-2,6.7099999999999993E-2,null,"Sobre a base de cálculo, definir a respectiva alíquota do ISS (entre 2% e 5%):",null,null,null,null,null,null,null,0.04]
[{"$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,null,null,null,null,null,null,null,"Itens",null,null,null,"Siglas","% Adotado","Situação","1º Quartil","Médio","3º Quartil",null,{"$f":"IF(V27,\"Para BDI fora do intervalo estatístico, deve ser apresentado Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.\",\"\")","v":""}]
[{"$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]
[{"$f":"A17","v":"Construção de Redes de Abastecimento de Água, Coleta de Esgoto"},"DF","Construção de Redes de Abastecimento de Água, Coleta de Esgoto-DF",null,9.3999999999999986E-3,9.8999999999999991E-3,1.1699999999999999E-2,null,{"$f":"IF($I$11=$A$59,\"Encargos Sociais incidentes sobre a mão de obra\",\"Administração Central\")","v":"Administração Central"},null,null,null,{"$f":"IF($I$11=$A$59,\"K1\",\"AC\")","v":"AC"},0.04,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M18),$C$2:$G$49,3,FALSE)","v":0.03},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M18),$C$2:$G$49,4,FALSE)","v":0.04},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M18),$C$2:$G$49,5,FALSE)","v":5.5E-2}]
[{"$f":"A18","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,{"$f":"IF($I$11=$A$59,\"Administração Central da empresa ou consultoria - overhead\",\"Seguro e Garantia\")","v":"Seguro e Garantia"},null,null,null,{"$f":"IF($I$11=$A$59,\"K2\",\"SG\")","v":"SG"},8.0000000000000002E-3,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M19),$C$2:$G$49,3,FALSE)","v":8.0000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M19),$C$2:$G$49,4,FALSE)","v":8.0000000000000002E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M19),$C$2:$G$49,5,FALSE)","v":0.01}]
[{"$f":"A19","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,{"$f":"IF($I$11=$A$59,\"\",\"Risco\")","v":"Risco"},null,null,null,{"$f":"IF($I$11=$A$59,\"\",\"R\")","v":"R"},9.9000000000000008E-3,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M20),$C$2:$G$49,3,FALSE)","v":9.7000000000000003E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M20),$C$2:$G$49,4,FALSE)","v":1.2699999999999999E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M20),$C$2:$G$49,5,FALSE)","v":1.2699999999999999E-2}]
["Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica","AC","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-AC",null,5.2900000000000003E-2,5.9200000000000003E-2,7.9299999999999995E-2,null,{"$f":"IF($I$11=$A$59,\"\",\"Despesas Financeiras\")","v":"Despesas Financeiras"},null,null,null,{"$f":"IF($I$11=$A$59,\"\",\"DF\")","v":"DF"},6.4999999999999997E-3,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M21),$C$2:$G$49,3,FALSE)","v":5.8999999999999999E-3},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M21),$C$2:$G$49,4,FALSE)","v":1.23E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M21),$C$2:$G$49,5,FALSE)","v":1.3899999999999999E-2}]
[{"$f":"A21","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,{"$f":"IF($I$11=$A$59,\"Margem bruta da empresa de consultoria\",\"Lucro\")","v":"Lucro"},null,null,null,{"$f":"IF($I$11=$A$59,\"K3\",\"L\")","v":"L"},7.2599999999999998E-2,"-",{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M22),$C$2:$G$49,3,FALSE)","v":6.1600000000000002E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M22),$C$2:$G$49,4,FALSE)","v":7.400000000000001E-2},{"$f":"VLOOKUP(CONCATENATE(I$11,\"-\",M22),$C$2:$G$49,5,FALSE)","v":8.9600000000000013E-2}]
[{"$f":"A22","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,"Tributos (impostos COFINS 3%, e  PIS 0,65%)",null,null,null,"CP",3.6499999999999998E-2,"-",3.6499999999999998E-2,3.6499999999999998E-2,3.6499999999999998E-2]
[{"$f":"A23","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"DF","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-DF",null,1.01E-2,1.0700000000000001E-2,1.11E-2,null,"Tributos (ISS, variável de acordo com o município)",null,null,null,"ISS",{"$f":"IF($I$11<>$A$58,Q14*Q13,0)","v":0.04},"-",0,2.5000000000000001E-2,0.05]
[{"$f":"A24","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,"Tributos (Contribuição Previdenciária sobre a Receita Bruta - 0% ou 4,5% - Desoneração)",null,null,null,"CPRB",{"$f":"IF(AND($I$11<>$A$58,Q11=\"Sim\"),4.5%,0%)","v":4.4999999999999998E-2},{"$f":"IF(AND(N25>=P25, N25<=R25), \"OK\", \"Não OK\")","v":"OK"},0,4.4999999999999998E-2,4.4999999999999998E-2]
[{"$f":"A25","v":"Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica"},"BDI PAD","Construção e Manutenção de Estações e Redes de Distribuição de Energia Elétrica-BDI PAD",null,0.24,0.25840000000000002,0.27860000000000001,null,"BDI SEM desoneração\n(Fórmula Acórdão TCU)",null,null,null,"BDI PAD",{"$f":"IF($I$11=$A$58,0,ROUND((((1+N18+N19+N20)*(1+N21)*(1+N22)/(1-(N23+N24)))-1),4))","v":0.23669999999999999},{"$f":"IF(OR($I$11=$A$59,$I$11=$A$58,AND(N26>=P26, N26<=R26)), \"OK\", \"FORA DO INTERVALO\")","v":"OK"},{"$f":"IF($I$11=$A$58,0,VLOOKUP(CONCATENATE($I$11,\"-\",$M26),$C$2:$G$49,3,FALSE))","v":0.2034},{"$f":"IF($I$11=$A$58,0,VLOOKUP(CONCATENATE($I$11,\"-\",$M26),$C$2:$G$49,4,FALSE))","v":0.22120000000000001},{"$f":"IF($I$11=$A$58,0,VLOOKUP(CONCATENATE($I$11,\"-\",$M26),$C$2:$G$49,5,FALSE))","v":0.25}]
["Obras Portuárias, Marítimas e Fluviais","AC","Obras Portuárias, Marítimas e Fluviais-AC",null,0.04,5.5199999999999999E-2,7.85E-2,null,"BDI COM desoneração",null,null,null,"BDI DES",{"$f":"IF($I$11=$A$58,0,ROUND((((1+N18+N19+N20)*(1+N21)*(1+N22)/(1-(N23+N24+N25)))-1),4))","v":0.3},{"$f":"IF(Q11<>\"Sim\",\"\",O26)","v":"OK"},null,null,null,null,null,null,{"$f":"AND(COUNTA(N18:N23)=6,O26<>\"ok\",NOT(V29))","v":false},"pedir anexo"]
[{"$f":"A27","v":"Obras Portuárias, Marítimas e Fluviais"},"SG","Obras Portuárias, Marítimas e Fluviais-SG",null,8.1000000000000013E-3,1.2199999999999999E-2,1.9900000000000001E-2]
[{"$f":"A28","v":"Obras Portuárias, Marítimas e Fluviais"},"R","Obras Portuárias, Marítimas e Fluviais-R",null,1.46E-2,2.3199999999999998E-2,3.1600000000000003E-2,null,{"$f":"IF(V29,\"X\",\"\")","v":""},"Anexo: Relatório Técnico Circunstanciado justificando a adoção do percentual de cada parcela do BDI.",null,null,null,null,null,null,null,null,null,null,null,false,"anexo apresentado"]
[]
[null,null,null,null,null,null,null,null,"Os valores de BDI foram calculados com o emprego da fórmula:"]
[{"$f":"A29","v":"Obras Portuárias, Marítimas e Fluviais"},"DF","Obras Portuárias, Marítimas e Fluviais-DF",null,9.3999999999999986E-3,1.0200000000000001E-2,1.3300000000000001E-2,null,null,null,null,{"$f":"IF(Q11=\"Sim\",\"BDI.DES =\",\"BDI.PAD =\")","v":"BDI.DES ="},{"$f":"IF($I$11=$A$59,\"(1+K1+K2)*(1+K3)\",\"(1+AC + S + R + G)*(1 + DF)*(1+L)\")","v":"(1+AC + S + R + G)*(1 + DF)*(1+L)"},null,null," - 1"]
[{"$f":"A32","v":"Obras Portuárias, Marítimas e Fluviais"},"L","Obras Portuárias, Marítimas e Fluviais-L",null,7.1399999999999991E-2,8.4000000000000005E-2,0.1043,null,null,null,null,null,{"$f":"IF(Q11=\"Sim\",\"(1-CP-ISS-CRPB)\",\"(1-CP-ISS)\")","v":"(1-CP-ISS-CRPB)"}]
[{"$f":"A33","v":"Obras Portuárias, Marítimas e Fluviais"},"BDI PAD","Obras Portuárias, Marítimas e Fluviais-BDI PAD",null,0.22800000000000001,0.27479999999999999,0.3095]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo para \",I11,\", é de \",Q13*100,\"%, com a respectiva alíquota de \",Q14*100,\"%.\")","v":"Declaro para os devidos fins que, conforme legislação tributária municipal, a base de cálculo para Construção e Reforma de Edifícios, é de 100%, com a respectiva alíquota de 4%."}]
[]
[null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"Declaro para os devidos fins que o regime de Contribuição Previdenciária sobre a Receita Bruta adotado para elaboração do orçamento foi \",IF(Q11=\"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 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]
[{"$f":"A38","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"SG","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-SG",null,3.0000000000000001E-3,4.7999999999999996E-3,8.199999999999999E-3,null,"Observações:"]
[{"$f":"A39","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]
[{"$f":"A40","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"DF","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-DF",null,8.5000000000000006E-3,8.5000000000000006E-3,1.11E-2]
[{"$f":"A41","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,{"$f":"PO!K128","v":"SÃO FRANCISCO DE ASSIS / RS"},null,null,null,null,null,{"$f":"PO!K131","v":"2020-12-23"}]
[{"$f":"A42","v":"Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)"},"BDI PAD","Fornecimento de Materiais e Equipamentos (aquisição indireta - em conjunto com licitação de obras)-BDI PAD",null,0.111,0.14019999999999999,0.16800000000000001,null,"Local",null,null,null,null,null,"Data"]
["Estudos e Projetos, Planos e Gerenciamento e outros correlatos","K1","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-K1",null,"-","-","-"]
[{"$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,"-"]
[{"$f":"A45","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"Responsável Técnico",null,null,null,null,null,"Responsável Tomador"]
[{"$f":"A46","v":"Estudos e Projetos, Planos e Gerenciamento e outros correlatos"},"","Estudos e Projetos, Planos e Gerenciamento e outros correlatos-",null,"-","-","-",null,"Nome:",{"$f":"DADOS!B54","v":"Lara Fumaco"},null,null,null,null,"Nome:","Rubemar Paulinho Salbego"]
[{"$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,"Título:",{"$f":"DADOS!B55","v":"Engenheira Civil"},null,null,null,null,"Cargo:","Prefeito Municipal"]
[{"$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,{"$f":"DADOS!A56","v":"CREA/CAU:"},{"$f":"DADOS!B56","v":"RS202881"}]
[null,null,null,null,null,null,null,null,{"$f":"DADOS!A57","v":"ART/RRT:"},{"$f":"DADOS!B57","v":0}]
[]
["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":"PO","index":2,"n_rows":132,"n_cols":26,"rows_kept":132,"cut":false,"hidden":false,"merged":[[1,22,1,23],[124,10,124,19],[120,10,122,19],[117,12,117,19],[130,10,130,12],[127,10,127,12]]}
[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,"LOTE","Meta","Nível 2","Nível 3","Nível 4","Serviço",null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(TipoOrçamento=\"BASE\")+4*(TipoOrçamento=\"LICITADO\")+8*(TipoOrçamento=\"REPROGRAMADOAC\")+16*(TipoOrçamento=\"REPROGRAMADONPL\"),2),\"nada\",\"Orçamento Base para Licitação\",\"Orçamento Licitado\",\"Orçamento Licitado Reprogramado\",\"Orçamento Base para Licitação - Reprogramado\")","v":"Orçamento Base para Licitação"},null,null,null,null,null,"#PUBLICO",null,null,"Arredondamento"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quantidade",true]
["Nmax",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ERRO GERAL",null,"Custo Unitáro",true]
[{"$f":"MAX($A$12:$A$117)","v":2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF($U$12:OFFSET($U$117,-1,0),\"DESCRIÇÃO\")+COUNTIF($U$12:OFFSET($U$117,-1,0),\"UNIDADE\")+COUNTIF($U$12:OFFSET($U$117,-1,0),\"SEM VALOR\")>0,\"NÃO OK\",\"OK\")","v":"OK"},"","BDI",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preço Unitário",true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preço Total",true]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(PLQ!$E$12,ROW($P9)-ROW(P$12),0)","v":"-"}]
["Nível","Altura","n1","n2","n3","n4","n5","Czero","Cnível","Nível","Item","Fonte","Código","Descrição","Unidade","Quantidade",{"$f":"IF(OR(TipoOrçamento=\"LICITADO\",TipoOrçamento=\"REPROGRAMADOAC\"),\"Preço Unitário (R$)\",\"Custo Unitário (R$)\")","v":"Custo Unitário (R$)"},"BDI\n(%)","Preço Unitário (R$)","Preço Total\n(R$)","Erro de Dados","Lista Crono","Concatenação Fonte-Código","BancoRef",{"$f":"IF(TipoOrçamento=\"LICITADO\",\"Preço Unitário Edital (R$)\",\"Custo Unitário Referência (R$)\")","v":"Custo Unitário Referência (R$)"},{"$f":"IF(TipoOrçamento=\"LICITADO\",\"Valor BDI Edital\",\"Valor BDI\")","v":"Valor BDI"}]
[{"$f":"CHOOSE(1+LOG(1+2*(J11=\"Meta\")+4*(J11=\"Nível 2\")+8*(J11=\"Nível 3\")+16*(J11=\"Nível 4\")+32*(J11=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A11=\"S\",A11=0),0,IF(ISERROR(I11),H11,SMALL(H11:I11,1)))","v":0},{"$f":"IF($A11=1,OFFSET(C11,-1,0)+1,OFFSET(C11,-1,0))","v":"n1"},{"$f":"IF($A11=1,0,IF($A11=2,OFFSET(D11,-1,0)+1,OFFSET(D11,-1,0)))","v":"n2"},{"$f":"IF(AND($A11<=2,$A11<>0),0,IF($A11=3,OFFSET(E11,-1,0)+1,OFFSET(E11,-1,0)))","v":"n3"},{"$f":"IF(AND($A11<=3,$A11<>0),0,IF($A11=4,OFFSET(F11,-1,0)+1,OFFSET(F11,-1,0)))","v":"n4"},{"$f":"IF(AND($A11<=4,$A11<>0),0,IF($A11=\"S\",OFFSET(G11,-1,0)+1,OFFSET(G11,-1,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($A11=\"S\",$A11=0),0,MATCH(0,OFFSET($B11,1,$A11,ROW($A$117)-ROW($A11)),0))","v":0},{"$f":"IF(OR($A11=\"S\",$A11=0),0,MATCH(OFFSET($B11,0,$A11)+1,OFFSET($B11,1,$A11,ROW($A$117)-ROW($A11)),0))","v":0},"Serviço",{"$f":"IF($A11=0,\"-\",CONCATENATE(C11&\".\",IF(AND($A$5>=2,$A11>=2),D11&\".\",\"\"),IF(AND($A$5>=3,$A11>=3),E11&\".\",\"\"),IF(AND($A$5>=4,$A11>=4),F11&\".\",\"\"),IF($A11=\"S\",G11&\".\",\"\")))","v":{"$error":"#VALUE!"}},null,null,{"$f":"IF($A11=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":""},{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",{"$f":"IF($A11=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z11),15-13*$X$6)),0)","v":0},{"$f":"IF($A11=\"S\",VTOTAL1,IF($A11=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":0},{"$f":"IF($J11=\"\",\"\",IF($N11=\"\",\"DESCRIÇÃO\",IF(AND($J11=\"Serviço\",$O11=\"\"),\"UNIDADE\",IF($T11<=0,\"SEM VALOR\",IF(AND($Y11<>\"\",$Q11>$Y11),\"ACIMA REF.\",\"\")))))","v":"DESCRIÇÃO"},{"$f":"IF(OR($A11=0,$A11=\"S\",$A11>CFF!$A$9),\"\",MAX(V$12:OFFSET(V11,-1,0))+1)","v":""},{"$f":"IF(AND($J11=\"Serviço\",$M11<>\"\"),IF($L11=\"\",$M11,CONCATENATE($L11,\"-\",$M11)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R11),R11,IF(LEFT(R11,3)=\"BDI\",HLOOKUP(R11,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[0,{"$f":"COUNTA(OFFSET(B12,1,0):B$117)","v":104},null,null,null,null,null,null,null,{"$f":"IF(OR(TipoOrçamento=\"LICITADO\",TipoOrçamento=\"REPROGRAMADOAC\"),\"CTEF\",\"LOTE\")","v":"LOTE"},0,null,null,{"$f":"IF(TipoOrçamento=\"LICITADO\",DADOS!O43,DADOS!G38)","v":"ESCOLA DUQUE DE CAXIAS"},null,null,null,null,null,{"$f":"SUMIF(OFFSET($J12,1,0,ROW(T117)-ROW(T12)-1),\"Serviço\",OFFSET(T12,1,0,ROW(T117)-ROW(T12)-1))","v":170075.06999999998},{"$f":"IF($N12=0,\"DESCRIÇÃO\",\"\")","v":""},0]
[{"$f":"CHOOSE(1+LOG(1+2*(J13=\"Meta\")+4*(J13=\"Nível 2\")+8*(J13=\"Nível 3\")+16*(J13=\"Nível 4\")+32*(J13=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$f":"IF(OR(A13=\"S\",A13=0),0,IF(ISERROR(I13),H13,SMALL(H13:I13,1)))","v":102},{"$f":"IF($A13=1,OFFSET(C13,-1,0)+1,OFFSET(C13,-1,0))","v":1},{"$f":"IF($A13=1,0,IF($A13=2,OFFSET(D13,-1,0)+1,OFFSET(D13,-1,0)))","v":0},{"$f":"IF(AND($A13<=2,$A13<>0),0,IF($A13=3,OFFSET(E13,-1,0)+1,OFFSET(E13,-1,0)))","v":0},{"$f":"IF(AND($A13<=3,$A13<>0),0,IF($A13=4,OFFSET(F13,-1,0)+1,OFFSET(F13,-1,0)))","v":0},{"$f":"IF(AND($A13<=4,$A13<>0),0,IF($A13=\"S\",OFFSET(G13,-1,0)+1,OFFSET(G13,-1,0)))","v":0},{"$f":"IF(OR($A13=\"S\",$A13=0),0,MATCH(0,OFFSET($B13,1,$A13,ROW($A$117)-ROW($A13)),0))","v":104},{"$f":"IF(OR($A13=\"S\",$A13=0),0,MATCH(OFFSET($B13,0,$A13)+1,OFFSET($B13,1,$A13,ROW($A$117)-ROW($A13)),0))","v":102},"Meta",{"$f":"IF($A13=0,\"-\",CONCATENATE(C13&\".\",IF(AND($A$5>=2,$A13>=2),D13&\".\",\"\"),IF(AND($A$5>=3,$A13>=3),E13&\".\",\"\"),IF(AND($A$5>=4,$A13>=4),F13&\".\",\"\"),IF($A13=\"S\",G13&\".\",\"\")))","v":"1."},null,null,"CONSTRUÇÃO DAS SALAS","",0,null,"BDI 1",{"$f":"IF($A13=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z13),15-13*$X$6)),0)","v":0},{"$f":"IF($A13=\"S\",VTOTAL1,IF($A13=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":163361.87},{"$f":"IF($J13=\"\",\"\",IF($N13=\"\",\"DESCRIÇÃO\",IF(AND($J13=\"Serviço\",$O13=\"\"),\"UNIDADE\",IF($T13<=0,\"SEM VALOR\",IF(AND($Y13<>\"\",$Q13>$Y13),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A13=0,$A13=\"S\",$A13>CFF!$A$9),\"\",MAX(V$12:OFFSET(V13,-1,0))+1)","v":1},{"$f":"IF(AND($J13=\"Serviço\",$M13<>\"\"),IF($L13=\"\",$M13,CONCATENATE($L13,\"-\",$M13)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R13),R13,IF(LEFT(R13,3)=\"BDI\",HLOOKUP(R13,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J14=\"Meta\")+4*(J14=\"Nível 2\")+8*(J14=\"Nível 3\")+16*(J14=\"Nível 4\")+32*(J14=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":2},{"$f":"IF(OR(A14=\"S\",A14=0),0,IF(ISERROR(I14),H14,SMALL(H14:I14,1)))","v":2},{"$f":"IF($A14=1,OFFSET(C14,-1,0)+1,OFFSET(C14,-1,0))","v":1},{"$f":"IF($A14=1,0,IF($A14=2,OFFSET(D14,-1,0)+1,OFFSET(D14,-1,0)))","v":1},{"$f":"IF(AND($A14<=2,$A14<>0),0,IF($A14=3,OFFSET(E14,-1,0)+1,OFFSET(E14,-1,0)))","v":0},{"$f":"IF(AND($A14<=3,$A14<>0),0,IF($A14=4,OFFSET(F14,-1,0)+1,OFFSET(F14,-1,0)))","v":0},{"$f":"IF(AND($A14<=4,$A14<>0),0,IF($A14=\"S\",OFFSET(G14,-1,0)+1,OFFSET(G14,-1,0)))","v":0},101,2,"Nível 2",{"$f":"IF($A14=0,\"-\",CONCATENATE(C14&\".\",IF(AND($A$5>=2,$A14>=2),D14&\".\",\"\"),IF(AND($A$5>=3,$A14>=3),E14&\".\",\"\"),IF(AND($A$5>=4,$A14>=4),F14&\".\",\"\"),IF($A14=\"S\",G14&\".\",\"\")))","v":"1.1."},null,null,"ESTACA COM TRADO Ø30cm, PROFUNDIDADE MÍNINA 1,5M",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",{"$f":"IF($A14=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z14),15-13*$X$6)),0)","v":0},{"$f":"IF($A14=\"S\",VTOTAL1,IF($A14=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":1663.04},{"$f":"IF($J14=\"\",\"\",IF($N14=\"\",\"DESCRIÇÃO\",IF(AND($J14=\"Serviço\",$O14=\"\"),\"UNIDADE\",IF($T14<=0,\"SEM VALOR\",IF(AND($Y14<>\"\",$Q14>$Y14),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A14=0,$A14=\"S\",$A14>CFF!$A$9),\"\",MAX(V$12:OFFSET(V14,-1,0))+1)","v":2},{"$f":"IF(AND($J14=\"Serviço\",$M14<>\"\"),IF($L14=\"\",$M14,CONCATENATE($L14,\"-\",$M14)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R14),R14,IF(LEFT(R14,3)=\"BDI\",HLOOKUP(R14,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J15=\"Meta\")+4*(J15=\"Nível 2\")+8*(J15=\"Nível 3\")+16*(J15=\"Nível 4\")+32*(J15=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A15=\"S\",A15=0),0,IF(ISERROR(I15),H15,SMALL(H15:I15,1)))","v":0},{"$f":"IF($A15=1,OFFSET(C15,-1,0)+1,OFFSET(C15,-1,0))","v":1},{"$f":"IF($A15=1,0,IF($A15=2,OFFSET(D15,-1,0)+1,OFFSET(D15,-1,0)))","v":1},{"$f":"IF(AND($A15<=2,$A15<>0),0,IF($A15=3,OFFSET(E15,-1,0)+1,OFFSET(E15,-1,0)))","v":0},{"$f":"IF(AND($A15<=3,$A15<>0),0,IF($A15=4,OFFSET(F15,-1,0)+1,OFFSET(F15,-1,0)))","v":0},{"$f":"IF(AND($A15<=4,$A15<>0),0,IF($A15=\"S\",OFFSET(G15,-1,0)+1,OFFSET(G15,-1,0)))","v":1},0,0,"Serviço",{"$f":"IF($A15=0,\"-\",CONCATENATE(C15&\".\",IF(AND($A$5>=2,$A15>=2),D15&\".\",\"\"),IF(AND($A$5>=3,$A15>=3),E15&\".\",\"\"),IF(AND($A$5>=4,$A15>=4),F15&\".\",\"\"),IF($A15=\"S\",G15&\".\",\"\")))","v":"1.1.1."},"SINAPI","101175",{"$f":"IF($A15=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"ESTACA BROCA DE CONCRETO, DIÂMETRO DE 30CM, ESCAVAÇÃO MANUAL COM TRADO CONCHA, COM ARMADURA DE ARRANQUE. AF_05/2020"},{"$f":"Referencia.Unidade","v":"M"},16.5,{"$f":"Y15","v":77.53},"BDI 1",{"$f":"IF($A15=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z15),15-13*$X$6)),0)","v":100.79},{"$f":"IF($A15=\"S\",VTOTAL1,IF($A15=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":1663.04},{"$f":"IF($J15=\"\",\"\",IF($N15=\"\",\"DESCRIÇÃO\",IF(AND($J15=\"Serviço\",$O15=\"\"),\"UNIDADE\",IF($T15<=0,\"SEM VALOR\",IF(AND($Y15<>\"\",$Q15>$Y15),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A15=0,$A15=\"S\",$A15>CFF!$A$9),\"\",MAX(V$12:OFFSET(V15,-1,0))+1)","v":""},{"$f":"IF(AND($J15=\"Serviço\",$M15<>\"\"),IF($L15=\"\",$M15,CONCATENATE($L15,\"-\",$M15)))","v":"SINAPI-101175"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":7182},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":77.53},{"$f":"ROUND(IF(ISNUMBER(R15),R15,IF(LEFT(R15,3)=\"BDI\",HLOOKUP(R15,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,11,1,2,0,0,0,99,11,"Nível 2","1.2.",null,null,"FUNDAÇÕES VIGA BALDRAME 20X40 / PISO espessura 5cm",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",{"$f":"IF($A16=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z16),15-13*$X$6)),0)","v":0},{"$f":"IF($A16=\"S\",VTOTAL1,IF($A16=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":21586.06},"",{"$f":"IF(OR($A16=0,$A16=\"S\",$A16>CFF!$A$9),\"\",MAX(V$12:OFFSET(V16,-1,0))+1)","v":3},false,{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R16),R16,IF(LEFT(R16,3)=\"BDI\",HLOOKUP(R16,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,2,0,0,1,0,0,"Serviço","1.2.1.","SINAPI","96526",{"$f":"IF($A17=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"ESCAVAÇÃO MANUAL DE VALA PARA VIGA BALDRAME, SEM PREVISÃO DE FÔRMA. AF_06/2017"},{"$f":"Referencia.Unidade","v":"M3"},{"$f":"0.2*0.2*87.05","v":3.4820000000000007},{"$f":"Y17","v":208.18},"BDI 1",270.63,941.79,"",{"$f":"IF(OR($A17=0,$A17=\"S\",$A17>CFF!$A$9),\"\",MAX(V$12:OFFSET(V17,-1,0))+1)","v":""},"SINAPI-96526",10044,208.18,{"$f":"ROUND(IF(ISNUMBER(R17),R17,IF(LEFT(R17,3)=\"BDI\",HLOOKUP(R17,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,2,0,0,2,0,0,"Serviço","1.2.2.","SINAPI","96546","ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 10 MM - MONTAGEM. AF_06/2017",{"$f":"Referencia.Unidade","v":"KG"},{"$f":"87.05*4*0.617","v":214.83939999999998},8.56,"BDI 1",11.13,2391.17,"",{"$f":"IF(OR($A18=0,$A18=\"S\",$A18>CFF!$A$9),\"\",MAX(V$12:OFFSET(V18,-1,0))+1)","v":""},"SINAPI-96546",7502,8.56,{"$f":"ROUND(IF(ISNUMBER(R18),R18,IF(LEFT(R18,3)=\"BDI\",HLOOKUP(R18,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J19=\"Meta\")+4*(J19=\"Nível 2\")+8*(J19=\"Nível 3\")+16*(J19=\"Nível 4\")+32*(J19=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A19=\"S\",A19=0),0,IF(ISERROR(I19),H19,SMALL(H19:I19,1)))","v":0},{"$f":"IF($A19=1,OFFSET(C19,-1,0)+1,OFFSET(C19,-1,0))","v":1},{"$f":"IF($A19=1,0,IF($A19=2,OFFSET(D19,-1,0)+1,OFFSET(D19,-1,0)))","v":2},{"$f":"IF(AND($A19<=2,$A19<>0),0,IF($A19=3,OFFSET(E19,-1,0)+1,OFFSET(E19,-1,0)))","v":0},{"$f":"IF(AND($A19<=3,$A19<>0),0,IF($A19=4,OFFSET(F19,-1,0)+1,OFFSET(F19,-1,0)))","v":0},{"$f":"IF(AND($A19<=4,$A19<>0),0,IF($A19=\"S\",OFFSET(G19,-1,0)+1,OFFSET(G19,-1,0)))","v":3},0,0,"Serviço",{"$f":"IF($A19=0,\"-\",CONCATENATE(C19&\".\",IF(AND($A$5>=2,$A19>=2),D19&\".\",\"\"),IF(AND($A$5>=3,$A19>=3),E19&\".\",\"\"),IF(AND($A$5>=4,$A19>=4),F19&\".\",\"\"),IF($A19=\"S\",G19&\".\",\"\")))","v":"1.2.3."},"SINAPI-I","43059",{"$f":"IF($A19=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"ACO CA-60, 4,2 MM, OU 5,0 MM, OU 6,0 MM, OU 7,0 MM, VERGALHAO"},{"$f":"Referencia.Unidade","v":"KG    "},{"$f":"28*1.308","v":36.624000000000002},5.13,"BDI 1",{"$f":"IF($A19=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z19),15-13*$X$6)),0)","v":6.67},{"$f":"IF($A19=\"S\",VTOTAL1,IF($A19=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":244.26},{"$f":"IF($J19=\"\",\"\",IF($N19=\"\",\"DESCRIÇÃO\",IF(AND($J19=\"Serviço\",$O19=\"\"),\"UNIDADE\",IF($T19<=0,\"SEM VALOR\",IF(AND($Y19<>\"\",$Q19>$Y19),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A19=0,$A19=\"S\",$A19>CFF!$A$9),\"\",MAX(V$12:OFFSET(V19,-1,0))+1)","v":""},{"$f":"IF(AND($J19=\"Serviço\",$M19<>\"\"),IF($L19=\"\",$M19,CONCATENATE($L19,\"-\",$M19)))","v":"SINAPI-I-43059"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":139},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":5.13},{"$f":"ROUND(IF(ISNUMBER(R19),R19,IF(LEFT(R19,3)=\"BDI\",HLOOKUP(R19,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J20=\"Meta\")+4*(J20=\"Nível 2\")+8*(J20=\"Nível 3\")+16*(J20=\"Nível 4\")+32*(J20=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A20=\"S\",A20=0),0,IF(ISERROR(I20),H20,SMALL(H20:I20,1)))","v":0},{"$f":"IF($A20=1,OFFSET(C20,-1,0)+1,OFFSET(C20,-1,0))","v":1},{"$f":"IF($A20=1,0,IF($A20=2,OFFSET(D20,-1,0)+1,OFFSET(D20,-1,0)))","v":2},{"$f":"IF(AND($A20<=2,$A20<>0),0,IF($A20=3,OFFSET(E20,-1,0)+1,OFFSET(E20,-1,0)))","v":0},{"$f":"IF(AND($A20<=3,$A20<>0),0,IF($A20=4,OFFSET(F20,-1,0)+1,OFFSET(F20,-1,0)))","v":0},{"$f":"IF(AND($A20<=4,$A20<>0),0,IF($A20=\"S\",OFFSET(G20,-1,0)+1,OFFSET(G20,-1,0)))","v":4},0,0,"Serviço",{"$f":"IF($A20=0,\"-\",CONCATENATE(C20&\".\",IF(AND($A$5>=2,$A20>=2),D20&\".\",\"\"),IF(AND($A$5>=3,$A20>=3),E20&\".\",\"\"),IF(AND($A$5>=4,$A20>=4),F20&\".\",\"\"),IF($A20=\"S\",G20&\".\",\"\")))","v":"1.2.4."},"SINAPI","92270",{"$f":"IF($A20=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"FABRICAÇÃO DE FÔRMA PARA VIGAS, COM MADEIRA SERRADA, E = 25 MM. AF_12/2015"},{"$f":"Referencia.Unidade","v":"M2"},51,72.290000000000006,"BDI 1",{"$f":"IF($A20=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z20),15-13*$X$6)),0)","v":93.98},{"$f":"IF($A20=\"S\",VTOTAL1,IF($A20=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":4792.9799999999996},{"$f":"IF($J20=\"\",\"\",IF($N20=\"\",\"DESCRIÇÃO\",IF(AND($J20=\"Serviço\",$O20=\"\"),\"UNIDADE\",IF($T20<=0,\"SEM VALOR\",IF(AND($Y20<>\"\",$Q20>$Y20),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A20=0,$A20=\"S\",$A20>CFF!$A$9),\"\",MAX(V$12:OFFSET(V20,-1,0))+1)","v":""},{"$f":"IF(AND($J20=\"Serviço\",$M20<>\"\"),IF($L20=\"\",$M20,CONCATENATE($L20,\"-\",$M20)))","v":"SINAPI-92270"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":7223},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":72.290000000000006},{"$f":"ROUND(IF(ISNUMBER(R20),R20,IF(LEFT(R20,3)=\"BDI\",HLOOKUP(R20,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J21=\"Meta\")+4*(J21=\"Nível 2\")+8*(J21=\"Nível 3\")+16*(J21=\"Nível 4\")+32*(J21=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A21=\"S\",A21=0),0,IF(ISERROR(I21),H21,SMALL(H21:I21,1)))","v":0},{"$f":"IF($A21=1,OFFSET(C21,-1,0)+1,OFFSET(C21,-1,0))","v":1},{"$f":"IF($A21=1,0,IF($A21=2,OFFSET(D21,-1,0)+1,OFFSET(D21,-1,0)))","v":2},{"$f":"IF(AND($A21<=2,$A21<>0),0,IF($A21=3,OFFSET(E21,-1,0)+1,OFFSET(E21,-1,0)))","v":0},{"$f":"IF(AND($A21<=3,$A21<>0),0,IF($A21=4,OFFSET(F21,-1,0)+1,OFFSET(F21,-1,0)))","v":0},{"$f":"IF(AND($A21<=4,$A21<>0),0,IF($A21=\"S\",OFFSET(G21,-1,0)+1,OFFSET(G21,-1,0)))","v":5},0,0,"Serviço",{"$f":"IF($A21=0,\"-\",CONCATENATE(C21&\".\",IF(AND($A$5>=2,$A21>=2),D21&\".\",\"\"),IF(AND($A$5>=3,$A21>=3),E21&\".\",\"\"),IF(AND($A$5>=4,$A21>=4),F21&\".\",\"\"),IF($A21=\"S\",G21&\".\",\"\")))","v":"1.2.5."},"SINAPI-I","21141",{"$f":"IF($A21=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TELA DE ACO SOLDADA NERVURADA, CA-60, Q-92, (1,48 KG/M2), DIAMETRO DO FIO = 4,2 MM, LARGURA = 2,45 X 60 M DE COMPRIMENTO, ESPACAMENTO DA MALHA = 15  X 15 CM"},{"$f":"Referencia.Unidade","v":"M2    "},{"$f":"108.82","v":108.82},10.130000000000001,"BDI 1",{"$f":"IF($A21=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z21),15-13*$X$6)),0)","v":13.17},{"$f":"IF($A21=\"S\",VTOTAL1,IF($A21=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":1433.16},{"$f":"IF($J21=\"\",\"\",IF($N21=\"\",\"DESCRIÇÃO\",IF(AND($J21=\"Serviço\",$O21=\"\"),\"UNIDADE\",IF($T21<=0,\"SEM VALOR\",IF(AND($Y21<>\"\",$Q21>$Y21),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A21=0,$A21=\"S\",$A21>CFF!$A$9),\"\",MAX(V$12:OFFSET(V21,-1,0))+1)","v":""},{"$f":"IF(AND($J21=\"Serviço\",$M21<>\"\"),IF($L21=\"\",$M21,CONCATENATE($L21,\"-\",$M21)))","v":"SINAPI-I-21141"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":4560},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":10.130000000000001},{"$f":"ROUND(IF(ISNUMBER(R21),R21,IF(LEFT(R21,3)=\"BDI\",HLOOKUP(R21,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,2,0,0,6,0,0,"Serviço","1.2.6.","SINAPI","94970","CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 600 L. AF_07/2016",{"$f":"Referencia.Unidade","v":"M3"},{"$f":"0.2*0.4*87.05+(108.82*0.05)","v":12.405000000000001},313.20999999999998,"BDI 1",407.17,5052.9799999999996,"",{"$f":"IF(OR($A22=0,$A22=\"S\",$A22>CFF!$A$9),\"\",MAX(V$12:OFFSET(V22,-1,0))+1)","v":""},"SINAPI-94970",7564,313.20999999999998,{"$f":"ROUND(IF(ISNUMBER(R22),R22,IF(LEFT(R22,3)=\"BDI\",HLOOKUP(R22,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J23=\"Meta\")+4*(J23=\"Nível 2\")+8*(J23=\"Nível 3\")+16*(J23=\"Nível 4\")+32*(J23=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A23=\"S\",A23=0),0,IF(ISERROR(I23),H23,SMALL(H23:I23,1)))","v":0},{"$f":"IF($A23=1,OFFSET(C23,-1,0)+1,OFFSET(C23,-1,0))","v":1},{"$f":"IF($A23=1,0,IF($A23=2,OFFSET(D23,-1,0)+1,OFFSET(D23,-1,0)))","v":2},{"$f":"IF(AND($A23<=2,$A23<>0),0,IF($A23=3,OFFSET(E23,-1,0)+1,OFFSET(E23,-1,0)))","v":0},{"$f":"IF(AND($A23<=3,$A23<>0),0,IF($A23=4,OFFSET(F23,-1,0)+1,OFFSET(F23,-1,0)))","v":0},{"$f":"IF(AND($A23<=4,$A23<>0),0,IF($A23=\"S\",OFFSET(G23,-1,0)+1,OFFSET(G23,-1,0)))","v":7},0,0,"Serviço",{"$f":"IF($A23=0,\"-\",CONCATENATE(C23&\".\",IF(AND($A$5>=2,$A23>=2),D23&\".\",\"\"),IF(AND($A$5>=3,$A23>=3),E23&\".\",\"\"),IF(AND($A$5>=4,$A23>=4),F23&\".\",\"\"),IF($A23=\"S\",G23&\".\",\"\")))","v":"1.2.7."},"SINAPI","98557",{"$f":"IF($A23=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"IMPERMEABILIZAÇÃO DE SUPERFÍCIE COM EMULSÃO ASFÁLTICA, 2 DEMÃOS AF_06/2018"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"87.05*(0.2+0.4+0.4)","v":87.05},29.71,"BDI 1",{"$f":"IF($A23=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z23),15-13*$X$6)),0)","v":38.619999999999997},{"$f":"IF($A23=\"S\",VTOTAL1,IF($A23=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":3361.87},{"$f":"IF($J23=\"\",\"\",IF($N23=\"\",\"DESCRIÇÃO\",IF(AND($J23=\"Serviço\",$O23=\"\"),\"UNIDADE\",IF($T23<=0,\"SEM VALOR\",IF(AND($Y23<>\"\",$Q23>$Y23),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A23=0,$A23=\"S\",$A23>CFF!$A$9),\"\",MAX(V$12:OFFSET(V23,-1,0))+1)","v":""},{"$f":"IF(AND($J23=\"Serviço\",$M23<>\"\"),IF($L23=\"\",$M23,CONCATENATE($L23,\"-\",$M23)))","v":"SINAPI-98557"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":7683},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":29.71},{"$f":"ROUND(IF(ISNUMBER(R23),R23,IF(LEFT(R23,3)=\"BDI\",HLOOKUP(R23,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J24=\"Meta\")+4*(J24=\"Nível 2\")+8*(J24=\"Nível 3\")+16*(J24=\"Nível 4\")+32*(J24=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A24=\"S\",A24=0),0,IF(ISERROR(I24),H24,SMALL(H24:I24,1)))","v":0},{"$f":"IF($A24=1,OFFSET(C24,-1,0)+1,OFFSET(C24,-1,0))","v":1},{"$f":"IF($A24=1,0,IF($A24=2,OFFSET(D24,-1,0)+1,OFFSET(D24,-1,0)))","v":2},{"$f":"IF(AND($A24<=2,$A24<>0),0,IF($A24=3,OFFSET(E24,-1,0)+1,OFFSET(E24,-1,0)))","v":0},{"$f":"IF(AND($A24<=3,$A24<>0),0,IF($A24=4,OFFSET(F24,-1,0)+1,OFFSET(F24,-1,0)))","v":0},{"$f":"IF(AND($A24<=4,$A24<>0),0,IF($A24=\"S\",OFFSET(G24,-1,0)+1,OFFSET(G24,-1,0)))","v":8},0,0,"Serviço",{"$f":"IF($A24=0,\"-\",CONCATENATE(C24&\".\",IF(AND($A$5>=2,$A24>=2),D24&\".\",\"\"),IF(AND($A$5>=3,$A24>=3),E24&\".\",\"\"),IF(AND($A$5>=4,$A24>=4),F24&\".\",\"\"),IF($A24=\"S\",G24&\".\",\"\")))","v":"1.2.8."},"SINAPI-I","4721",{"$f":"IF($A24=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PEDRA BRITADA N. 1 (9,5 a 19 MM) POSTO PEDREIRA/FORNECEDOR, SEM FRETE"},{"$f":"Referencia.Unidade","v":"M3    "},{"$f":"108.2*0.02","v":2.1640000000000001},48.95,"BDI 1",{"$f":"IF($A24=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z24),15-13*$X$6)),0)","v":63.64},{"$f":"IF($A24=\"S\",VTOTAL1,IF($A24=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":137.46},{"$f":"IF($J24=\"\",\"\",IF($N24=\"\",\"DESCRIÇÃO\",IF(AND($J24=\"Serviço\",$O24=\"\"),\"UNIDADE\",IF($T24<=0,\"SEM VALOR\",IF(AND($Y24<>\"\",$Q24>$Y24),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A24=0,$A24=\"S\",$A24>CFF!$A$9),\"\",MAX(V$12:OFFSET(V24,-1,0))+1)","v":""},{"$f":"IF(AND($J24=\"Serviço\",$M24<>\"\"),IF($L24=\"\",$M24,CONCATENATE($L24,\"-\",$M24)))","v":"SINAPI-I-4721"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":3606},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":48.95},{"$f":"ROUND(IF(ISNUMBER(R24),R24,IF(LEFT(R24,3)=\"BDI\",HLOOKUP(R24,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,2,0,0,9,0,0,"Serviço","1.2.9.","SINAPI","92873","LANÇAMENTO COM USO DE BALDES, ADENSAMENTO E ACABAMENTO DE CONCRETO EM ESTRUTURAS. AF_12/2015",{"$f":"Referencia.Unidade","v":"M3"},{"$f":"P22","v":12.405000000000001},148.78,"BDI 1",193.41,2400.2199999999998,"",{"$f":"IF(OR($A25=0,$A25=\"S\",$A25>CFF!$A$9),\"\",MAX(V$12:OFFSET(V25,-1,0))+1)","v":""},"SINAPI-92873",7554,148.78,{"$f":"ROUND(IF(ISNUMBER(R25),R25,IF(LEFT(R25,3)=\"BDI\",HLOOKUP(R25,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J26=\"Meta\")+4*(J26=\"Nível 2\")+8*(J26=\"Nível 3\")+16*(J26=\"Nível 4\")+32*(J26=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A26=\"S\",A26=0),0,IF(ISERROR(I26),H26,SMALL(H26:I26,1)))","v":0},{"$f":"IF($A26=1,OFFSET(C26,-1,0)+1,OFFSET(C26,-1,0))","v":1},{"$f":"IF($A26=1,0,IF($A26=2,OFFSET(D26,-1,0)+1,OFFSET(D26,-1,0)))","v":2},{"$f":"IF(AND($A26<=2,$A26<>0),0,IF($A26=3,OFFSET(E26,-1,0)+1,OFFSET(E26,-1,0)))","v":0},{"$f":"IF(AND($A26<=3,$A26<>0),0,IF($A26=4,OFFSET(F26,-1,0)+1,OFFSET(F26,-1,0)))","v":0},{"$f":"IF(AND($A26<=4,$A26<>0),0,IF($A26=\"S\",OFFSET(G26,-1,0)+1,OFFSET(G26,-1,0)))","v":10},0,0,"Serviço",{"$f":"IF($A26=0,\"-\",CONCATENATE(C26&\".\",IF(AND($A$5>=2,$A26>=2),D26&\".\",\"\"),IF(AND($A$5>=3,$A26>=3),E26&\".\",\"\"),IF(AND($A$5>=4,$A26>=4),F26&\".\",\"\"),IF($A26=\"S\",G26&\".\",\"\")))","v":"1.2.10."},"SINAPI","72883",{"$f":"IF($A26=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"Referencia.Unidade","v":"M3XKM"},{"$f":"((0.036*100)+(12.4+12.41)*30)","v":747.90000000000009},0.85,"BDI 1",{"$f":"IF($A26=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z26),15-13*$X$6)),0)","v":1.1100000000000001},{"$f":"IF($A26=\"S\",VTOTAL1,IF($A26=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":830.17},{"$f":"IF($J26=\"\",\"\",IF($N26=\"\",\"DESCRIÇÃO\",IF(AND($J26=\"Serviço\",$O26=\"\"),\"UNIDADE\",IF($T26<=0,\"SEM VALOR\",IF(AND($Y26<>\"\",$Q26>$Y26),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A26=0,$A26=\"S\",$A26>CFF!$A$9),\"\",MAX(V$12:OFFSET(V26,-1,0))+1)","v":""},{"$f":"IF(AND($J26=\"Serviço\",$M26<>\"\"),IF($L26=\"\",$M26,CONCATENATE($L26,\"-\",$M26)))","v":"SINAPI-72883"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10245},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0.85},{"$f":"ROUND(IF(ISNUMBER(R26),R26,IF(LEFT(R26,3)=\"BDI\",HLOOKUP(R26,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,3,1,3,0,0,0,88,3,"Nível 2","1.3.",null,null,"PAREDES EXTERNAS  E=14cm",{"$f":"Referencia.Unidade","v":""},0,0,"BDI 1",0,16686.03,"",{"$f":"IF(OR($A27=0,$A27=\"S\",$A27>CFF!$A$9),\"\",MAX(V$12:OFFSET(V27,-1,0))+1)","v":4},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R27),R27,IF(LEFT(R27,3)=\"BDI\",HLOOKUP(R27,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,3,0,0,1,0,0,"Serviço","1.3.1.","SINAPI","87509","ALVENARIA DE VEDAÇÃO DE BLOCOS CERÂMICOS FURADOS NA HORIZONTAL DE 14X9X19CM (ESPESSURA 14CM, BLOCO DEITADO) DE PAREDES COM ÁREA LÍQUIDA MAIOR OU IGUAL A 6M² SEM VÃOS E ARGAMASSA DE ASSENTAMENTO COM PREPARO EM BETONEIRA. AF_06/2014",{"$f":"Referencia.Unidade","v":"M2"},{"$f":"49.7*2.7","v":134.19000000000003},93.82,"BDI 1",121.97,16367.15,"",{"$f":"IF(OR($A28=0,$A28=\"S\",$A28>CFF!$A$9),\"\",MAX(V$12:OFFSET(V28,-1,0))+1)","v":""},"SINAPI-87509",10321,93.82,{"$f":"ROUND(IF(ISNUMBER(R28),R28,IF(LEFT(R28,3)=\"BDI\",HLOOKUP(R28,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J29=\"Meta\")+4*(J29=\"Nível 2\")+8*(J29=\"Nível 3\")+16*(J29=\"Nível 4\")+32*(J29=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A29=\"S\",A29=0),0,IF(ISERROR(I29),H29,SMALL(H29:I29,1)))","v":0},{"$f":"IF($A29=1,OFFSET(C29,-1,0)+1,OFFSET(C29,-1,0))","v":1},{"$f":"IF($A29=1,0,IF($A29=2,OFFSET(D29,-1,0)+1,OFFSET(D29,-1,0)))","v":3},{"$f":"IF(AND($A29<=2,$A29<>0),0,IF($A29=3,OFFSET(E29,-1,0)+1,OFFSET(E29,-1,0)))","v":0},{"$f":"IF(AND($A29<=3,$A29<>0),0,IF($A29=4,OFFSET(F29,-1,0)+1,OFFSET(F29,-1,0)))","v":0},{"$f":"IF(AND($A29<=4,$A29<>0),0,IF($A29=\"S\",OFFSET(G29,-1,0)+1,OFFSET(G29,-1,0)))","v":2},0,0,"Serviço",{"$f":"IF($A29=0,\"-\",CONCATENATE(C29&\".\",IF(AND($A$5>=2,$A29>=2),D29&\".\",\"\"),IF(AND($A$5>=3,$A29>=3),E29&\".\",\"\"),IF(AND($A$5>=4,$A29>=4),F29&\".\",\"\"),IF($A29=\"S\",G29&\".\",\"\")))","v":"1.3.2."},"SINAPI","72883",{"$f":"IF($A29=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"Referencia.Unidade","v":"M3XKM"},{"$f":"(0.09*0.14*0.19*4000*30)","v":287.27999999999997},0.85,"BDI 1",{"$f":"IF($A29=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z29),15-13*$X$6)),0)","v":1.1100000000000001},{"$f":"IF($A29=\"S\",VTOTAL1,IF($A29=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":318.88},{"$f":"IF($J29=\"\",\"\",IF($N29=\"\",\"DESCRIÇÃO\",IF(AND($J29=\"Serviço\",$O29=\"\"),\"UNIDADE\",IF($T29<=0,\"SEM VALOR\",IF(AND($Y29<>\"\",$Q29>$Y29),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A29=0,$A29=\"S\",$A29>CFF!$A$9),\"\",MAX(V$12:OFFSET(V29,-1,0))+1)","v":""},{"$f":"IF(AND($J29=\"Serviço\",$M29<>\"\"),IF($L29=\"\",$M29,CONCATENATE($L29,\"-\",$M29)))","v":"SINAPI-72883"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10245},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0.85},{"$f":"ROUND(IF(ISNUMBER(R29),R29,IF(LEFT(R29,3)=\"BDI\",HLOOKUP(R29,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,3,1,4,0,0,0,85,3,"Nível 2","1.4.",null,null,"PAREDES INTERNAS E=14cm",{"$f":"Referencia.Unidade","v":""},null,0,"BDI 1",0,4509.67,"",{"$f":"IF(OR($A30=0,$A30=\"S\",$A30>CFF!$A$9),\"\",MAX(V$12:OFFSET(V30,-1,0))+1)","v":5},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R30),R30,IF(LEFT(R30,3)=\"BDI\",HLOOKUP(R30,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,4,0,0,1,0,0,"Serviço","1.4.1.","SINAPI","87509","ALVENARIA DE VEDAÇÃO DE BLOCOS CERÂMICOS FURADOS NA HORIZONTAL DE 14X9X19CM (ESPESSURA 14CM, BLOCO DEITADO) DE PAREDES COM ÁREA LÍQUIDA MAIOR OU IGUAL A 6M² SEM VÃOS E ARGAMASSA DE ASSENTAMENTO COM PREPARO EM BETONEIRA. AF_06/2014",{"$f":"Referencia.Unidade","v":"M2"},{"$f":"(4.3*2.7)*2+(2.35+1.4+1.1)*2.7","v":36.314999999999998},93.82,"BDI 1",121.97,4429.95,"",{"$f":"IF(OR($A31=0,$A31=\"S\",$A31>CFF!$A$9),\"\",MAX(V$12:OFFSET(V31,-1,0))+1)","v":""},"SINAPI-87509",10321,93.82,{"$f":"ROUND(IF(ISNUMBER(R31),R31,IF(LEFT(R31,3)=\"BDI\",HLOOKUP(R31,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J32=\"Meta\")+4*(J32=\"Nível 2\")+8*(J32=\"Nível 3\")+16*(J32=\"Nível 4\")+32*(J32=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A32=\"S\",A32=0),0,IF(ISERROR(I32),H32,SMALL(H32:I32,1)))","v":0},{"$f":"IF($A32=1,OFFSET(C32,-1,0)+1,OFFSET(C32,-1,0))","v":1},{"$f":"IF($A32=1,0,IF($A32=2,OFFSET(D32,-1,0)+1,OFFSET(D32,-1,0)))","v":4},{"$f":"IF(AND($A32<=2,$A32<>0),0,IF($A32=3,OFFSET(E32,-1,0)+1,OFFSET(E32,-1,0)))","v":0},{"$f":"IF(AND($A32<=3,$A32<>0),0,IF($A32=4,OFFSET(F32,-1,0)+1,OFFSET(F32,-1,0)))","v":0},{"$f":"IF(AND($A32<=4,$A32<>0),0,IF($A32=\"S\",OFFSET(G32,-1,0)+1,OFFSET(G32,-1,0)))","v":2},0,0,"Serviço",{"$f":"IF($A32=0,\"-\",CONCATENATE(C32&\".\",IF(AND($A$5>=2,$A32>=2),D32&\".\",\"\"),IF(AND($A$5>=3,$A32>=3),E32&\".\",\"\"),IF(AND($A$5>=4,$A32>=4),F32&\".\",\"\"),IF($A32=\"S\",G32&\".\",\"\")))","v":"1.4.2."},"SINAPI","72883",{"$f":"IF($A32=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"Referencia.Unidade","v":"M3XKM"},{"$f":"(0.09*0.14*0.19*1000*30)","v":71.819999999999993},0.85,"BDI 1",{"$f":"IF($A32=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z32),15-13*$X$6)),0)","v":1.1100000000000001},{"$f":"IF($A32=\"S\",VTOTAL1,IF($A32=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":79.72},{"$f":"IF($J32=\"\",\"\",IF($N32=\"\",\"DESCRIÇÃO\",IF(AND($J32=\"Serviço\",$O32=\"\"),\"UNIDADE\",IF($T32<=0,\"SEM VALOR\",IF(AND($Y32<>\"\",$Q32>$Y32),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A32=0,$A32=\"S\",$A32>CFF!$A$9),\"\",MAX(V$12:OFFSET(V32,-1,0))+1)","v":""},{"$f":"IF(AND($J32=\"Serviço\",$M32<>\"\"),IF($L32=\"\",$M32,CONCATENATE($L32,\"-\",$M32)))","v":"SINAPI-72883"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10245},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0.85},{"$f":"ROUND(IF(ISNUMBER(R32),R32,IF(LEFT(R32,3)=\"BDI\",HLOOKUP(R32,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,7,1,5,0,0,0,82,7,"Nível 2","1.5.",null,null,"VIGAS DE CINTAMENTO 0,15X0,20 ferro 8mm",{"$f":"Referencia.Unidade","v":""},0,0,"BDI 1",0,8415.31,"",{"$f":"IF(OR($A33=0,$A33=\"S\",$A33>CFF!$A$9),\"\",MAX(V$12:OFFSET(V33,-1,0))+1)","v":6},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R33),R33,IF(LEFT(R33,3)=\"BDI\",HLOOKUP(R33,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,5,0,0,1,0,0,"Serviço","1.5.1.","SINAPI","92916","ARMAÇÃO DE ESTRUTURAS DE CONCRETO ARMADO, EXCETO VIGAS, PILARES, LAJES E FUNDAÇÕES, UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_12/2015",{"$f":"Referencia.Unidade","v":"KG"},{"$f":"(63.15+17.55+1.3)*4*0.395","v":129.56},9.9600000000000009,"BDI 1",12.95,1677.8,"",{"$f":"IF(OR($A34=0,$A34=\"S\",$A34>CFF!$A$9),\"\",MAX(V$12:OFFSET(V34,-1,0))+1)","v":""},"SINAPI-92916",7466,9.9600000000000009,{"$f":"ROUND(IF(ISNUMBER(R34),R34,IF(LEFT(R34,3)=\"BDI\",HLOOKUP(R34,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J35=\"Meta\")+4*(J35=\"Nível 2\")+8*(J35=\"Nível 3\")+16*(J35=\"Nível 4\")+32*(J35=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A35=\"S\",A35=0),0,IF(ISERROR(I35),H35,SMALL(H35:I35,1)))","v":0},{"$f":"IF($A35=1,OFFSET(C35,-1,0)+1,OFFSET(C35,-1,0))","v":1},{"$f":"IF($A35=1,0,IF($A35=2,OFFSET(D35,-1,0)+1,OFFSET(D35,-1,0)))","v":5},{"$f":"IF(AND($A35<=2,$A35<>0),0,IF($A35=3,OFFSET(E35,-1,0)+1,OFFSET(E35,-1,0)))","v":0},{"$f":"IF(AND($A35<=3,$A35<>0),0,IF($A35=4,OFFSET(F35,-1,0)+1,OFFSET(F35,-1,0)))","v":0},{"$f":"IF(AND($A35<=4,$A35<>0),0,IF($A35=\"S\",OFFSET(G35,-1,0)+1,OFFSET(G35,-1,0)))","v":2},0,0,"Serviço",{"$f":"IF($A35=0,\"-\",CONCATENATE(C35&\".\",IF(AND($A$5>=2,$A35>=2),D35&\".\",\"\"),IF(AND($A$5>=3,$A35>=3),E35&\".\",\"\"),IF(AND($A$5>=4,$A35>=4),F35&\".\",\"\"),IF($A35=\"S\",G35&\".\",\"\")))","v":"1.5.2."},"SINAPI-I","43059",{"$f":"IF($A35=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"ACO CA-60, 4,2 MM, OU 5,0 MM, OU 6,0 MM, OU 7,0 MM, VERGALHAO"},{"$f":"Referencia.Unidade","v":"KG    "},{"$f":"25*1.308","v":32.700000000000003},5.13,"BDI 1",{"$f":"IF($A35=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z35),15-13*$X$6)),0)","v":6.67},{"$f":"IF($A35=\"S\",VTOTAL1,IF($A35=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":218.11},{"$f":"IF($J35=\"\",\"\",IF($N35=\"\",\"DESCRIÇÃO\",IF(AND($J35=\"Serviço\",$O35=\"\"),\"UNIDADE\",IF($T35<=0,\"SEM VALOR\",IF(AND($Y35<>\"\",$Q35>$Y35),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A35=0,$A35=\"S\",$A35>CFF!$A$9),\"\",MAX(V$12:OFFSET(V35,-1,0))+1)","v":""},{"$f":"IF(AND($J35=\"Serviço\",$M35<>\"\"),IF($L35=\"\",$M35,CONCATENATE($L35,\"-\",$M35)))","v":"SINAPI-I-43059"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":139},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":5.13},{"$f":"ROUND(IF(ISNUMBER(R35),R35,IF(LEFT(R35,3)=\"BDI\",HLOOKUP(R35,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,5,0,0,3,0,0,"Serviço","1.5.3.","SINAPI","92270","FABRICAÇÃO DE FÔRMA PARA VIGAS, COM MADEIRA SERRADA, E = 25 MM. AF_12/2015",{"$f":"Referencia.Unidade","v":"M2"},{"$f":"82*2*0.3","v":49.199999999999996},72.290000000000006,"BDI 1",93.98,4623.82,"",{"$f":"IF(OR($A36=0,$A36=\"S\",$A36>CFF!$A$9),\"\",MAX(V$12:OFFSET(V36,-1,0))+1)","v":""},"SINAPI-92270",7223,72.290000000000006,{"$f":"ROUND(IF(ISNUMBER(R36),R36,IF(LEFT(R36,3)=\"BDI\",HLOOKUP(R36,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,5,0,0,4,0,0,"Serviço","1.5.4.","SINAPI","94970","CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 600 L. AF_07/2016",{"$f":"Referencia.Unidade","v":"M3"},{"$f":"(63.15)*0.15*0.3","v":2.8417499999999998},313.20999999999998,"BDI 1",407.17,1156.3599999999999,"",{"$f":"IF(OR($A37=0,$A37=\"S\",$A37>CFF!$A$9),\"\",MAX(V$12:OFFSET(V37,-1,0))+1)","v":""},"SINAPI-94970",7564,313.20999999999998,{"$f":"ROUND(IF(ISNUMBER(R37),R37,IF(LEFT(R37,3)=\"BDI\",HLOOKUP(R37,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,5,0,0,5,0,0,"Serviço","1.5.5.","SINAPI","92873","LANÇAMENTO COM USO DE BALDES, ADENSAMENTO E ACABAMENTO DE CONCRETO EM ESTRUTURAS. AF_12/2015",{"$f":"Referencia.Unidade","v":"M3"},{"$f":"P37","v":2.8417499999999998},148.78,"BDI 1",193.41,549.28,"",{"$f":"IF(OR($A38=0,$A38=\"S\",$A38>CFF!$A$9),\"\",MAX(V$12:OFFSET(V38,-1,0))+1)","v":""},"SINAPI-92873",7554,148.78,{"$f":"ROUND(IF(ISNUMBER(R38),R38,IF(LEFT(R38,3)=\"BDI\",HLOOKUP(R38,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J39=\"Meta\")+4*(J39=\"Nível 2\")+8*(J39=\"Nível 3\")+16*(J39=\"Nível 4\")+32*(J39=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A39=\"S\",A39=0),0,IF(ISERROR(I39),H39,SMALL(H39:I39,1)))","v":0},{"$f":"IF($A39=1,OFFSET(C39,-1,0)+1,OFFSET(C39,-1,0))","v":1},{"$f":"IF($A39=1,0,IF($A39=2,OFFSET(D39,-1,0)+1,OFFSET(D39,-1,0)))","v":5},{"$f":"IF(AND($A39<=2,$A39<>0),0,IF($A39=3,OFFSET(E39,-1,0)+1,OFFSET(E39,-1,0)))","v":0},{"$f":"IF(AND($A39<=3,$A39<>0),0,IF($A39=4,OFFSET(F39,-1,0)+1,OFFSET(F39,-1,0)))","v":0},{"$f":"IF(AND($A39<=4,$A39<>0),0,IF($A39=\"S\",OFFSET(G39,-1,0)+1,OFFSET(G39,-1,0)))","v":6},0,0,"Serviço",{"$f":"IF($A39=0,\"-\",CONCATENATE(C39&\".\",IF(AND($A$5>=2,$A39>=2),D39&\".\",\"\"),IF(AND($A$5>=3,$A39>=3),E39&\".\",\"\"),IF(AND($A$5>=4,$A39>=4),F39&\".\",\"\"),IF($A39=\"S\",G39&\".\",\"\")))","v":"1.5.6."},"SINAPI","72883",{"$f":"IF($A39=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"Referencia.Unidade","v":"M3XKM"},{"$f":"(20*0.036)+(2.84+2.84)*30","v":171.11999999999998},0.85,"BDI 1",{"$f":"IF($A39=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z39),15-13*$X$6)),0)","v":1.1100000000000001},{"$f":"IF($A39=\"S\",VTOTAL1,IF($A39=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":189.94},{"$f":"IF($J39=\"\",\"\",IF($N39=\"\",\"DESCRIÇÃO\",IF(AND($J39=\"Serviço\",$O39=\"\"),\"UNIDADE\",IF($T39<=0,\"SEM VALOR\",IF(AND($Y39<>\"\",$Q39>$Y39),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A39=0,$A39=\"S\",$A39>CFF!$A$9),\"\",MAX(V$12:OFFSET(V39,-1,0))+1)","v":""},{"$f":"IF(AND($J39=\"Serviço\",$M39<>\"\"),IF($L39=\"\",$M39,CONCATENATE($L39,\"-\",$M39)))","v":"SINAPI-72883"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10245},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0.85},{"$f":"ROUND(IF(ISNUMBER(R39),R39,IF(LEFT(R39,3)=\"BDI\",HLOOKUP(R39,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,6,1,6,0,0,0,75,6,"Nível 2","1.6.",null,null,"PILARETES 15X15",{"$f":"Referencia.Unidade","v":""},null,0,"BDI 1",0,3984.77,"",{"$f":"IF(OR($A40=0,$A40=\"S\",$A40>CFF!$A$9),\"\",MAX(V$12:OFFSET(V40,-1,0))+1)","v":7},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R40),R40,IF(LEFT(R40,3)=\"BDI\",HLOOKUP(R40,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,6,0,0,1,0,0,"Serviço","1.6.1.","SINAPI","92916","ARMAÇÃO DE ESTRUTURAS DE CONCRETO ARMADO, EXCETO VIGAS, PILARES, LAJES E FUNDAÇÕES, UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_12/2015",{"$f":"Referencia.Unidade","v":"KG"},{"$f":"20*3*4*0.245","v":58.8},9.9600000000000009,"BDI 1",12.95,761.46,"",{"$f":"IF(OR($A41=0,$A41=\"S\",$A41>CFF!$A$9),\"\",MAX(V$12:OFFSET(V41,-1,0))+1)","v":""},"SINAPI-92916",7466,9.9600000000000009,{"$f":"ROUND(IF(ISNUMBER(R41),R41,IF(LEFT(R41,3)=\"BDI\",HLOOKUP(R41,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,6,0,0,2,0,0,"Serviço","1.6.2.","SINAPI-I","43059","ACO CA-60, 4,2 MM, OU 5,0 MM, OU 6,0 MM, OU 7,0 MM, VERGALHAO",{"$f":"Referencia.Unidade","v":"KG    "},{"$f":"18*1.308","v":23.544},5.13,"BDI 1",6.67,157.01,"",{"$f":"IF(OR($A42=0,$A42=\"S\",$A42>CFF!$A$9),\"\",MAX(V$12:OFFSET(V42,-1,0))+1)","v":""},"SINAPI-I-43059",139,5.13,{"$f":"ROUND(IF(ISNUMBER(R42),R42,IF(LEFT(R42,3)=\"BDI\",HLOOKUP(R42,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,6,0,0,3,0,0,"Serviço","1.6.3.","SINAPI","92270","FABRICAÇÃO DE FÔRMA PARA VIGAS, COM MADEIRA SERRADA, E = 25 MM. AF_12/2015",{"$f":"Referencia.Unidade","v":"M2"},{"$f":"(2*3*0.2*20)","v":24.000000000000004},72.290000000000006,"BDI 1",93.98,2255.52,"",{"$f":"IF(OR($A43=0,$A43=\"S\",$A43>CFF!$A$9),\"\",MAX(V$12:OFFSET(V43,-1,0))+1)","v":""},"SINAPI-92270",7223,72.290000000000006,{"$f":"ROUND(IF(ISNUMBER(R43),R43,IF(LEFT(R43,3)=\"BDI\",HLOOKUP(R43,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J44=\"Meta\")+4*(J44=\"Nível 2\")+8*(J44=\"Nível 3\")+16*(J44=\"Nível 4\")+32*(J44=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A44=\"S\",A44=0),0,IF(ISERROR(I44),H44,SMALL(H44:I44,1)))","v":0},{"$f":"IF($A44=1,OFFSET(C44,-1,0)+1,OFFSET(C44,-1,0))","v":1},{"$f":"IF($A44=1,0,IF($A44=2,OFFSET(D44,-1,0)+1,OFFSET(D44,-1,0)))","v":6},{"$f":"IF(AND($A44<=2,$A44<>0),0,IF($A44=3,OFFSET(E44,-1,0)+1,OFFSET(E44,-1,0)))","v":0},{"$f":"IF(AND($A44<=3,$A44<>0),0,IF($A44=4,OFFSET(F44,-1,0)+1,OFFSET(F44,-1,0)))","v":0},{"$f":"IF(AND($A44<=4,$A44<>0),0,IF($A44=\"S\",OFFSET(G44,-1,0)+1,OFFSET(G44,-1,0)))","v":4},0,0,"Serviço",{"$f":"IF($A44=0,\"-\",CONCATENATE(C44&\".\",IF(AND($A$5>=2,$A44>=2),D44&\".\",\"\"),IF(AND($A$5>=3,$A44>=3),E44&\".\",\"\"),IF(AND($A$5>=4,$A44>=4),F44&\".\",\"\"),IF($A44=\"S\",G44&\".\",\"\")))","v":"1.6.4."},"SINAPI","94970",{"$f":"IF($A44=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 600 L. AF_07/2016"},{"$f":"Referencia.Unidade","v":"M3"},{"$f":"(0.15*0.15*3*20)","v":1.35},313.20999999999998,"BDI 1",{"$f":"IF($A44=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z44),15-13*$X$6)),0)","v":407.17},{"$f":"IF($A44=\"S\",VTOTAL1,IF($A44=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":549.67999999999995},{"$f":"IF($J44=\"\",\"\",IF($N44=\"\",\"DESCRIÇÃO\",IF(AND($J44=\"Serviço\",$O44=\"\"),\"UNIDADE\",IF($T44<=0,\"SEM VALOR\",IF(AND($Y44<>\"\",$Q44>$Y44),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A44=0,$A44=\"S\",$A44>CFF!$A$9),\"\",MAX(V$12:OFFSET(V44,-1,0))+1)","v":""},{"$f":"IF(AND($J44=\"Serviço\",$M44<>\"\"),IF($L44=\"\",$M44,CONCATENATE($L44,\"-\",$M44)))","v":"SINAPI-94970"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":7564},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":313.20999999999998},{"$f":"ROUND(IF(ISNUMBER(R44),R44,IF(LEFT(R44,3)=\"BDI\",HLOOKUP(R44,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J45=\"Meta\")+4*(J45=\"Nível 2\")+8*(J45=\"Nível 3\")+16*(J45=\"Nível 4\")+32*(J45=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A45=\"S\",A45=0),0,IF(ISERROR(I45),H45,SMALL(H45:I45,1)))","v":0},{"$f":"IF($A45=1,OFFSET(C45,-1,0)+1,OFFSET(C45,-1,0))","v":1},{"$f":"IF($A45=1,0,IF($A45=2,OFFSET(D45,-1,0)+1,OFFSET(D45,-1,0)))","v":6},{"$f":"IF(AND($A45<=2,$A45<>0),0,IF($A45=3,OFFSET(E45,-1,0)+1,OFFSET(E45,-1,0)))","v":0},{"$f":"IF(AND($A45<=3,$A45<>0),0,IF($A45=4,OFFSET(F45,-1,0)+1,OFFSET(F45,-1,0)))","v":0},{"$f":"IF(AND($A45<=4,$A45<>0),0,IF($A45=\"S\",OFFSET(G45,-1,0)+1,OFFSET(G45,-1,0)))","v":5},0,0,"Serviço",{"$f":"IF($A45=0,\"-\",CONCATENATE(C45&\".\",IF(AND($A$5>=2,$A45>=2),D45&\".\",\"\"),IF(AND($A$5>=3,$A45>=3),E45&\".\",\"\"),IF(AND($A$5>=4,$A45>=4),F45&\".\",\"\"),IF($A45=\"S\",G45&\".\",\"\")))","v":"1.6.5."},"SINAPI","92873",{"$f":"IF($A45=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"LANÇAMENTO COM USO DE BALDES, ADENSAMENTO E ACABAMENTO DE CONCRETO EM ESTRUTURAS. AF_12/2015"},{"$f":"Referencia.Unidade","v":"M3"},{"$f":"P44","v":1.35},148.78,"BDI 1",193.41,261.10000000000002,{"$f":"IF($J45=\"\",\"\",IF($N45=\"\",\"DESCRIÇÃO\",IF(AND($J45=\"Serviço\",$O45=\"\"),\"UNIDADE\",IF($T45<=0,\"SEM VALOR\",IF(AND($Y45<>\"\",$Q45>$Y45),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A45=0,$A45=\"S\",$A45>CFF!$A$9),\"\",MAX(V$12:OFFSET(V45,-1,0))+1)","v":""},{"$f":"IF(AND($J45=\"Serviço\",$M45<>\"\"),IF($L45=\"\",$M45,CONCATENATE($L45,\"-\",$M45)))","v":"SINAPI-92873"},7554,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":148.78},{"$f":"ROUND(IF(ISNUMBER(R45),R45,IF(LEFT(R45,3)=\"BDI\",HLOOKUP(R45,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J46=\"Meta\")+4*(J46=\"Nível 2\")+8*(J46=\"Nível 3\")+16*(J46=\"Nível 4\")+32*(J46=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":2},{"$f":"IF(OR(A46=\"S\",A46=0),0,IF(ISERROR(I46),H46,SMALL(H46:I46,1)))","v":4},{"$f":"IF($A46=1,OFFSET(C46,-1,0)+1,OFFSET(C46,-1,0))","v":1},{"$f":"IF($A46=1,0,IF($A46=2,OFFSET(D46,-1,0)+1,OFFSET(D46,-1,0)))","v":7},{"$f":"IF(AND($A46<=2,$A46<>0),0,IF($A46=3,OFFSET(E46,-1,0)+1,OFFSET(E46,-1,0)))","v":0},{"$f":"IF(AND($A46<=3,$A46<>0),0,IF($A46=4,OFFSET(F46,-1,0)+1,OFFSET(F46,-1,0)))","v":0},{"$f":"IF(AND($A46<=4,$A46<>0),0,IF($A46=\"S\",OFFSET(G46,-1,0)+1,OFFSET(G46,-1,0)))","v":0},69,4,"Nível 2",{"$f":"IF($A46=0,\"-\",CONCATENATE(C46&\".\",IF(AND($A$5>=2,$A46>=2),D46&\".\",\"\"),IF(AND($A$5>=3,$A46>=3),E46&\".\",\"\"),IF(AND($A$5>=4,$A46>=4),F46&\".\",\"\"),IF($A46=\"S\",G46&\".\",\"\")))","v":"1.7."},null,null,"REVESTIMENTO INTERNO",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",0,7596.1,{"$f":"IF($J46=\"\",\"\",IF($N46=\"\",\"DESCRIÇÃO\",IF(AND($J46=\"Serviço\",$O46=\"\"),\"UNIDADE\",IF($T46<=0,\"SEM VALOR\",IF(AND($Y46<>\"\",$Q46>$Y46),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A46=0,$A46=\"S\",$A46>CFF!$A$9),\"\",MAX(V$12:OFFSET(V46,-1,0))+1)","v":8},{"$f":"IF(AND($J46=\"Serviço\",$M46<>\"\"),IF($L46=\"\",$M46,CONCATENATE($L46,\"-\",$M46)))","v":false},"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R46),R46,IF(LEFT(R46,3)=\"BDI\",HLOOKUP(R46,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,7,0,0,1,0,0,"Serviço","1.7.1.","SINAPI","87878",{"$f":"IF($A47=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CHAPISCO APLICADO EM ALVENARIAS E ESTRUTURAS DE CONCRETO INTERNAS, COM COLHER DE PEDREIRO.  ARGAMASSA TRAÇO 1:3 COM PREPARO MANUAL. AF_06/2014"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"76.6*2.7","v":206.82},{"$f":"Y47","v":3.24},"BDI 1",4.21,870.71,"",{"$f":"IF(OR($A47=0,$A47=\"S\",$A47>CFF!$A$9),\"\",MAX(V$12:OFFSET(V47,-1,0))+1)","v":""},"SINAPI-87878",10824,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":3.24},{"$f":"ROUND(IF(ISNUMBER(R47),R47,IF(LEFT(R47,3)=\"BDI\",HLOOKUP(R47,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,7,0,0,2,0,0,"Serviço","1.7.2.","SINAPI","87529",{"$f":"IF($A48=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"MASSA ÚNICA, PARA RECEBIMENTO DE PINTURA, EM ARGAMASSA TRAÇO 1:2:8, PREPARO MECÂNICO COM BETONEIRA 400L, APLICADA MANUALMENTE EM FACES INTERNAS DE PAREDES, ESPESSURA DE 20MM, COM EXECUÇÃO DE TALISCAS. AF_06/2014"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"P47","v":206.82},{"$f":"Y48","v":24.64},"BDI 1",32.03,6624.44,"",{"$f":"IF(OR($A48=0,$A48=\"S\",$A48>CFF!$A$9),\"\",MAX(V$12:OFFSET(V48,-1,0))+1)","v":""},"SINAPI-87529",10882,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":24.64},{"$f":"ROUND(IF(ISNUMBER(R48),R48,IF(LEFT(R48,3)=\"BDI\",HLOOKUP(R48,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J49=\"Meta\")+4*(J49=\"Nível 2\")+8*(J49=\"Nível 3\")+16*(J49=\"Nível 4\")+32*(J49=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A49=\"S\",A49=0),0,IF(ISERROR(I49),H49,SMALL(H49:I49,1)))","v":0},{"$f":"IF($A49=1,OFFSET(C49,-1,0)+1,OFFSET(C49,-1,0))","v":1},{"$f":"IF($A49=1,0,IF($A49=2,OFFSET(D49,-1,0)+1,OFFSET(D49,-1,0)))","v":7},{"$f":"IF(AND($A49<=2,$A49<>0),0,IF($A49=3,OFFSET(E49,-1,0)+1,OFFSET(E49,-1,0)))","v":0},{"$f":"IF(AND($A49<=3,$A49<>0),0,IF($A49=4,OFFSET(F49,-1,0)+1,OFFSET(F49,-1,0)))","v":0},{"$f":"IF(AND($A49<=4,$A49<>0),0,IF($A49=\"S\",OFFSET(G49,-1,0)+1,OFFSET(G49,-1,0)))","v":3},0,0,"Serviço",{"$f":"IF($A49=0,\"-\",CONCATENATE(C49&\".\",IF(AND($A$5>=2,$A49>=2),D49&\".\",\"\"),IF(AND($A$5>=3,$A49>=3),E49&\".\",\"\"),IF(AND($A$5>=4,$A49>=4),F49&\".\",\"\"),IF($A49=\"S\",G49&\".\",\"\")))","v":"1.7.3."},"SINAPI","72883",{"$f":"IF($A49=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"Referencia.Unidade","v":"M3XKM"},{"$f":"(149.1*0.01)+(149.1*0.02)*30","v":90.950999999999993},{"$f":"Y49","v":0.85},"BDI 1",{"$f":"IF($A49=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z49),15-13*$X$6)),0)","v":1.1100000000000001},{"$f":"IF($A49=\"S\",VTOTAL1,IF($A49=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":100.95},{"$f":"IF($J49=\"\",\"\",IF($N49=\"\",\"DESCRIÇÃO\",IF(AND($J49=\"Serviço\",$O49=\"\"),\"UNIDADE\",IF($T49<=0,\"SEM VALOR\",IF(AND($Y49<>\"\",$Q49>$Y49),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A49=0,$A49=\"S\",$A49>CFF!$A$9),\"\",MAX(V$12:OFFSET(V49,-1,0))+1)","v":""},{"$f":"IF(AND($J49=\"Serviço\",$M49<>\"\"),IF($L49=\"\",$M49,CONCATENATE($L49,\"-\",$M49)))","v":"SINAPI-72883"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10245},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0.85},{"$f":"ROUND(IF(ISNUMBER(R49),R49,IF(LEFT(R49,3)=\"BDI\",HLOOKUP(R49,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,4,1,8,0,0,0,65,4,"Nível 2","1.8.",null,null,"REVESTIMENTO EXTERNO",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",0,8520.11,"",{"$f":"IF(OR($A50=0,$A50=\"S\",$A50>CFF!$A$9),\"\",MAX(V$12:OFFSET(V50,-1,0))+1)","v":9},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R50),R50,IF(LEFT(R50,3)=\"BDI\",HLOOKUP(R50,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,8,0,0,1,{"$f":"IF(OR($A51=\"S\",$A51=0),0,MATCH(0,OFFSET($B51,1,$A51,ROW($A$117)-ROW($A51)),0))","v":0},{"$f":"IF(OR($A51=\"S\",$A51=0),0,MATCH(OFFSET($B51,0,$A51)+1,OFFSET($B51,1,$A51,ROW($A$117)-ROW($A51)),0))","v":0},"Serviço","1.8.1.","SINAPI","87878",{"$f":"IF($A51=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CHAPISCO APLICADO EM ALVENARIAS E ESTRUTURAS DE CONCRETO INTERNAS, COM COLHER DE PEDREIRO.  ARGAMASSA TRAÇO 1:3 COM PREPARO MANUAL. AF_06/2014"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"49.7*3","v":149.10000000000002},{"$f":"Y51","v":3.24},"BDI 1",4.21,627.71,"",{"$f":"IF(OR($A51=0,$A51=\"S\",$A51>CFF!$A$9),\"\",MAX(V$12:OFFSET(V51,-1,0))+1)","v":""},"SINAPI-87878",10824,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":3.24},{"$f":"ROUND(IF(ISNUMBER(R51),R51,IF(LEFT(R51,3)=\"BDI\",HLOOKUP(R51,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,8,0,0,2,0,0,"Serviço","1.8.2.","SINAPI","87775",{"$f":"IF($A52=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"EMBOÇO OU MASSA ÚNICA EM ARGAMASSA TRAÇO 1:2:8, PREPARO MECÂNICO COM BETONEIRA 400 L, APLICADA MANUALMENTE EM PANOS DE FACHADA COM PRESENÇA DE VÃOS, ESPESSURA DE 25 MM. AF_06/2014"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"P51","v":149.10000000000002},{"$f":"Y52","v":38.82},"BDI 1",50.47,7525.08,"",{"$f":"IF(OR($A52=0,$A52=\"S\",$A52>CFF!$A$9),\"\",MAX(V$12:OFFSET(V52,-1,0))+1)","v":""},"SINAPI-87775",10906,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":38.82},{"$f":"ROUND(IF(ISNUMBER(R52),R52,IF(LEFT(R52,3)=\"BDI\",HLOOKUP(R52,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J53=\"Meta\")+4*(J53=\"Nível 2\")+8*(J53=\"Nível 3\")+16*(J53=\"Nível 4\")+32*(J53=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A53=\"S\",A53=0),0,IF(ISERROR(I53),H53,SMALL(H53:I53,1)))","v":0},{"$f":"IF($A53=1,OFFSET(C53,-1,0)+1,OFFSET(C53,-1,0))","v":1},{"$f":"IF($A53=1,0,IF($A53=2,OFFSET(D53,-1,0)+1,OFFSET(D53,-1,0)))","v":8},{"$f":"IF(AND($A53<=2,$A53<>0),0,IF($A53=3,OFFSET(E53,-1,0)+1,OFFSET(E53,-1,0)))","v":0},{"$f":"IF(AND($A53<=3,$A53<>0),0,IF($A53=4,OFFSET(F53,-1,0)+1,OFFSET(F53,-1,0)))","v":0},{"$f":"IF(AND($A53<=4,$A53<>0),0,IF($A53=\"S\",OFFSET(G53,-1,0)+1,OFFSET(G53,-1,0)))","v":3},{"$f":"IF(OR($A53=\"S\",$A53=0),0,MATCH(0,OFFSET($B53,1,$A53,ROW($A$117)-ROW($A53)),0))","v":0},{"$f":"IF(OR($A53=\"S\",$A53=0),0,MATCH(OFFSET($B53,0,$A53)+1,OFFSET($B53,1,$A53,ROW($A$117)-ROW($A53)),0))","v":0},"Serviço",{"$f":"IF($A53=0,\"-\",CONCATENATE(C53&\".\",IF(AND($A$5>=2,$A53>=2),D53&\".\",\"\"),IF(AND($A$5>=3,$A53>=3),E53&\".\",\"\"),IF(AND($A$5>=4,$A53>=4),F53&\".\",\"\"),IF($A53=\"S\",G53&\".\",\"\")))","v":"1.8.3."},"SINAPI","72883",{"$f":"IF($A53=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"Referencia.Unidade","v":"M3XKM"},{"$f":"(206.82+0.01)+(206.82*0.02)*30","v":330.92199999999997},{"$f":"Y53","v":0.85},"BDI 1",{"$f":"IF($A53=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z53),15-13*$X$6)),0)","v":1.1100000000000001},{"$f":"IF($A53=\"S\",VTOTAL1,IF($A53=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":367.32},{"$f":"IF($J53=\"\",\"\",IF($N53=\"\",\"DESCRIÇÃO\",IF(AND($J53=\"Serviço\",$O53=\"\"),\"UNIDADE\",IF($T53<=0,\"SEM VALOR\",IF(AND($Y53<>\"\",$Q53>$Y53),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A53=0,$A53=\"S\",$A53>CFF!$A$9),\"\",MAX(V$12:OFFSET(V53,-1,0))+1)","v":""},{"$f":"IF(AND($J53=\"Serviço\",$M53<>\"\"),IF($L53=\"\",$M53,CONCATENATE($L53,\"-\",$M53)))","v":"SINAPI-72883"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10245},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0.85},{"$f":"ROUND(IF(ISNUMBER(R53),R53,IF(LEFT(R53,3)=\"BDI\",HLOOKUP(R53,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,3,1,9,0,0,0,61,3,"Nível 2","1.9.",null,null,"PINTURA",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",0,6659.27,"",{"$f":"IF(OR($A54=0,$A54=\"S\",$A54>CFF!$A$9),\"\",MAX(V$12:OFFSET(V54,-1,0))+1)","v":10},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R54),R54,IF(LEFT(R54,3)=\"BDI\",HLOOKUP(R54,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,9,0,0,1,0,0,"Serviço","1.9.1.","SINAPI","88485",{"$f":"IF($A55=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"APLICAÇÃO DE FUNDO SELADOR ACRÍLICO EM PAREDES, UMA DEMÃO. AF_06/2014"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"P48+P52","v":355.92},{"$f":"Y55","v":1.87},"BDI 1",2.4300000000000002,864.89,"",{"$f":"IF(OR($A55=0,$A55=\"S\",$A55>CFF!$A$9),\"\",MAX(V$12:OFFSET(V55,-1,0))+1)","v":""},"SINAPI-88485",10575,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":1.87},{"$f":"ROUND(IF(ISNUMBER(R55),R55,IF(LEFT(R55,3)=\"BDI\",HLOOKUP(R55,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,9,0,0,2,0,0,"Serviço","1.9.2.","SINAPI","88489",{"$f":"IF($A56=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"APLICAÇÃO MANUAL DE PINTURA COM TINTA LÁTEX ACRÍLICA EM PAREDES, DUAS DEMÃOS. AF_06/2014"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"P55","v":355.92},{"$f":"Y56","v":12.52},"BDI 1",16.28,5794.38,"",{"$f":"IF(OR($A56=0,$A56=\"S\",$A56>CFF!$A$9),\"\",MAX(V$12:OFFSET(V56,-1,0))+1)","v":""},"SINAPI-88489",10579,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":12.52},{"$f":"ROUND(IF(ISNUMBER(R56),R56,IF(LEFT(R56,3)=\"BDI\",HLOOKUP(R56,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,2,1,10,0,0,0,58,2,"Nível 2","1.10.",null,null,"REVESTIMENTO CERÂMICO PAREDES ",{"$f":"Referencia.Unidade","v":""},null,0,"BDI 1",0,2189.86,"",{"$f":"IF(OR($A57=0,$A57=\"S\",$A57>CFF!$A$9),\"\",MAX(V$12:OFFSET(V57,-1,0))+1)","v":11},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R57),R57,IF(LEFT(R57,3)=\"BDI\",HLOOKUP(R57,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,10,0,0,1,0,0,"Serviço","1.10.1.","SINAPI","99195","REVESTIMENTO CERÂMICO PARA PAREDES INTERNAS COM PLACAS TIPO ESMALTADA PADRÃO POPULAR DE DIMENSÕES 20X20 CM, ARGAMASSA TIPO AC III, APLICADAS EM AMBIENTES DE ÁREA MAIOR QUE 5 M2 NA ALTURA INTEIRA DAS PAREDES. AF_06/2014",{"$f":"Referencia.Unidade","v":"M2"},{"$f":"15.9*2.7","v":42.930000000000007},39.24,"BDI 1",51.01,2189.86,"",{"$f":"IF(OR($A58=0,$A58=\"S\",$A58>CFF!$A$9),\"\",MAX(V$12:OFFSET(V58,-1,0))+1)","v":""},"SINAPI-99195",11008,39.24,{"$f":"ROUND(IF(ISNUMBER(R58),R58,IF(LEFT(R58,3)=\"BDI\",HLOOKUP(R58,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,2,1,11,0,0,0,56,2,"Nível 2","1.11.",null,null,"PISO CERÂMICO",{"$f":"Referencia.Unidade","v":""},{"$f":"P58","v":42.930000000000007},0,"BDI 1",0,4166.72,"",{"$f":"IF(OR($A59=0,$A59=\"S\",$A59>CFF!$A$9),\"\",MAX(V$12:OFFSET(V59,-1,0))+1)","v":12},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R59),R59,IF(LEFT(R59,3)=\"BDI\",HLOOKUP(R59,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,11,0,0,1,0,0,"Serviço","1.11.1.","SINAPI","93390","REVESTIMENTO CERÂMICO PARA PISO COM PLACAS TIPO ESMALTADA PADRÃO POPULAR DE DIMENSÕES 35X35 CM APLICADA EM AMBIENTES DE ÁREA ENTRE 5 M2 E 10 M2. AF_06/2014",{"$f":"Referencia.Unidade","v":"M2"},108.82,29.45,"BDI 1",38.29,4166.72,"",{"$f":"IF(OR($A60=0,$A60=\"S\",$A60>CFF!$A$9),\"\",MAX(V$12:OFFSET(V60,-1,0))+1)","v":""},"SINAPI-93390",10690,29.45,{"$f":"ROUND(IF(ISNUMBER(R60),R60,IF(LEFT(R60,3)=\"BDI\",HLOOKUP(R60,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,2,1,12,0,0,0,54,2,"Nível 2","1.12.",null,null,"PISO EXTERNO E=6cm",{"$f":"Referencia.Unidade","v":""},null,0,"BDI 1",0,1785.38,"",{"$f":"IF(OR($A61=0,$A61=\"S\",$A61>CFF!$A$9),\"\",MAX(V$12:OFFSET(V61,-1,0))+1)","v":13},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R61),R61,IF(LEFT(R61,3)=\"BDI\",HLOOKUP(R61,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,12,0,0,1,0,0,"Serviço","1.12.1.","SINAPI","94990","EXECUÇÃO DE PASSEIO (CALÇADA) OU PISO DE CONCRETO COM CONCRETO MOLDADO IN LOCO, FEITO EM OBRA, ACABAMENTO CONVENCIONAL, NÃO ARMADO. AF_07/2016",{"$f":"Referencia.Unidade","v":"M3"},{"$f":"1*41.3*0.06","v":2.4779999999999998},553.78,"BDI 1",719.91,1785.38,"",{"$f":"IF(OR($A62=0,$A62=\"S\",$A62>CFF!$A$9),\"\",MAX(V$12:OFFSET(V62,-1,0))+1)","v":""},"SINAPI-94990",10733,553.78,{"$f":"ROUND(IF(ISNUMBER(R62),R62,IF(LEFT(R62,3)=\"BDI\",HLOOKUP(R62,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,11,1,13,0,0,0,52,11,"Nível 2","1.13.",null,null,"ESQUADRIAS",{"$f":"Referencia.Unidade","v":""},null,0,"BDI 1",0,23109.71,"",{"$f":"IF(OR($A63=0,$A63=\"S\",$A63>CFF!$A$9),\"\",MAX(V$12:OFFSET(V63,-1,0))+1)","v":14},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R63),R63,IF(LEFT(R63,3)=\"BDI\",HLOOKUP(R63,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,13,0,0,1,0,0,"Serviço","1.13.1.","SINAPI","100701","PORTA DE FERRO, DE ABRIR, TIPO GRADE COM CHAPA, COM GUARNIÇÕES. AF_12/2019",{"$f":"Referencia.Unidade","v":"M2"},3.8,387.38,"BDI 1",503.59,1913.64,"",{"$f":"IF(OR($A64=0,$A64=\"S\",$A64>CFF!$A$9),\"\",MAX(V$12:OFFSET(V64,-1,0))+1)","v":""},"SINAPI-100701",7073,387.38,{"$f":"ROUND(IF(ISNUMBER(R64),R64,IF(LEFT(R64,3)=\"BDI\",HLOOKUP(R64,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,13,0,0,2,0,0,"Serviço","1.13.2.","SINAPI","100722","PINTURA COM TINTA ALQUÍDICA DE FUNDO (TIPO ZARCÃO) APLICADA A ROLO OU PINCEL SOBRE SUPERFÍCIES METÁLICAS (EXCETO PERFIL) EXECUTADO EM OBRA (POR DEMÃO). AF_01/2020",{"$f":"Referencia.Unidade","v":"M2"},{"$f":"3.8*3","v":11.399999999999999},16.940000000000001,"BDI 1",22.02,251.03,"",{"$f":"IF(OR($A65=0,$A65=\"S\",$A65>CFF!$A$9),\"\",MAX(V$12:OFFSET(V65,-1,0))+1)","v":""},"SINAPI-100722",10626,16.940000000000001,{"$f":"ROUND(IF(ISNUMBER(R65),R65,IF(LEFT(R65,3)=\"BDI\",HLOOKUP(R65,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J66=\"Meta\")+4*(J66=\"Nível 2\")+8*(J66=\"Nível 3\")+16*(J66=\"Nível 4\")+32*(J66=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A66=\"S\",A66=0),0,IF(ISERROR(I66),H66,SMALL(H66:I66,1)))","v":0},{"$f":"IF($A66=1,OFFSET(C66,-1,0)+1,OFFSET(C66,-1,0))","v":1},{"$f":"IF($A66=1,0,IF($A66=2,OFFSET(D66,-1,0)+1,OFFSET(D66,-1,0)))","v":13},{"$f":"IF(AND($A66<=2,$A66<>0),0,IF($A66=3,OFFSET(E66,-1,0)+1,OFFSET(E66,-1,0)))","v":0},{"$f":"IF(AND($A66<=3,$A66<>0),0,IF($A66=4,OFFSET(F66,-1,0)+1,OFFSET(F66,-1,0)))","v":0},{"$f":"IF(AND($A66<=4,$A66<>0),0,IF($A66=\"S\",OFFSET(G66,-1,0)+1,OFFSET(G66,-1,0)))","v":3},0,0,"Serviço",{"$f":"IF($A66=0,\"-\",CONCATENATE(C66&\".\",IF(AND($A$5>=2,$A66>=2),D66&\".\",\"\"),IF(AND($A$5>=3,$A66>=3),E66&\".\",\"\"),IF(AND($A$5>=4,$A66>=4),F66&\".\",\"\"),IF($A66=\"S\",G66&\".\",\"\")))","v":"1.13.3."},"SINAPI","100758",{"$f":"IF($A66=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PINTURA COM TINTA ALQUÍDICA DE ACABAMENTO (ESMALTE SINTÉTICO ACETINADO) APLICADA A ROLO OU PINCEL SOBRE SUPERFÍCIES METÁLICAS (EXCETO PERFIL) EXECUTADO EM OBRA (02 DEMÃOS). AF_01/2020"},{"$f":"Referencia.Unidade","v":"M2"},11.4,32.67,"BDI 1",{"$f":"IF($A66=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z66),15-13*$X$6)),0)","v":42.47},{"$f":"IF($A66=\"S\",VTOTAL1,IF($A66=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":484.16},{"$f":"IF($J66=\"\",\"\",IF($N66=\"\",\"DESCRIÇÃO\",IF(AND($J66=\"Serviço\",$O66=\"\"),\"UNIDADE\",IF($T66<=0,\"SEM VALOR\",IF(AND($Y66<>\"\",$Q66>$Y66),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A66=0,$A66=\"S\",$A66>CFF!$A$9),\"\",MAX(V$12:OFFSET(V66,-1,0))+1)","v":""},{"$f":"IF(AND($J66=\"Serviço\",$M66<>\"\"),IF($L66=\"\",$M66,CONCATENATE($L66,\"-\",$M66)))","v":"SINAPI-100758"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10656},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":32.67},{"$f":"ROUND(IF(ISNUMBER(R66),R66,IF(LEFT(R66,3)=\"BDI\",HLOOKUP(R66,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,13,0,0,4,0,0,"Serviço","1.13.4.","SINAPI","90843","KIT DE PORTA DE MADEIRA PARA PINTURA, SEMI-OCA (LEVE OU MÉDIA), PADRÃO MÉDIO, 80X210CM, ESPESSURA DE 3,5CM, ITENS INCLUSOS: DOBRADIÇAS, MONTAGEM E INSTALAÇÃO DO BATENTE, FECHADURA COM EXECUÇÃO DO FURO - FORNECIMENTO E INSTALAÇÃO. AF_12/2019",{"$f":"Referencia.Unidade","v":"UN"},2,783.86,"BDI 1",1019.02,2038.04,"",{"$f":"IF(OR($A67=0,$A67=\"S\",$A67>CFF!$A$9),\"\",MAX(V$12:OFFSET(V67,-1,0))+1)","v":""},"SINAPI-90843",6982,783.86,{"$f":"ROUND(IF(ISNUMBER(R67),R67,IF(LEFT(R67,3)=\"BDI\",HLOOKUP(R67,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,13,0,0,5,0,0,"Serviço","1.13.5.","SINAPI","73739/1","PINTURA ESMALTE ACETINADO EM MADEIRA, DUAS DEMAOS",{"$f":"Referencia.Unidade","v":"M2"},{"$f":"(0.8*2.1*2)*3","v":10.080000000000002},15.6,"BDI 1",20.28,204.42,"",{"$f":"IF(OR($A68=0,$A68=\"S\",$A68>CFF!$A$9),\"\",MAX(V$12:OFFSET(V68,-1,0))+1)","v":""},"SINAPI-73739/1",10607,15.6,{"$f":"ROUND(IF(ISNUMBER(R68),R68,IF(LEFT(R68,3)=\"BDI\",HLOOKUP(R68,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,13,0,0,6,0,0,"Serviço","1.13.6.","SINAPI-I","11190","JANELA BASCULANTE, ACO, COM BATENTE/REQUADRO, 60 X 60 CM (SEM VIDROS)",{"$f":"Referencia.Unidade","v":"UN    "},1,159.69999999999999,"BDI 1",207.61,207.61,"",{"$f":"IF(OR($A69=0,$A69=\"S\",$A69>CFF!$A$9),\"\",MAX(V$12:OFFSET(V69,-1,0))+1)","v":""},"SINAPI-I-11190",2560,159.69999999999999,{"$f":"ROUND(IF(ISNUMBER(R69),R69,IF(LEFT(R69,3)=\"BDI\",HLOOKUP(R69,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J70=\"Meta\")+4*(J70=\"Nível 2\")+8*(J70=\"Nível 3\")+16*(J70=\"Nível 4\")+32*(J70=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A70=\"S\",A70=0),0,IF(ISERROR(I70),H70,SMALL(H70:I70,1)))","v":0},{"$f":"IF($A70=1,OFFSET(C70,-1,0)+1,OFFSET(C70,-1,0))","v":1},{"$f":"IF($A70=1,0,IF($A70=2,OFFSET(D70,-1,0)+1,OFFSET(D70,-1,0)))","v":13},{"$f":"IF(AND($A70<=2,$A70<>0),0,IF($A70=3,OFFSET(E70,-1,0)+1,OFFSET(E70,-1,0)))","v":0},{"$f":"IF(AND($A70<=3,$A70<>0),0,IF($A70=4,OFFSET(F70,-1,0)+1,OFFSET(F70,-1,0)))","v":0},{"$f":"IF(AND($A70<=4,$A70<>0),0,IF($A70=\"S\",OFFSET(G70,-1,0)+1,OFFSET(G70,-1,0)))","v":7},0,0,"Serviço",{"$f":"IF($A70=0,\"-\",CONCATENATE(C70&\".\",IF(AND($A$5>=2,$A70>=2),D70&\".\",\"\"),IF(AND($A$5>=3,$A70>=3),E70&\".\",\"\"),IF(AND($A$5>=4,$A70>=4),F70&\".\",\"\"),IF($A70=\"S\",G70&\".\",\"\")))","v":"1.13.7."},"SINAPI","94559",{"$f":"IF($A70=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"JANELA DE AÇO TIPO BASCULANTE PARA VIDROS, COM BATENTE, FERRAGENS E PINTURA ANTICORROSIVA. EXCLUSIVE VIDROS, ACABAMENTO, ALIZAR E CONTRAMARCO. FORNECIMENTO E INSTALAÇÃO. AF_12/2019"},{"$f":"Referencia.Unidade","v":"M2"},12.6,568.77,"BDI 1",{"$f":"IF($A70=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z70),15-13*$X$6)),0)","v":739.4},{"$f":"IF($A70=\"S\",VTOTAL1,IF($A70=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":9316.44},{"$f":"IF($J70=\"\",\"\",IF($N70=\"\",\"DESCRIÇÃO\",IF(AND($J70=\"Serviço\",$O70=\"\"),\"UNIDADE\",IF($T70<=0,\"SEM VALOR\",IF(AND($Y70<>\"\",$Q70>$Y70),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A70=0,$A70=\"S\",$A70>CFF!$A$9),\"\",MAX(V$12:OFFSET(V70,-1,0))+1)","v":""},{"$f":"IF(AND($J70=\"Serviço\",$M70<>\"\"),IF($L70=\"\",$M70,CONCATENATE($L70,\"-\",$M70)))","v":"SINAPI-94559"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":7074},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":568.77},{"$f":"ROUND(IF(ISNUMBER(R70),R70,IF(LEFT(R70,3)=\"BDI\",HLOOKUP(R70,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,13,0,0,8,0,0,"Serviço","1.13.8.","SINAPI","72117","VIDRO LISO COMUM TRANSPARENTE, ESPESSURA 4MM",{"$f":"Referencia.Unidade","v":"M2"},12,111.26,"BDI 1",144.63999999999999,1735.68,"",{"$f":"IF(OR($A71=0,$A71=\"S\",$A71>CFF!$A$9),\"\",MAX(V$12:OFFSET(V71,-1,0))+1)","v":""},"SINAPI-72117",7107,111.26,{"$f":"ROUND(IF(ISNUMBER(R71),R71,IF(LEFT(R71,3)=\"BDI\",HLOOKUP(R71,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J72=\"Meta\")+4*(J72=\"Nível 2\")+8*(J72=\"Nível 3\")+16*(J72=\"Nível 4\")+32*(J72=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A72=\"S\",A72=0),0,IF(ISERROR(I72),H72,SMALL(H72:I72,1)))","v":0},{"$f":"IF($A72=1,OFFSET(C72,-1,0)+1,OFFSET(C72,-1,0))","v":1},{"$f":"IF($A72=1,0,IF($A72=2,OFFSET(D72,-1,0)+1,OFFSET(D72,-1,0)))","v":13},{"$f":"IF(AND($A72<=2,$A72<>0),0,IF($A72=3,OFFSET(E72,-1,0)+1,OFFSET(E72,-1,0)))","v":0},{"$f":"IF(AND($A72<=3,$A72<>0),0,IF($A72=4,OFFSET(F72,-1,0)+1,OFFSET(F72,-1,0)))","v":0},{"$f":"IF(AND($A72<=4,$A72<>0),0,IF($A72=\"S\",OFFSET(G72,-1,0)+1,OFFSET(G72,-1,0)))","v":9},0,0,"Serviço",{"$f":"IF($A72=0,\"-\",CONCATENATE(C72&\".\",IF(AND($A$5>=2,$A72>=2),D72&\".\",\"\"),IF(AND($A$5>=3,$A72>=3),E72&\".\",\"\"),IF(AND($A$5>=4,$A72>=4),F72&\".\",\"\"),IF($A72=\"S\",G72&\".\",\"\")))","v":"1.13.9."},"SINAPI","100758",{"$f":"IF($A72=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PINTURA COM TINTA ALQUÍDICA DE ACABAMENTO (ESMALTE SINTÉTICO ACETINADO) APLICADA A ROLO OU PINCEL SOBRE SUPERFÍCIES METÁLICAS (EXCETO PERFIL) EXECUTADO EM OBRA (02 DEMÃOS). AF_01/2020"},{"$f":"Referencia.Unidade","v":"M2"},{"$f":"12.6*3","v":37.799999999999997},32.67,"BDI 1",{"$f":"IF($A72=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z72),15-13*$X$6)),0)","v":42.47},{"$f":"IF($A72=\"S\",VTOTAL1,IF($A72=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":1605.37},{"$f":"IF($J72=\"\",\"\",IF($N72=\"\",\"DESCRIÇÃO\",IF(AND($J72=\"Serviço\",$O72=\"\"),\"UNIDADE\",IF($T72<=0,\"SEM VALOR\",IF(AND($Y72<>\"\",$Q72>$Y72),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A72=0,$A72=\"S\",$A72>CFF!$A$9),\"\",MAX(V$12:OFFSET(V72,-1,0))+1)","v":""},{"$f":"IF(AND($J72=\"Serviço\",$M72<>\"\"),IF($L72=\"\",$M72,CONCATENATE($L72,\"-\",$M72)))","v":"SINAPI-100758"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":10656},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":32.67},{"$f":"ROUND(IF(ISNUMBER(R72),R72,IF(LEFT(R72,3)=\"BDI\",HLOOKUP(R72,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J73=\"Meta\")+4*(J73=\"Nível 2\")+8*(J73=\"Nível 3\")+16*(J73=\"Nível 4\")+32*(J73=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A73=\"S\",A73=0),0,IF(ISERROR(I73),H73,SMALL(H73:I73,1)))","v":0},{"$f":"IF($A73=1,OFFSET(C73,-1,0)+1,OFFSET(C73,-1,0))","v":1},{"$f":"IF($A73=1,0,IF($A73=2,OFFSET(D73,-1,0)+1,OFFSET(D73,-1,0)))","v":13},{"$f":"IF(AND($A73<=2,$A73<>0),0,IF($A73=3,OFFSET(E73,-1,0)+1,OFFSET(E73,-1,0)))","v":0},{"$f":"IF(AND($A73<=3,$A73<>0),0,IF($A73=4,OFFSET(F73,-1,0)+1,OFFSET(F73,-1,0)))","v":0},{"$f":"IF(AND($A73<=4,$A73<>0),0,IF($A73=\"S\",OFFSET(G73,-1,0)+1,OFFSET(G73,-1,0)))","v":10},0,0,"Serviço",{"$f":"IF($A73=0,\"-\",CONCATENATE(C73&\".\",IF(AND($A$5>=2,$A73>=2),D73&\".\",\"\"),IF(AND($A$5>=3,$A73>=3),E73&\".\",\"\"),IF(AND($A$5>=4,$A73>=4),F73&\".\",\"\"),IF($A73=\"S\",G73&\".\",\"\")))","v":"1.13.10."},"SINAPI","73838/1",{"$f":"IF($A73=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PORTA DE VIDRO TEMPERADO, 0,9X2,10M, ESPESSURA 10MM, INCLUSIVE ACESSORIOS"},{"$f":"Referencia.Unidade","v":"UN"},2,2058.9699999999998,"BDI 1",{"$f":"IF($A73=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z73),15-13*$X$6)),0)","v":2676.66},{"$f":"IF($A73=\"S\",VTOTAL1,IF($A73=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":5353.32},{"$f":"IF($J73=\"\",\"\",IF($N73=\"\",\"DESCRIÇÃO\",IF(AND($J73=\"Serviço\",$O73=\"\"),\"UNIDADE\",IF($T73<=0,\"SEM VALOR\",IF(AND($Y73<>\"\",$Q73>$Y73),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A73=0,$A73=\"S\",$A73>CFF!$A$9),\"\",MAX(V$12:OFFSET(V73,-1,0))+1)","v":""},{"$f":"IF(AND($J73=\"Serviço\",$M73<>\"\"),IF($L73=\"\",$M73,CONCATENATE($L73,\"-\",$M73)))","v":"SINAPI-73838/1"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":7113},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":2058.9699999999998},{"$f":"ROUND(IF(ISNUMBER(R73),R73,IF(LEFT(R73,3)=\"BDI\",HLOOKUP(R73,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,5,1,14,0,0,0,41,5,"Nível 2","1.14.",null,null,"COBERTURA FIBROCIMENTO 6MM INCLINAÇÃO 15° (26,4%)",{"$f":"Referencia.Unidade","v":""},null,0,"BDI 1",0,26055.58,"",{"$f":"IF(OR($A74=0,$A74=\"S\",$A74>CFF!$A$9),\"\",MAX(V$12:OFFSET(V74,-1,0))+1)","v":15},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R74),R74,IF(LEFT(R74,3)=\"BDI\",HLOOKUP(R74,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J75=\"Meta\")+4*(J75=\"Nível 2\")+8*(J75=\"Nível 3\")+16*(J75=\"Nível 4\")+32*(J75=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A75=\"S\",A75=0),0,IF(ISERROR(I75),H75,SMALL(H75:I75,1)))","v":0},{"$f":"IF($A75=1,OFFSET(C75,-1,0)+1,OFFSET(C75,-1,0))","v":1},{"$f":"IF($A75=1,0,IF($A75=2,OFFSET(D75,-1,0)+1,OFFSET(D75,-1,0)))","v":14},{"$f":"IF(AND($A75<=2,$A75<>0),0,IF($A75=3,OFFSET(E75,-1,0)+1,OFFSET(E75,-1,0)))","v":0},{"$f":"IF(AND($A75<=3,$A75<>0),0,IF($A75=4,OFFSET(F75,-1,0)+1,OFFSET(F75,-1,0)))","v":0},{"$f":"IF(AND($A75<=4,$A75<>0),0,IF($A75=\"S\",OFFSET(G75,-1,0)+1,OFFSET(G75,-1,0)))","v":1},0,0,"Serviço",{"$f":"IF($A75=0,\"-\",CONCATENATE(C75&\".\",IF(AND($A$5>=2,$A75>=2),D75&\".\",\"\"),IF(AND($A$5>=3,$A75>=3),E75&\".\",\"\"),IF(AND($A$5>=4,$A75>=4),F75&\".\",\"\"),IF($A75=\"S\",G75&\".\",\"\")))","v":"1.14.1."},"SINAPI","92558",{"$f":"IF($A75=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"FABRICAÇÃO E INSTALAÇÃO DE TESOURA INTEIRA EM MADEIRA NÃO APARELHADA, VÃO DE 6 M, PARA TELHA ONDULADA DE FIBROCIMENTO, METÁLICA, PLÁSTICA OU TERMOACÚSTICA, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"Referencia.Unidade","v":"UN"},14,{"$f":"Y75","v":971.51},"BDI 1",{"$f":"IF($A75=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z75),15-13*$X$6)),0)","v":1262.96},{"$f":"IF($A75=\"S\",VTOTAL1,IF($A75=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":17681.439999999999},{"$f":"IF($J75=\"\",\"\",IF($N75=\"\",\"DESCRIÇÃO\",IF(AND($J75=\"Serviço\",$O75=\"\"),\"UNIDADE\",IF($T75<=0,\"SEM VALOR\",IF(AND($Y75<>\"\",$Q75>$Y75),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A75=0,$A75=\"S\",$A75>CFF!$A$9),\"\",MAX(V$12:OFFSET(V75,-1,0))+1)","v":""},{"$f":"IF(AND($J75=\"Serviço\",$M75<>\"\"),IF($L75=\"\",$M75,CONCATENATE($L75,\"-\",$M75)))","v":"SINAPI-92558"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":6487},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":971.51},{"$f":"ROUND(IF(ISNUMBER(R75),R75,IF(LEFT(R75,3)=\"BDI\",HLOOKUP(R75,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,14,0,0,2,0,0,"Serviço","1.14.2.","SINAPI","92543","TRAMA DE MADEIRA COMPOSTA POR TERÇAS PARA TELHADOS DE ATÉ 2 ÁGUAS PARA TELHA ONDULADA DE FIBROCIMENTO, METÁLICA, PLÁSTICA OU TERMOACÚSTICA, INCLUSO TRANSPORTE VERTICAL. AF_07/2019",{"$f":"Referencia.Unidade","v":"M2"},108.82,15.74,"BDI 1",20.46,2226.46,"",{"$f":"IF(OR($A76=0,$A76=\"S\",$A76>CFF!$A$9),\"\",MAX(V$12:OFFSET(V76,-1,0))+1)","v":""},"SINAPI-92543",6472,15.74,{"$f":"ROUND(IF(ISNUMBER(R76),R76,IF(LEFT(R76,3)=\"BDI\",HLOOKUP(R76,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,14,0,0,3,0,0,"Serviço","1.14.3.","SINAPI","94207","TELHAMENTO COM TELHA ONDULADA DE FIBROCIMENTO E = 6 MM, COM RECOBRIMENTO LATERAL DE 1/4 DE ONDA PARA TELHADO COM INCLINAÇÃO MAIOR QUE 10°, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO. AF_07/2019",{"$f":"Referencia.Unidade","v":"M2"},108.82,35.25,"BDI 1",45.83,4987.22,"",{"$f":"IF(OR($A77=0,$A77=\"S\",$A77>CFF!$A$9),\"\",MAX(V$12:OFFSET(V77,-1,0))+1)","v":""},"SINAPI-94207",6531,35.25,{"$f":"ROUND(IF(ISNUMBER(R77),R77,IF(LEFT(R77,3)=\"BDI\",HLOOKUP(R77,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J78=\"Meta\")+4*(J78=\"Nível 2\")+8*(J78=\"Nível 3\")+16*(J78=\"Nível 4\")+32*(J78=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A78=\"S\",A78=0),0,IF(ISERROR(I78),H78,SMALL(H78:I78,1)))","v":0},{"$f":"IF($A78=1,OFFSET(C78,-1,0)+1,OFFSET(C78,-1,0))","v":1},{"$f":"IF($A78=1,0,IF($A78=2,OFFSET(D78,-1,0)+1,OFFSET(D78,-1,0)))","v":14},{"$f":"IF(AND($A78<=2,$A78<>0),0,IF($A78=3,OFFSET(E78,-1,0)+1,OFFSET(E78,-1,0)))","v":0},{"$f":"IF(AND($A78<=3,$A78<>0),0,IF($A78=4,OFFSET(F78,-1,0)+1,OFFSET(F78,-1,0)))","v":0},{"$f":"IF(AND($A78<=4,$A78<>0),0,IF($A78=\"S\",OFFSET(G78,-1,0)+1,OFFSET(G78,-1,0)))","v":4},0,0,"Serviço",{"$f":"IF($A78=0,\"-\",CONCATENATE(C78&\".\",IF(AND($A$5>=2,$A78>=2),D78&\".\",\"\"),IF(AND($A$5>=3,$A78>=3),E78&\".\",\"\"),IF(AND($A$5>=4,$A78>=4),F78&\".\",\"\"),IF($A78=\"S\",G78&\".\",\"\")))","v":"1.14.4."},"SINAPI","94223",{"$f":"IF($A78=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CUMEEIRA PARA TELHA DE FIBROCIMENTO ONDULADA E = 6 MM, INCLUSO ACESSÓRIOS DE FIXAÇÃO E IÇAMENTO. AF_07/2019"},{"$f":"Referencia.Unidade","v":"M"},21,42.51,"BDI 1",{"$f":"IF($A78=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z78),15-13*$X$6)),0)","v":55.26},{"$f":"IF($A78=\"S\",VTOTAL1,IF($A78=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":1160.46},{"$f":"IF($J78=\"\",\"\",IF($N78=\"\",\"DESCRIÇÃO\",IF(AND($J78=\"Serviço\",$O78=\"\"),\"UNIDADE\",IF($T78<=0,\"SEM VALOR\",IF(AND($Y78<>\"\",$Q78>$Y78),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A78=0,$A78=\"S\",$A78>CFF!$A$9),\"\",MAX(V$12:OFFSET(V78,-1,0))+1)","v":""},{"$f":"IF(AND($J78=\"Serviço\",$M78<>\"\"),IF($L78=\"\",$M78,CONCATENATE($L78,\"-\",$M78)))","v":"SINAPI-94223"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":6540},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":42.51},{"$f":"ROUND(IF(ISNUMBER(R78),R78,IF(LEFT(R78,3)=\"BDI\",HLOOKUP(R78,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J79=\"Meta\")+4*(J79=\"Nível 2\")+8*(J79=\"Nível 3\")+16*(J79=\"Nível 4\")+32*(J79=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":2},{"$f":"IF(OR(A79=\"S\",A79=0),0,IF(ISERROR(I79),H79,SMALL(H79:I79,1)))","v":3},{"$f":"IF($A79=1,OFFSET(C79,-1,0)+1,OFFSET(C79,-1,0))","v":1},{"$f":"IF($A79=1,0,IF($A79=2,OFFSET(D79,-1,0)+1,OFFSET(D79,-1,0)))","v":15},{"$f":"IF(AND($A79<=2,$A79<>0),0,IF($A79=3,OFFSET(E79,-1,0)+1,OFFSET(E79,-1,0)))","v":0},{"$f":"IF(AND($A79<=3,$A79<>0),0,IF($A79=4,OFFSET(F79,-1,0)+1,OFFSET(F79,-1,0)))","v":0},{"$f":"IF(AND($A79<=4,$A79<>0),0,IF($A79=\"S\",OFFSET(G79,-1,0)+1,OFFSET(G79,-1,0)))","v":0},{"$f":"IF(OR($A79=\"S\",$A79=0),0,MATCH(0,OFFSET($B79,1,$A79,ROW($A$117)-ROW($A79)),0))","v":36},{"$f":"IF(OR($A79=\"S\",$A79=0),0,MATCH(OFFSET($B79,0,$A79)+1,OFFSET($B79,1,$A79,ROW($A$117)-ROW($A79)),0))","v":3},"Nível 2",{"$f":"IF($A79=0,\"-\",CONCATENATE(C79&\".\",IF(AND($A$5>=2,$A79>=2),D79&\".\",\"\"),IF(AND($A$5>=3,$A79>=3),E79&\".\",\"\"),IF(AND($A$5>=4,$A79>=4),F79&\".\",\"\"),IF($A79=\"S\",G79&\".\",\"\")))","v":"1.15."},null,null,"FORRO PVC",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",{"$f":"IF($A79=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z79),15-13*$X$6)),0)","v":0},{"$f":"IF($A79=\"S\",VTOTAL1,IF($A79=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":6520.83},{"$f":"IF($J79=\"\",\"\",IF($N79=\"\",\"DESCRIÇÃO\",IF(AND($J79=\"Serviço\",$O79=\"\"),\"UNIDADE\",IF($T79<=0,\"SEM VALOR\",IF(AND($Y79<>\"\",$Q79>$Y79),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A79=0,$A79=\"S\",$A79>CFF!$A$9),\"\",MAX(V$12:OFFSET(V79,-1,0))+1)","v":16},{"$f":"IF(AND($J79=\"Serviço\",$M79<>\"\"),IF($L79=\"\",$M79,CONCATENATE($L79,\"-\",$M79)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R79),R79,IF(LEFT(R79,3)=\"BDI\",HLOOKUP(R79,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,15,0,0,1,0,0,"Serviço","1.15.1.","SINAPI","96111",{"$f":"IF($A80=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"FORRO EM RÉGUAS DE PVC, FRISADO, PARA AMBIENTES RESIDENCIAIS, INCLUSIVE ESTRUTURA DE FIXAÇÃO. AF_05/2017_P"},{"$f":"Referencia.Unidade","v":"M2"},99.76,{"$f":"Y80","v":41.76},"BDI 1",{"$f":"IF($A80=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z80),15-13*$X$6)),0)","v":54.29},{"$f":"IF($A80=\"S\",VTOTAL1,IF($A80=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":5415.97},"",{"$f":"IF(OR($A80=0,$A80=\"S\",$A80>CFF!$A$9),\"\",MAX(V$12:OFFSET(V80,-1,0))+1)","v":""},"SINAPI-96111",{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":11025},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":41.76},{"$f":"ROUND(IF(ISNUMBER(R80),R80,IF(LEFT(R80,3)=\"BDI\",HLOOKUP(R80,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,15,0,0,2,0,0,"Serviço","1.15.2.","SINAPI","96121",{"$f":"IF($A81=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"ACABAMENTOS PARA FORRO (RODA-FORRO EM PERFIL METÁLICO E PLÁSTICO). AF_05/2017"},{"$f":"Referencia.Unidade","v":"M"},115.21,{"$f":"Y81","v":7.38},"BDI 1",{"$f":"IF($A81=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z81),15-13*$X$6)),0)","v":9.59},{"$f":"IF($A81=\"S\",VTOTAL1,IF($A81=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":1104.8599999999999},"",{"$f":"IF(OR($A81=0,$A81=\"S\",$A81>CFF!$A$9),\"\",MAX(V$12:OFFSET(V81,-1,0))+1)","v":""},"SINAPI-96121",{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":11027},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":7.38},{"$f":"ROUND(IF(ISNUMBER(R81),R81,IF(LEFT(R81,3)=\"BDI\",HLOOKUP(R81,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,10,1,16,0,0,0,{"$f":"IF(OR($A82=\"S\",$A82=0),0,MATCH(0,OFFSET($B82,1,$A82,ROW($A$117)-ROW($A82)),0))","v":33},{"$f":"IF(OR($A82=\"S\",$A82=0),0,MATCH(OFFSET($B82,0,$A82)+1,OFFSET($B82,1,$A82,ROW($A$117)-ROW($A82)),0))","v":10},"Nível 2","1.16.",null,null,"INSTALAÇÕES ELÉTRICAS",{"$f":"Referencia.Unidade","v":""},null,0,"BDI 1",0,5508.31,"",{"$f":"IF(OR($A82=0,$A82=\"S\",$A82>CFF!$A$9),\"\",MAX(V$12:OFFSET(V82,-1,0))+1)","v":17},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R82),R82,IF(LEFT(R82,3)=\"BDI\",HLOOKUP(R82,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,1,0,0,"Serviço","1.16.1.","SINAPI","91834",{"$f":"IF($A83=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PVC, DN 25 MM (3/4\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"Referencia.Unidade","v":"M"},30,{"$f":"Y83","v":6.26},"BDI 1",8.14,244.2,"",{"$f":"IF(OR($A83=0,$A83=\"S\",$A83>CFF!$A$9),\"\",MAX(V$12:OFFSET(V83,-1,0))+1)","v":""},"SINAPI-91834",7697,6.26,{"$f":"ROUND(IF(ISNUMBER(R83),R83,IF(LEFT(R83,3)=\"BDI\",HLOOKUP(R83,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,2,0,0,"Serviço","1.16.2.","SINAPI","91928",{"$f":"IF($A84=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 4 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"Referencia.Unidade","v":"M"},60,{"$f":"Y84","v":4.4800000000000004},"BDI 1",5.82,349.2,"",{"$f":"IF(OR($A84=0,$A84=\"S\",$A84>CFF!$A$9),\"\",MAX(V$12:OFFSET(V84,-1,0))+1)","v":""},"SINAPI-91928",7824,4.4800000000000004,{"$f":"ROUND(IF(ISNUMBER(R84),R84,IF(LEFT(R84,3)=\"BDI\",HLOOKUP(R84,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,3,0,0,"Serviço","1.16.3.","SINAPI","92979",{"$f":"IF($A85=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 10 MM², ANTI-CHAMA 450/750 V, PARA DISTRIBUIÇÃO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"Referencia.Unidade","v":"M"},10,6.7,"BDI 1",8.7100000000000009,87.1,"",{"$f":"IF(OR($A85=0,$A85=\"S\",$A85>CFF!$A$9),\"\",MAX(V$12:OFFSET(V85,-1,0))+1)","v":""},"SINAPI-92979",7832,6.7,{"$f":"ROUND(IF(ISNUMBER(R85),R85,IF(LEFT(R85,3)=\"BDI\",HLOOKUP(R85,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,4,0,0,"Serviço","1.16.4.","SINAPI","84402",{"$f":"IF($A86=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"QUADRO DE DISTRIBUICAO DE ENERGIA P/ 6 DISJUNTORES TERMOMAGNETICOS MONOPOLARES SEM BARRAMENTO, DE EMBUTIR, EM PVC - FORNECIMENTO E INSTALACAO"},{"$f":"Referencia.Unidade","v":"UN"},2,71.45,"BDI 1",92.89,185.78,"",{"$f":"IF(OR($A86=0,$A86=\"S\",$A86>CFF!$A$9),\"\",MAX(V$12:OFFSET(V86,-1,0))+1)","v":""},"SINAPI-84402",7936,71.45,{"$f":"ROUND(IF(ISNUMBER(R86),R86,IF(LEFT(R86,3)=\"BDI\",HLOOKUP(R86,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,5,0,0,"Serviço","1.16.5.","SINAPI","74130/1",{"$f":"IF($A87=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"DISJUNTOR TERMOMAGNETICO MONOPOLAR PADRAO NEMA (AMERICANO) 10 A 30A 240V, FORNECIMENTO E INSTALACAO"},{"$f":"Referencia.Unidade","v":"UN"},10,14.35,"BDI 1",18.66,186.6,"",{"$f":"IF(OR($A87=0,$A87=\"S\",$A87>CFF!$A$9),\"\",MAX(V$12:OFFSET(V87,-1,0))+1)","v":""},"SINAPI-74130/1",7919,14.35,{"$f":"ROUND(IF(ISNUMBER(R87),R87,IF(LEFT(R87,3)=\"BDI\",HLOOKUP(R87,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,6,0,0,"Serviço","1.16.6.","SINAPI","97592",{"$f":"IF($A88=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"LUMINÁRIA TIPO PLAFON, DE SOBREPOR, COM 1 LÂMPADA LED DE 12/13 W, SEM REATOR - FORNECIMENTO E INSTALAÇÃO. AF_02/2020"},{"$f":"Referencia.Unidade","v":"UN"},16,35.299999999999997,"BDI 1",45.89,734.24,"",{"$f":"IF(OR($A88=0,$A88=\"S\",$A88>CFF!$A$9),\"\",MAX(V$12:OFFSET(V88,-1,0))+1)","v":""},"SINAPI-97592",8061,35.299999999999997,{"$f":"ROUND(IF(ISNUMBER(R88),R88,IF(LEFT(R88,3)=\"BDI\",HLOOKUP(R88,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,7,0,0,"Serviço","1.16.7.","SINAPI","93128",{"$f":"IF($A89=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PONTO DE ILUMINAÇÃO RESIDENCIAL INCLUINDO INTERRUPTOR SIMPLES, CAIXA ELÉTRICA, ELETRODUTO, CABO, RASGO, QUEBRA E CHUMBAMENTO (EXCLUINDO LUMINÁRIA E LÂMPADA). AF_01/2016"},{"$f":"Referencia.Unidade","v":"UN"},4,106.65,"BDI 1",138.65,554.6,"",{"$f":"IF(OR($A89=0,$A89=\"S\",$A89>CFF!$A$9),\"\",MAX(V$12:OFFSET(V89,-1,0))+1)","v":""},"SINAPI-93128",8246,106.65,{"$f":"ROUND(IF(ISNUMBER(R89),R89,IF(LEFT(R89,3)=\"BDI\",HLOOKUP(R89,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,8,0,0,"Serviço","1.16.8.","SINAPI","93141",{"$f":"IF($A90=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PONTO DE TOMADA RESIDENCIAL INCLUINDO TOMADA 10A/250V, CAIXA ELÉTRICA, ELETRODUTO, CABO, RASGO, QUEBRA E CHUMBAMENTO. AF_01/2016"},{"$f":"Referencia.Unidade","v":"UN"},15,129.11000000000001,"BDI 1",167.84,2517.6,"",{"$f":"IF(OR($A90=0,$A90=\"S\",$A90>CFF!$A$9),\"\",MAX(V$12:OFFSET(V90,-1,0))+1)","v":""},"SINAPI-93141",8251,129.11000000000001,{"$f":"ROUND(IF(ISNUMBER(R90),R90,IF(LEFT(R90,3)=\"BDI\",HLOOKUP(R90,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,16,0,0,9,0,0,"Serviço","1.16.9.","SINAPI","93144",{"$f":"IF($A91=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PONTO DE UTILIZAÇÃO DE EQUIPAMENTOS ELÉTRICOS, RESIDENCIAL, INCLUINDO SUPORTE E PLACA, CAIXA ELÉTRICA, ELETRODUTO, CABO, RASGO, QUEBRA E CHUMBAMENTO. AF_01/2016"},{"$f":"Referencia.Unidade","v":"UN"},3,166.41,"BDI 1",216.33,648.99,"",{"$f":"IF(OR($A91=0,$A91=\"S\",$A91>CFF!$A$9),\"\",MAX(V$12:OFFSET(V91,-1,0))+1)","v":""},"SINAPI-93144",8254,166.41,{"$f":"ROUND(IF(ISNUMBER(R91),R91,IF(LEFT(R91,3)=\"BDI\",HLOOKUP(R91,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,4,1,17,0,0,0,23,4,"Nível 2","1.17.","SINAPI",null,"INSTALAÇÕES HIDRÁULICAS",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",0,1264.79,"",{"$f":"IF(OR($A92=0,$A92=\"S\",$A92>CFF!$A$9),\"\",MAX(V$12:OFFSET(V92,-1,0))+1)","v":18},false,"X",0,{"$f":"ROUND(IF(ISNUMBER(R92),R92,IF(LEFT(R92,3)=\"BDI\",HLOOKUP(R92,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J93=\"Meta\")+4*(J93=\"Nível 2\")+8*(J93=\"Nível 3\")+16*(J93=\"Nível 4\")+32*(J93=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A93=\"S\",A93=0),0,IF(ISERROR(I93),H93,SMALL(H93:I93,1)))","v":0},{"$f":"IF($A93=1,OFFSET(C93,-1,0)+1,OFFSET(C93,-1,0))","v":1},{"$f":"IF($A93=1,0,IF($A93=2,OFFSET(D93,-1,0)+1,OFFSET(D93,-1,0)))","v":17},{"$f":"IF(AND($A93<=2,$A93<>0),0,IF($A93=3,OFFSET(E93,-1,0)+1,OFFSET(E93,-1,0)))","v":0},{"$f":"IF(AND($A93<=3,$A93<>0),0,IF($A93=4,OFFSET(F93,-1,0)+1,OFFSET(F93,-1,0)))","v":0},{"$f":"IF(AND($A93<=4,$A93<>0),0,IF($A93=\"S\",OFFSET(G93,-1,0)+1,OFFSET(G93,-1,0)))","v":1},0,0,"Serviço",{"$f":"IF($A93=0,\"-\",CONCATENATE(C93&\".\",IF(AND($A$5>=2,$A93>=2),D93&\".\",\"\"),IF(AND($A$5>=3,$A93>=3),E93&\".\",\"\"),IF(AND($A$5>=4,$A93>=4),F93&\".\",\"\"),IF($A93=\"S\",G93&\".\",\"\")))","v":"1.17.1."},"SINAPI","89957",{"$f":"IF($A93=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PONTO DE CONSUMO TERMINAL DE ÁGUA FRIA (SUBRAMAL) COM TUBULAÇÃO DE PVC, DN 25 MM, INSTALADO EM RAMAL DE ÁGUA, INCLUSOS RASGO E CHUMBAMENTO EM ALVENARIA. AF_12/2014"},{"$f":"Referencia.Unidade","v":"UN"},3,{"$f":"Y93","v":95.53},"BDI 1",{"$f":"IF($A93=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z93),15-13*$X$6)),0)","v":124.19},{"$f":"IF($A93=\"S\",VTOTAL1,IF($A93=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":372.57},{"$f":"IF($J93=\"\",\"\",IF($N93=\"\",\"DESCRIÇÃO\",IF(AND($J93=\"Serviço\",$O93=\"\"),\"UNIDADE\",IF($T93<=0,\"SEM VALOR\",IF(AND($Y93<>\"\",$Q93>$Y93),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A93=0,$A93=\"S\",$A93>CFF!$A$9),\"\",MAX(V$12:OFFSET(V93,-1,0))+1)","v":""},{"$f":"IF(AND($J93=\"Serviço\",$M93<>\"\"),IF($L93=\"\",$M93,CONCATENATE($L93,\"-\",$M93)))","v":"SINAPI-89957"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":9860},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":95.53},{"$f":"ROUND(IF(ISNUMBER(R93),R93,IF(LEFT(R93,3)=\"BDI\",HLOOKUP(R93,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,17,0,0,2,0,0,"Serviço","1.17.2.","SINAPI","89971",{"$f":"IF($A94=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"KIT DE REGISTRO DE GAVETA BRUTO DE LATÃO ½\", INCLUSIVE CONEXÕES, ROSCÁVEL, INSTALADO EM RAMAL DE ÁGUA FRIA - FORNECIMENTO E INSTALAÇÃO. AF_12/2014"},{"$f":"Referencia.Unidade","v":"UN"},2,{"$f":"Y94","v":44.15},"BDI 1",57.4,114.8,"",{"$f":"IF(OR($A94=0,$A94=\"S\",$A94>CFF!$A$9),\"\",MAX(V$12:OFFSET(V94,-1,0))+1)","v":""},"SINAPI-89971",9869,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":44.15},{"$f":"ROUND(IF(ISNUMBER(R94),R94,IF(LEFT(R94,3)=\"BDI\",HLOOKUP(R94,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,17,0,0,3,0,0,"Serviço","1.17.3.","SINAPI","86933",{"$f":"IF($A95=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"BANCADA DE MÁRMORE SINTÉTICO 120 X 60CM, COM CUBA INTEGRADA, INCLUSO SIFÃO TIPO GARRAFA EM PVC, VÁLVULA EM PLÁSTICO CROMADO TIPO AMERICANA E TORNEIRA CROMADA LONGA, DE PAREDE, PADRÃO POPULAR - FORNECIMENTO E INSTALAÇÃO. AF_01/2020"},{"$f":"Referencia.Unidade","v":"UN"},2,299.01,"BDI 1",388.71,777.42,"",{"$f":"IF(OR($A95=0,$A95=\"S\",$A95>CFF!$A$9),\"\",MAX(V$12:OFFSET(V95,-1,0))+1)","v":""},"SINAPI-86933",9763,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":299.01},{"$f":"ROUND(IF(ISNUMBER(R95),R95,IF(LEFT(R95,3)=\"BDI\",HLOOKUP(R95,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,8,1,18,0,0,0,19,8,"Nível 2","1.18.","SINAPI",null,"INSTALAÇÕES ESGOTO",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",0,7407.04,"",{"$f":"IF(OR($A96=0,$A96=\"S\",$A96>CFF!$A$9),\"\",MAX(V$12:OFFSET(V96,-1,0))+1)","v":19},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R96),R96,IF(LEFT(R96,3)=\"BDI\",HLOOKUP(R96,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,18,0,0,1,0,0,"Serviço","1.18.1.","SINAPI","89711",{"$f":"IF($A97=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TUBO PVC, SERIE NORMAL, ESGOTO PREDIAL, DN 40 MM, FORNECIDO E INSTALADO EM RAMAL DE DESCARGA OU RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"Referencia.Unidade","v":"M"},6,{"$f":"Y97","v":13.16},"BDI 1",17.11,102.66,"",{"$f":"IF(OR($A97=0,$A97=\"S\",$A97>CFF!$A$9),\"\",MAX(V$12:OFFSET(V97,-1,0))+1)","v":""},"SINAPI-89711",8379,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":13.16},{"$f":"ROUND(IF(ISNUMBER(R97),R97,IF(LEFT(R97,3)=\"BDI\",HLOOKUP(R97,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,18,0,0,2,0,0,"Serviço","1.18.2.","SINAPI","89712",{"$f":"IF($A98=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TUBO PVC, SERIE NORMAL, ESGOTO PREDIAL, DN 50 MM, FORNECIDO E INSTALADO EM RAMAL DE DESCARGA OU RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"Referencia.Unidade","v":"M"},3,{"$f":"Y98","v":19.87},"BDI 1",25.83,77.489999999999995,"",{"$f":"IF(OR($A98=0,$A98=\"S\",$A98>CFF!$A$9),\"\",MAX(V$12:OFFSET(V98,-1,0))+1)","v":""},"SINAPI-89712",8380,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":19.87},{"$f":"ROUND(IF(ISNUMBER(R98),R98,IF(LEFT(R98,3)=\"BDI\",HLOOKUP(R98,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,18,0,0,3,0,0,"Serviço","1.18.3.","SINAPI","89714",{"$f":"IF($A99=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TUBO PVC, SERIE NORMAL, ESGOTO PREDIAL, DN 100 MM, FORNECIDO E INSTALADO EM RAMAL DE DESCARGA OU RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"Referencia.Unidade","v":"M"},15,39.200000000000003,"BDI 1",50.96,764.4,"",{"$f":"IF(OR($A99=0,$A99=\"S\",$A99>CFF!$A$9),\"\",MAX(V$12:OFFSET(V99,-1,0))+1)","v":""},"SINAPI-89714",8382,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":39.200000000000003},{"$f":"ROUND(IF(ISNUMBER(R99),R99,IF(LEFT(R99,3)=\"BDI\",HLOOKUP(R99,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,18,0,0,4,0,0,"Serviço","1.18.4.","SINAPI","98052",{"$f":"IF($A100=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TANQUE SÉPTICO CIRCULAR, EM CONCRETO PRÉ-MOLDADO, DIÂMETRO INTERNO = 1,10 M, ALTURA INTERNA = 2,50 M, VOLUME ÚTIL: 2138,2 L (PARA 5 CONTRIBUINTES). AF_05/2018"},{"$f":"Referencia.Unidade","v":"UN"},1,1221.48,"BDI 1",1587.92,1587.92,"",{"$f":"IF(OR($A100=0,$A100=\"S\",$A100>CFF!$A$9),\"\",MAX(V$12:OFFSET(V100,-1,0))+1)","v":""},"SINAPI-98052",9814,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":1221.48},{"$f":"ROUND(IF(ISNUMBER(R100),R100,IF(LEFT(R100,3)=\"BDI\",HLOOKUP(R100,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,18,0,0,5,0,0,"Serviço","1.18.5.","SINAPI","98078",{"$f":"IF($A101=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"SUMIDOURO RETANGULAR, EM ALVENARIA COM TIJOLOS CERÂMICOS MACIÇOS, DIMENSÕES INTERNAS: 0,8 X 1,4 X 3,0 M, ÁREA DE INFILTRAÇÃO: 13,2 M² (PARA 5 CONTRIBUINTES). AF_05/2018"},{"$f":"Referencia.Unidade","v":"UN"},1,3287.71,"BDI 1",4274.0200000000004,4274.0200000000004,"",{"$f":"IF(OR($A101=0,$A101=\"S\",$A101>CFF!$A$9),\"\",MAX(V$12:OFFSET(V101,-1,0))+1)","v":""},"SINAPI-98078",9835,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":3287.71},{"$f":"ROUND(IF(ISNUMBER(R101),R101,IF(LEFT(R101,3)=\"BDI\",HLOOKUP(R101,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,18,0,0,6,0,0,"Serviço","1.18.6.","SINAPI","97901",{"$f":"IF($A102=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CAIXA ENTERRADA HIDRÁULICA RETANGULAR EM ALVENARIA COM TIJOLOS CERÂMICOS MACIÇOS, DIMENSÕES INTERNAS: 0,4X0,4X0,4 M PARA REDE DE ESGOTO. AF_05/2018"},{"$f":"Referencia.Unidade","v":"UN"},2,218.48,"BDI 1",284.02,568.04,"",{"$f":"IF(OR($A102=0,$A102=\"S\",$A102>CFF!$A$9),\"\",MAX(V$12:OFFSET(V102,-1,0))+1)","v":""},"SINAPI-97901",9683,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":218.48},{"$f":"ROUND(IF(ISNUMBER(R102),R102,IF(LEFT(R102,3)=\"BDI\",HLOOKUP(R102,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,18,0,0,7,0,0,"Serviço","1.18.7.","SINAPI","89707",{"$f":"IF($A103=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CAIXA SIFONADA, PVC, DN 100 X 100 X 50 MM, JUNTA ELÁSTICA, FORNECIDA E INSTALADA EM RAMAL DE DESCARGA OU EM RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"Referencia.Unidade","v":"UN"},1,25.01,"BDI 1",32.51,32.51,"",{"$f":"IF(OR($A103=0,$A103=\"S\",$A103>CFF!$A$9),\"\",MAX(V$12:OFFSET(V103,-1,0))+1)","v":""},"SINAPI-89707",9709,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":25.01},{"$f":"ROUND(IF(ISNUMBER(R103),R103,IF(LEFT(R103,3)=\"BDI\",HLOOKUP(R103,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,3,1,19,0,0,0,11,3,"Nível 2","1.19.",null,null,"LOUÇAS E METAIS",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",0,723.29,"",{"$f":"IF(OR($A104=0,$A104=\"S\",$A104>CFF!$A$9),\"\",MAX(V$12:OFFSET(V104,-1,0))+1)","v":20},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R104),R104,IF(LEFT(R104,3)=\"BDI\",HLOOKUP(R104,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,19,0,0,1,0,0,"Serviço","1.19.1.","SINAPI","86932",{"$f":"IF($A105=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"VASO SANITÁRIO SIFONADO COM CAIXA ACOPLADA LOUÇA BRANCA - PADRÃO MÉDIO, INCLUSO ENGATE FLEXÍVEL EM METAL CROMADO, 1/2  X 40CM - FORNECIMENTO E INSTALAÇÃO. AF_01/2020"},{"$f":"Referencia.Unidade","v":"UN"},1,{"$f":"Y105","v":432.78},"BDI 1",562.61,562.61,"",{"$f":"IF(OR($A105=0,$A105=\"S\",$A105>CFF!$A$9),\"\",MAX(V$12:OFFSET(V105,-1,0))+1)","v":""},"SINAPI-86932",9762,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":432.78},{"$f":"ROUND(IF(ISNUMBER(R105),R105,IF(LEFT(R105,3)=\"BDI\",HLOOKUP(R105,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,19,0,0,2,0,0,"Serviço","1.19.2.","SINAPI","86906",{"$f":"IF($A106=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TORNEIRA CROMADA DE MESA, 1/2\u0094 OU 3/4\u0094, PARA LAVATÓRIO, PADRÃO POPULAR - FORNECIMENTO E INSTALAÇÃO. AF_01/2020"},{"$f":"Referencia.Unidade","v":"UN"},2,{"$f":"Y106","v":61.8},"BDI 1",80.34,160.68,"",{"$f":"IF(OR($A106=0,$A106=\"S\",$A106>CFF!$A$9),\"\",MAX(V$12:OFFSET(V106,-1,0))+1)","v":""},"SINAPI-86906",9740,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":61.8},{"$f":"ROUND(IF(ISNUMBER(R106),R106,IF(LEFT(R106,3)=\"BDI\",HLOOKUP(R106,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[2,8,1,20,0,0,0,8,{"$error":"#N/A"},"Nível 2","1.20.",null,null,"COBERTURA DA ENTRADA (TOLDO) ",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",0,5010,"",{"$f":"IF(OR($A107=0,$A107=\"S\",$A107>CFF!$A$9),\"\",MAX(V$12:OFFSET(V107,-1,0))+1)","v":21},false,"X",{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R107),R107,IF(LEFT(R107,3)=\"BDI\",HLOOKUP(R107,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,20,0,0,1,0,0,"Serviço","1.20.1.","SINAPI-I","40535",{"$f":"IF($A108=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"PERFIL \"U\" SIMPLES DE ACO GALVANIZADO DOBRADO 75 X *40* MM, E = 2,65 MM"},{"$f":"Referencia.Unidade","v":"KG    "},90,{"$f":"Y108","v":5.17},"BDI 1",6.72,604.79999999999995,"",{"$f":"IF(OR($A108=0,$A108=\"S\",$A108>CFF!$A$9),\"\",MAX(V$12:OFFSET(V108,-1,0))+1)","v":""},"SINAPI-I-40535",3641,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":5.17},{"$f":"ROUND(IF(ISNUMBER(R108),R108,IF(LEFT(R108,3)=\"BDI\",HLOOKUP(R108,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,20,0,0,2,0,0,"Serviço","1.20.2.","SINAPI","94210",{"$f":"IF($A109=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TELHAMENTO COM TELHA ONDULADA DE FIBROCIMENTO E = 6 MM, COM RECOBRIMENTO LATERAL DE 1 1/4 DE ONDA PARA TELHADO COM INCLINAÇÃO MÁXIMA DE 10°, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"Referencia.Unidade","v":"M2"},25.65,{"$f":"Y109","v":37.549999999999997},"BDI 1",48.82,1252.23,"",{"$f":"IF(OR($A109=0,$A109=\"S\",$A109>CFF!$A$9),\"\",MAX(V$12:OFFSET(V109,-1,0))+1)","v":""},"SINAPI-94210",6532,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":37.549999999999997},{"$f":"ROUND(IF(ISNUMBER(R109),R109,IF(LEFT(R109,3)=\"BDI\",HLOOKUP(R109,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,20,0,0,3,0,0,"Serviço","1.20.3.","SINAPI-I","21006",{"$f":"IF($A110=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TUBO ACO CARBONO COM COSTURA, NBR 5580, CLASSE L, DN = 80 MM, E = 3,35 MM, 7,07 KG/M"},{"$f":"Referencia.Unidade","v":"M     "},20,45.09,"BDI 1",58.62,1172.4000000000001,"",{"$f":"IF(OR($A110=0,$A110=\"S\",$A110>CFF!$A$9),\"\",MAX(V$12:OFFSET(V110,-1,0))+1)","v":""},"SINAPI-I-21006",4793,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":45.09},{"$f":"ROUND(IF(ISNUMBER(R110),R110,IF(LEFT(R110,3)=\"BDI\",HLOOKUP(R110,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,20,0,0,4,0,0,"Serviço","1.20.4.","SINAPI","92255",{"$f":"IF($A111=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"INSTALAÇÃO DE TESOURA (INTEIRA OU MEIA), EM AÇO, PARA VÃOS MAIORES OU IGUAIS A 3,0 M E MENORES QUE 6,0 M, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"Referencia.Unidade","v":"UN"},6,131.44,"BDI 1",170.87,1025.22,"",{"$f":"IF(OR($A111=0,$A111=\"S\",$A111>CFF!$A$9),\"\",MAX(V$12:OFFSET(V111,-1,0))+1)","v":""},"SINAPI-92255",6555,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":131.44},{"$f":"ROUND(IF(ISNUMBER(R111),R111,IF(LEFT(R111,3)=\"BDI\",HLOOKUP(R111,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,20,0,0,5,0,0,"Serviço","1.20.5.","SINAPI-I","21001",{"$f":"IF($A112=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"TUBO ACO CARBONO COM COSTURA, NBR 5580, CLASSE L, DN = 25 MM, E = 2,65 MM, 2,02 KG/M"},{"$f":"Referencia.Unidade","v":"M     "},30,12.93,"BDI 1",16.809999999999999,504.3,"",{"$f":"IF(OR($A112=0,$A112=\"S\",$A112>CFF!$A$9),\"\",MAX(V$12:OFFSET(V112,-1,0))+1)","v":""},"SINAPI-I-21001",4791,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":12.93},{"$f":"ROUND(IF(ISNUMBER(R112),R112,IF(LEFT(R112,3)=\"BDI\",HLOOKUP(R112,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,1,20,0,0,6,0,0,"Serviço","1.20.6.","SINAPI","94964",{"$f":"IF($A113=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 400 L. AF_07/2016"},{"$f":"Referencia.Unidade","v":"M3"},0.4,322.17,"BDI 1",418.82,167.53,"",{"$f":"IF(OR($A113=0,$A113=\"S\",$A113>CFF!$A$9),\"\",MAX(V$12:OFFSET(V113,-1,0))+1)","v":""},"SINAPI-94964",7558,{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":322.17},{"$f":"ROUND(IF(ISNUMBER(R113),R113,IF(LEFT(R113,3)=\"BDI\",HLOOKUP(R113,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J114=\"Meta\")+4*(J114=\"Nível 2\")+8*(J114=\"Nível 3\")+16*(J114=\"Nível 4\")+32*(J114=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A114=\"S\",A114=0),0,IF(ISERROR(I114),H114,SMALL(H114:I114,1)))","v":0},{"$f":"IF($A114=1,OFFSET(C114,-1,0)+1,OFFSET(C114,-1,0))","v":1},{"$f":"IF($A114=1,0,IF($A114=2,OFFSET(D114,-1,0)+1,OFFSET(D114,-1,0)))","v":20},{"$f":"IF(AND($A114<=2,$A114<>0),0,IF($A114=3,OFFSET(E114,-1,0)+1,OFFSET(E114,-1,0)))","v":0},{"$f":"IF(AND($A114<=3,$A114<>0),0,IF($A114=4,OFFSET(F114,-1,0)+1,OFFSET(F114,-1,0)))","v":0},{"$f":"IF(AND($A114<=4,$A114<>0),0,IF($A114=\"S\",OFFSET(G114,-1,0)+1,OFFSET(G114,-1,0)))","v":7},{"$f":"IF(OR($A114=\"S\",$A114=0),0,MATCH(0,OFFSET($B114,1,$A114,ROW($A$117)-ROW($A114)),0))","v":0},{"$f":"IF(OR($A114=\"S\",$A114=0),0,MATCH(OFFSET($B114,0,$A114)+1,OFFSET($B114,1,$A114,ROW($A$117)-ROW($A114)),0))","v":0},"Serviço",{"$f":"IF($A114=0,\"-\",CONCATENATE(C114&\".\",IF(AND($A$5>=2,$A114>=2),D114&\".\",\"\"),IF(AND($A$5>=3,$A114>=3),E114&\".\",\"\"),IF(AND($A$5>=4,$A114>=4),F114&\".\",\"\"),IF($A114=\"S\",G114&\".\",\"\")))","v":"1.20.7."},"SINAPI-I","6110",{"$f":"IF($A114=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"SERRALHEIRO"},{"$f":"Referencia.Unidade","v":"H     "},16,13.63,"BDI 1",{"$f":"IF($A114=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z114),15-13*$X$6)),0)","v":17.72},{"$f":"IF($A114=\"S\",VTOTAL1,IF($A114=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":283.52},{"$f":"IF($J114=\"\",\"\",IF($N114=\"\",\"DESCRIÇÃO\",IF(AND($J114=\"Serviço\",$O114=\"\"),\"UNIDADE\",IF($T114<=0,\"SEM VALOR\",IF(AND($Y114<>\"\",$Q114>$Y114),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A114=0,$A114=\"S\",$A114>CFF!$A$9),\"\",MAX(V$12:OFFSET(V114,-1,0))+1)","v":""},{"$f":"IF(AND($J114=\"Serviço\",$M114<>\"\"),IF($L114=\"\",$M114,CONCATENATE($L114,\"-\",$M114)))","v":"SINAPI-I-6110"},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":4172},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":13.63},{"$f":"ROUND(IF(ISNUMBER(R114),R114,IF(LEFT(R114,3)=\"BDI\",HLOOKUP(R114,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[{"$f":"CHOOSE(1+LOG(1+2*(J115=\"Meta\")+4*(J115=\"Nível 2\")+8*(J115=\"Nível 3\")+16*(J115=\"Nível 4\")+32*(J115=\"Serviço\"),2),0,1,2,3,4,\"S\")","v":1},{"$f":"IF(OR(A115=\"S\",A115=0),0,IF(ISERROR(I115),H115,SMALL(H115:I115,1)))","v":2},{"$f":"IF($A115=1,OFFSET(C115,-1,0)+1,OFFSET(C115,-1,0))","v":2},{"$f":"IF($A115=1,0,IF($A115=2,OFFSET(D115,-1,0)+1,OFFSET(D115,-1,0)))","v":0},{"$f":"IF(AND($A115<=2,$A115<>0),0,IF($A115=3,OFFSET(E115,-1,0)+1,OFFSET(E115,-1,0)))","v":0},{"$f":"IF(AND($A115<=3,$A115<>0),0,IF($A115=4,OFFSET(F115,-1,0)+1,OFFSET(F115,-1,0)))","v":0},{"$f":"IF(AND($A115<=4,$A115<>0),0,IF($A115=\"S\",OFFSET(G115,-1,0)+1,OFFSET(G115,-1,0)))","v":0},{"$f":"IF(OR($A115=\"S\",$A115=0),0,MATCH(0,OFFSET($B115,1,$A115,ROW($A$117)-ROW($A115)),0))","v":2},{"$f":"IF(OR($A115=\"S\",$A115=0),0,MATCH(OFFSET($B115,0,$A115)+1,OFFSET($B115,1,$A115,ROW($A$117)-ROW($A115)),0))","v":{"$error":"#N/A"}},"Meta",{"$f":"IF($A115=0,\"-\",CONCATENATE(C115&\".\",IF(AND($A$5>=2,$A115>=2),D115&\".\",\"\"),IF(AND($A$5>=3,$A115>=3),E115&\".\",\"\"),IF(AND($A$5>=4,$A115>=4),F115&\".\",\"\"),IF($A115=\"S\",G115&\".\",\"\")))","v":"2."},null,null,"Despesas Diretas - ( obra no interior do municipio)",{"$f":"Referencia.Unidade","v":""},null,null,"BDI 1",{"$f":"IF($A115=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z115),15-13*$X$6)),0)","v":0},{"$f":"IF($A115=\"S\",VTOTAL1,IF($A115=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":6713.2},{"$f":"IF($J115=\"\",\"\",IF($N115=\"\",\"DESCRIÇÃO\",IF(AND($J115=\"Serviço\",$O115=\"\"),\"UNIDADE\",IF($T115<=0,\"SEM VALOR\",IF(AND($Y115<>\"\",$Q115>$Y115),\"ACIMA REF.\",\"\")))))","v":""},{"$f":"IF(OR($A115=0,$A115=\"S\",$A115>CFF!$A$9),\"\",MAX(V$12:OFFSET(V115,-1,0))+1)","v":22},{"$f":"IF(AND($J115=\"Serviço\",$M115<>\"\"),IF($L115=\"\",$M115,CONCATENATE($L115,\"-\",$M115)))","v":false},{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":"X"},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":0},{"$f":"ROUND(IF(ISNUMBER(R115),R115,IF(LEFT(R115,3)=\"BDI\",HLOOKUP(R115,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
["S",0,2,0,0,0,1,0,0,"Serviço","2.0.1.","COTAÇÃO","001",{"$f":"IF($A116=\"S\",Referencia.Descricao,\"(digite a descrição aqui)\")","v":"Alimentação"},{"$f":"Referencia.Unidade","v":"und"},1,{"$f":"(322.75*4*4)","v":5164},"BDI 1",{"$f":"IF($A116=\"S\",IF($Q$10=\"Preço Unitário (R$)\",PO.CustoUnitario,ROUND(PO.CustoUnitario*(1+$Z116),15-13*$X$6)),0)","v":6713.2},{"$f":"IF($A116=\"S\",VTOTAL1,IF($A116=0,0,ROUND(SomaAgrup,15-13*$X$7)))","v":6713.2},"",{"$f":"IF(OR($A116=0,$A116=\"S\",$A116>CFF!$A$9),\"\",MAX(V$12:OFFSET(V116,-1,0))+1)","v":""},"COTAÇÃO-001",{"$f":"IF(AND(Fonte<>\"\",Código<>\"\"),MATCH(Fonte&\" \"&IF(Fonte=\"sinapi\",SUBSTITUTE(SUBSTITUTE(Código,\"/00\",\"/\"),\"/0\",\"/\"),Código),INDIRECT(\"'[Referência \"&_xlnm.Database&\".xls]Banco'!$a:$a\"),0),\"X\")","v":9},{"$f":"IF(Import.Desoneracao=\"sim\",Referencia.Desonerado,Referencia.NaoDesonerado)","v":5164},{"$f":"ROUND(IF(ISNUMBER(R116),R116,IF(LEFT(R116,3)=\"BDI\",HLOOKUP(R116,DADOS!$T$37:$X$38,2,FALSE),0)),15-11*$X$5)","v":0.3}]
[-1,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Encargos sociais:",null,"Para elaboração deste orçamento, foram utilizados os encargos sociais do SINAPI para a Unidade da Federação indicada."]
[]
[null,null,null,null,null,null,null,null,null,null,"Observações:"]
[null,null,null,null,null,null,null,null,null,null,"Meta 2 - Referente Vale refeição - 322,75 - 4 homens durante 4 meses "]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND($X$3=FALSE,$X$4=FALSE,$X$5=FALSE,$X$6=FALSE,$X$7=FALSE),\"Não foi considerado arredondamento nos valores da planilha.\",CONCATENATE(\"Foi considerado arredondamento de duas casas decimais para \",IF($X$3=TRUE,\"Quantidade; \",\"\"),IF($X$4=TRUE,\"Custo Unitário; \",\"\"),IF($X$5=TRUE,\"BDI; \",\"\"),IF($X$6=TRUE,\"Preço Unitário; \",\"\"),IF($X$7=TRUE,\"Preço Total.\",\"\")))","v":"Foi considerado arredondamento de duas casas decimais para Quantidade; Custo Unitário; BDI; Preço Unitário; Preço Total."}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Município","v":"SÃO FRANCISCO DE ASSIS / RS"}]
[null,null,null,null,null,null,null,null,null,null,"Local"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2020-12-23"}]
[null,null,null,null,null,null,null,null,null,null,"Data"]

{"sheet":"PLQ","index":3,"n_rows":123,"n_cols":21,"rows_kept":123,"cut":false,"hidden":true,"merged":[[118,1,118,2],[121,1,121,2]]}
[null,null,null,null,"PLQ -","PLANILHA DE LEVANTAMENTO DE QUANTIDADES"]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"OFFSET(PO!$P$12,ROW($E7)-ROW(E$12),0)","v":0}]
[]
[null,null,null,null,"-","Única"]
["Nível","Item","Descrição","Unid.","Quantidade",{"$f":"IF(OFFSET(F10,0,-1)=\"Quantidade\",1,OFFSET(F10,0,-1)+1)","v":1},2,3,4,5,6,7,8,9,10,null,null,null,null,null,{"$f":"IF(OFFSET(U10,0,-1)=\"Quantidade\",1,OFFSET(U10,0,-1)+1)","v":1}]
[{"$f":"OFFSET(PO!J$12,ROW(A11)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A11=0,\"\",OFFSET(PO!K$12,ROW(B11)-ROW(B$12),0))","v":{"$error":"#VALUE!"}},{"$f":"IF(OFFSET(PO!N$12,ROW(C11)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C11)-ROW(C$12),0))","v":""},{"$f":"IF(OFFSET(PO!O$12,ROW(D11)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D11)-ROW(D$12),0))","v":""},{"$f":"IF($A11<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F11:$P11),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E11)-ROW(F$12),0)","v":0}]
[{"$f":"PO!J12","v":"LOTE"},null,{"$f":"PO!N12","v":"ESCOLA DUQUE DE CAXIAS"}]
[{"$f":"OFFSET(PO!J$12,ROW(A13)-ROW($A$12),0)","v":"Meta"},{"$f":"IF($A13=0,\"\",OFFSET(PO!K$12,ROW(B13)-ROW(B$12),0))","v":"1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C13)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C13)-ROW(C$12),0))","v":"CONSTRUÇÃO DAS SALAS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D13)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D13)-ROW(D$12),0))","v":""},{"$f":"IF($A13<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F13:$P13),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E13)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A14)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A14=0,\"\",OFFSET(PO!K$12,ROW(B14)-ROW(B$12),0))","v":"1.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C14)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C14)-ROW(C$12),0))","v":"ESTACA COM TRADO Ø30cm, PROFUNDIDADE MÍNINA 1,5M"},{"$f":"IF(OFFSET(PO!O$12,ROW(D14)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D14)-ROW(D$12),0))","v":""},{"$f":"IF($A14<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F14:$P14),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E14)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A15)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A15=0,\"\",OFFSET(PO!K$12,ROW(B15)-ROW(B$12),0))","v":"1.1.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C15)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C15)-ROW(C$12),0))","v":"ESTACA BROCA DE CONCRETO, DIÂMETRO DE 30CM, ESCAVAÇÃO MANUAL COM TRADO CONCHA, COM ARMADURA DE ARRANQUE. AF_05/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D15)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D15)-ROW(D$12),0))","v":"M"},{"$f":"IF($A15<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F15:$P15),15-13*PO!$X$3))","v":16.5},{"$f":"OFFSET(PO!$P$12,ROW($E15)-ROW(F$12),0)","v":16.5}]
[{"$f":"OFFSET(PO!J$12,ROW(A16)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A16=0,\"\",OFFSET(PO!K$12,ROW(B16)-ROW(B$12),0))","v":"1.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C16)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C16)-ROW(C$12),0))","v":"FUNDAÇÕES VIGA BALDRAME 20X40 / PISO espessura 5cm"},{"$f":"IF(OFFSET(PO!O$12,ROW(D16)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D16)-ROW(D$12),0))","v":""},{"$f":"IF($A16<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F16:$P16),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E16)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A17)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A17=0,\"\",OFFSET(PO!K$12,ROW(B17)-ROW(B$12),0))","v":"1.2.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C17)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C17)-ROW(C$12),0))","v":"ESCAVAÇÃO MANUAL DE VALA PARA VIGA BALDRAME, SEM PREVISÃO DE FÔRMA. AF_06/2017"},{"$f":"IF(OFFSET(PO!O$12,ROW(D17)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D17)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A17<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F17:$P17),15-13*PO!$X$3))","v":3.48},{"$f":"OFFSET(PO!$P$12,ROW($E17)-ROW(F$12),0)","v":3.4820000000000007}]
[{"$f":"OFFSET(PO!J$12,ROW(A18)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A18=0,\"\",OFFSET(PO!K$12,ROW(B18)-ROW(B$12),0))","v":"1.2.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C18)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C18)-ROW(C$12),0))","v":"ARMAÇÃO DE BLOCO, VIGA BALDRAME OU SAPATA UTILIZANDO AÇO CA-50 DE 10 MM - MONTAGEM. AF_06/2017"},{"$f":"IF(OFFSET(PO!O$12,ROW(D18)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D18)-ROW(D$12),0))","v":"KG"},{"$f":"IF($A18<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F18:$P18),15-13*PO!$X$3))","v":214.84},{"$f":"OFFSET(PO!$P$12,ROW($E18)-ROW(F$12),0)","v":214.83939999999998}]
[{"$f":"OFFSET(PO!J$12,ROW(A19)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A19=0,\"\",OFFSET(PO!K$12,ROW(B19)-ROW(B$12),0))","v":"1.2.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C19)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C19)-ROW(C$12),0))","v":"ACO CA-60, 4,2 MM, OU 5,0 MM, OU 6,0 MM, OU 7,0 MM, VERGALHAO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D19)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D19)-ROW(D$12),0))","v":"KG    "},{"$f":"IF($A19<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F19:$P19),15-13*PO!$X$3))","v":36.619999999999997},{"$f":"OFFSET(PO!$P$12,ROW($E19)-ROW(F$12),0)","v":36.624000000000002}]
[{"$f":"OFFSET(PO!J$12,ROW(A20)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A20=0,\"\",OFFSET(PO!K$12,ROW(B20)-ROW(B$12),0))","v":"1.2.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C20)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C20)-ROW(C$12),0))","v":"FABRICAÇÃO DE FÔRMA PARA VIGAS, COM MADEIRA SERRADA, E = 25 MM. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D20)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D20)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A20<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F20:$P20),15-13*PO!$X$3))","v":51},{"$f":"OFFSET(PO!$P$12,ROW($E20)-ROW(F$12),0)","v":51}]
[{"$f":"OFFSET(PO!J$12,ROW(A21)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A21=0,\"\",OFFSET(PO!K$12,ROW(B21)-ROW(B$12),0))","v":"1.2.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C21)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C21)-ROW(C$12),0))","v":"TELA DE ACO SOLDADA NERVURADA, CA-60, Q-92, (1,48 KG/M2), DIAMETRO DO FIO = 4,2 MM, LARGURA = 2,45 X 60 M DE COMPRIMENTO, ESPACAMENTO DA MALHA = 15  X 15 CM"},{"$f":"IF(OFFSET(PO!O$12,ROW(D21)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D21)-ROW(D$12),0))","v":"M2    "},{"$f":"IF($A21<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F21:$P21),15-13*PO!$X$3))","v":108.82},{"$f":"OFFSET(PO!$P$12,ROW($E21)-ROW(F$12),0)","v":108.82}]
[{"$f":"OFFSET(PO!J$12,ROW(A22)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A22=0,\"\",OFFSET(PO!K$12,ROW(B22)-ROW(B$12),0))","v":"1.2.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C22)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C22)-ROW(C$12),0))","v":"CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 600 L. AF_07/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D22)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D22)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A22<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F22:$P22),15-13*PO!$X$3))","v":12.41},{"$f":"OFFSET(PO!$P$12,ROW($E22)-ROW(F$12),0)","v":12.405000000000001}]
[{"$f":"OFFSET(PO!J$12,ROW(A23)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A23=0,\"\",OFFSET(PO!K$12,ROW(B23)-ROW(B$12),0))","v":"1.2.7."},{"$f":"IF(OFFSET(PO!N$12,ROW(C23)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C23)-ROW(C$12),0))","v":"IMPERMEABILIZAÇÃO DE SUPERFÍCIE COM EMULSÃO ASFÁLTICA, 2 DEMÃOS AF_06/2018"},{"$f":"IF(OFFSET(PO!O$12,ROW(D23)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D23)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A23<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F23:$P23),15-13*PO!$X$3))","v":87.05},{"$f":"OFFSET(PO!$P$12,ROW($E23)-ROW(F$12),0)","v":87.05}]
[{"$f":"OFFSET(PO!J$12,ROW(A24)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A24=0,\"\",OFFSET(PO!K$12,ROW(B24)-ROW(B$12),0))","v":"1.2.8."},{"$f":"IF(OFFSET(PO!N$12,ROW(C24)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C24)-ROW(C$12),0))","v":"PEDRA BRITADA N. 1 (9,5 a 19 MM) POSTO PEDREIRA/FORNECEDOR, SEM FRETE"},{"$f":"IF(OFFSET(PO!O$12,ROW(D24)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D24)-ROW(D$12),0))","v":"M3    "},{"$f":"IF($A24<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F24:$P24),15-13*PO!$X$3))","v":2.16},{"$f":"OFFSET(PO!$P$12,ROW($E24)-ROW(F$12),0)","v":2.1640000000000001}]
[{"$f":"OFFSET(PO!J$12,ROW(A25)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A25=0,\"\",OFFSET(PO!K$12,ROW(B25)-ROW(B$12),0))","v":"1.2.9."},{"$f":"IF(OFFSET(PO!N$12,ROW(C25)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C25)-ROW(C$12),0))","v":"LANÇAMENTO COM USO DE BALDES, ADENSAMENTO E ACABAMENTO DE CONCRETO EM ESTRUTURAS. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D25)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D25)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A25<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F25:$P25),15-13*PO!$X$3))","v":12.41},{"$f":"OFFSET(PO!$P$12,ROW($E25)-ROW(F$12),0)","v":12.405000000000001}]
[{"$f":"OFFSET(PO!J$12,ROW(A26)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A26=0,\"\",OFFSET(PO!K$12,ROW(B26)-ROW(B$12),0))","v":"1.2.10."},{"$f":"IF(OFFSET(PO!N$12,ROW(C26)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C26)-ROW(C$12),0))","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D26)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D26)-ROW(D$12),0))","v":"M3XKM"},{"$f":"IF($A26<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F26:$P26),15-13*PO!$X$3))","v":747.9},{"$f":"OFFSET(PO!$P$12,ROW($E26)-ROW(F$12),0)","v":747.90000000000009}]
[{"$f":"OFFSET(PO!J$12,ROW(A27)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A27=0,\"\",OFFSET(PO!K$12,ROW(B27)-ROW(B$12),0))","v":"1.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C27)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C27)-ROW(C$12),0))","v":"PAREDES EXTERNAS  E=14cm"},{"$f":"IF(OFFSET(PO!O$12,ROW(D27)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D27)-ROW(D$12),0))","v":""},{"$f":"IF($A27<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F27:$P27),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E27)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A28)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A28=0,\"\",OFFSET(PO!K$12,ROW(B28)-ROW(B$12),0))","v":"1.3.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C28)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C28)-ROW(C$12),0))","v":"ALVENARIA DE VEDAÇÃO DE BLOCOS CERÂMICOS FURADOS NA HORIZONTAL DE 14X9X19CM (ESPESSURA 14CM, BLOCO DEITADO) DE PAREDES COM ÁREA LÍQUIDA MAIOR OU IGUAL A 6M² SEM VÃOS E ARGAMASSA DE ASSENTAMENTO COM PREPARO EM BETONEIRA. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D28)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D28)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A28<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F28:$P28),15-13*PO!$X$3))","v":134.19},{"$f":"OFFSET(PO!$P$12,ROW($E28)-ROW(F$12),0)","v":134.19000000000003}]
[{"$f":"OFFSET(PO!J$12,ROW(A29)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A29=0,\"\",OFFSET(PO!K$12,ROW(B29)-ROW(B$12),0))","v":"1.3.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C29)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C29)-ROW(C$12),0))","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D29)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D29)-ROW(D$12),0))","v":"M3XKM"},{"$f":"IF($A29<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F29:$P29),15-13*PO!$X$3))","v":287.27999999999997},{"$f":"OFFSET(PO!$P$12,ROW($E29)-ROW(F$12),0)","v":287.27999999999997}]
[{"$f":"OFFSET(PO!J$12,ROW(A30)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A30=0,\"\",OFFSET(PO!K$12,ROW(B30)-ROW(B$12),0))","v":"1.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C30)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C30)-ROW(C$12),0))","v":"PAREDES INTERNAS E=14cm"},{"$f":"IF(OFFSET(PO!O$12,ROW(D30)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D30)-ROW(D$12),0))","v":""},{"$f":"IF($A30<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F30:$P30),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E30)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A31)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A31=0,\"\",OFFSET(PO!K$12,ROW(B31)-ROW(B$12),0))","v":"1.4.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C31)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C31)-ROW(C$12),0))","v":"ALVENARIA DE VEDAÇÃO DE BLOCOS CERÂMICOS FURADOS NA HORIZONTAL DE 14X9X19CM (ESPESSURA 14CM, BLOCO DEITADO) DE PAREDES COM ÁREA LÍQUIDA MAIOR OU IGUAL A 6M² SEM VÃOS E ARGAMASSA DE ASSENTAMENTO COM PREPARO EM BETONEIRA. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D31)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D31)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A31<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F31:$P31),15-13*PO!$X$3))","v":36.32},{"$f":"OFFSET(PO!$P$12,ROW($E31)-ROW(F$12),0)","v":36.314999999999998}]
[{"$f":"OFFSET(PO!J$12,ROW(A32)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A32=0,\"\",OFFSET(PO!K$12,ROW(B32)-ROW(B$12),0))","v":"1.4.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C32)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C32)-ROW(C$12),0))","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D32)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D32)-ROW(D$12),0))","v":"M3XKM"},{"$f":"IF($A32<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F32:$P32),15-13*PO!$X$3))","v":71.819999999999993},{"$f":"OFFSET(PO!$P$12,ROW($E32)-ROW(F$12),0)","v":71.819999999999993}]
[{"$f":"OFFSET(PO!J$12,ROW(A33)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A33=0,\"\",OFFSET(PO!K$12,ROW(B33)-ROW(B$12),0))","v":"1.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C33)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C33)-ROW(C$12),0))","v":"VIGAS DE CINTAMENTO 0,15X0,20 ferro 8mm"},{"$f":"IF(OFFSET(PO!O$12,ROW(D33)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D33)-ROW(D$12),0))","v":""},{"$f":"IF($A33<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F33:$P33),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E33)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A34)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A34=0,\"\",OFFSET(PO!K$12,ROW(B34)-ROW(B$12),0))","v":"1.5.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C34)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C34)-ROW(C$12),0))","v":"ARMAÇÃO DE ESTRUTURAS DE CONCRETO ARMADO, EXCETO VIGAS, PILARES, LAJES E FUNDAÇÕES, UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D34)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D34)-ROW(D$12),0))","v":"KG"},{"$f":"IF($A34<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F34:$P34),15-13*PO!$X$3))","v":129.56},{"$f":"OFFSET(PO!$P$12,ROW($E34)-ROW(F$12),0)","v":129.56}]
[{"$f":"OFFSET(PO!J$12,ROW(A35)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A35=0,\"\",OFFSET(PO!K$12,ROW(B35)-ROW(B$12),0))","v":"1.5.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C35)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C35)-ROW(C$12),0))","v":"ACO CA-60, 4,2 MM, OU 5,0 MM, OU 6,0 MM, OU 7,0 MM, VERGALHAO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D35)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D35)-ROW(D$12),0))","v":"KG    "},{"$f":"IF($A35<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F35:$P35),15-13*PO!$X$3))","v":32.700000000000003},{"$f":"OFFSET(PO!$P$12,ROW($E35)-ROW(F$12),0)","v":32.700000000000003}]
[{"$f":"OFFSET(PO!J$12,ROW(A36)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A36=0,\"\",OFFSET(PO!K$12,ROW(B36)-ROW(B$12),0))","v":"1.5.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C36)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C36)-ROW(C$12),0))","v":"FABRICAÇÃO DE FÔRMA PARA VIGAS, COM MADEIRA SERRADA, E = 25 MM. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D36)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D36)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A36<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F36:$P36),15-13*PO!$X$3))","v":49.2},{"$f":"OFFSET(PO!$P$12,ROW($E36)-ROW(F$12),0)","v":49.199999999999996}]
[{"$f":"OFFSET(PO!J$12,ROW(A37)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A37=0,\"\",OFFSET(PO!K$12,ROW(B37)-ROW(B$12),0))","v":"1.5.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C37)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C37)-ROW(C$12),0))","v":"CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 600 L. AF_07/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D37)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D37)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A37<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F37:$P37),15-13*PO!$X$3))","v":2.84},{"$f":"OFFSET(PO!$P$12,ROW($E37)-ROW(F$12),0)","v":2.8417499999999998}]
[{"$f":"OFFSET(PO!J$12,ROW(A38)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A38=0,\"\",OFFSET(PO!K$12,ROW(B38)-ROW(B$12),0))","v":"1.5.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C38)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C38)-ROW(C$12),0))","v":"LANÇAMENTO COM USO DE BALDES, ADENSAMENTO E ACABAMENTO DE CONCRETO EM ESTRUTURAS. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D38)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D38)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A38<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F38:$P38),15-13*PO!$X$3))","v":2.84},{"$f":"OFFSET(PO!$P$12,ROW($E38)-ROW(F$12),0)","v":2.8417499999999998}]
[{"$f":"OFFSET(PO!J$12,ROW(A39)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A39=0,\"\",OFFSET(PO!K$12,ROW(B39)-ROW(B$12),0))","v":"1.5.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C39)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C39)-ROW(C$12),0))","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D39)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D39)-ROW(D$12),0))","v":"M3XKM"},{"$f":"IF($A39<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F39:$P39),15-13*PO!$X$3))","v":171.12},{"$f":"OFFSET(PO!$P$12,ROW($E39)-ROW(F$12),0)","v":171.11999999999998}]
[{"$f":"OFFSET(PO!J$12,ROW(A40)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A40=0,\"\",OFFSET(PO!K$12,ROW(B40)-ROW(B$12),0))","v":"1.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C40)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C40)-ROW(C$12),0))","v":"PILARETES 15X15"},{"$f":"IF(OFFSET(PO!O$12,ROW(D40)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D40)-ROW(D$12),0))","v":""},{"$f":"IF($A40<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F40:$P40),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E40)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A41)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A41=0,\"\",OFFSET(PO!K$12,ROW(B41)-ROW(B$12),0))","v":"1.6.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C41)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C41)-ROW(C$12),0))","v":"ARMAÇÃO DE ESTRUTURAS DE CONCRETO ARMADO, EXCETO VIGAS, PILARES, LAJES E FUNDAÇÕES, UTILIZANDO AÇO CA-50 DE 6,3 MM - MONTAGEM. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D41)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D41)-ROW(D$12),0))","v":"KG"},{"$f":"IF($A41<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F41:$P41),15-13*PO!$X$3))","v":58.8},{"$f":"OFFSET(PO!$P$12,ROW($E41)-ROW(F$12),0)","v":58.8}]
[{"$f":"OFFSET(PO!J$12,ROW(A42)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A42=0,\"\",OFFSET(PO!K$12,ROW(B42)-ROW(B$12),0))","v":"1.6.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C42)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C42)-ROW(C$12),0))","v":"ACO CA-60, 4,2 MM, OU 5,0 MM, OU 6,0 MM, OU 7,0 MM, VERGALHAO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D42)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D42)-ROW(D$12),0))","v":"KG    "},{"$f":"IF($A42<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F42:$P42),15-13*PO!$X$3))","v":23.54},{"$f":"OFFSET(PO!$P$12,ROW($E42)-ROW(F$12),0)","v":23.544}]
[{"$f":"OFFSET(PO!J$12,ROW(A43)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A43=0,\"\",OFFSET(PO!K$12,ROW(B43)-ROW(B$12),0))","v":"1.6.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C43)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C43)-ROW(C$12),0))","v":"FABRICAÇÃO DE FÔRMA PARA VIGAS, COM MADEIRA SERRADA, E = 25 MM. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D43)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D43)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A43<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F43:$P43),15-13*PO!$X$3))","v":24},{"$f":"OFFSET(PO!$P$12,ROW($E43)-ROW(F$12),0)","v":24.000000000000004}]
[{"$f":"OFFSET(PO!J$12,ROW(A44)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A44=0,\"\",OFFSET(PO!K$12,ROW(B44)-ROW(B$12),0))","v":"1.6.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C44)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C44)-ROW(C$12),0))","v":"CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 600 L. AF_07/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D44)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D44)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A44<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F44:$P44),15-13*PO!$X$3))","v":1.35},{"$f":"OFFSET(PO!$P$12,ROW($E44)-ROW(F$12),0)","v":1.35}]
[{"$f":"OFFSET(PO!J$12,ROW(A45)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A45=0,\"\",OFFSET(PO!K$12,ROW(B45)-ROW(B$12),0))","v":"1.6.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C45)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C45)-ROW(C$12),0))","v":"LANÇAMENTO COM USO DE BALDES, ADENSAMENTO E ACABAMENTO DE CONCRETO EM ESTRUTURAS. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D45)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D45)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A45<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F45:$P45),15-13*PO!$X$3))","v":1.35},{"$f":"OFFSET(PO!$P$12,ROW($E45)-ROW(F$12),0)","v":1.35}]
[{"$f":"OFFSET(PO!J$12,ROW(A46)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A46=0,\"\",OFFSET(PO!K$12,ROW(B46)-ROW(B$12),0))","v":"1.7."},{"$f":"IF(OFFSET(PO!N$12,ROW(C46)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C46)-ROW(C$12),0))","v":"REVESTIMENTO INTERNO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D46)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D46)-ROW(D$12),0))","v":""},{"$f":"IF($A46<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F46:$P46),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E46)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A47)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A47=0,\"\",OFFSET(PO!K$12,ROW(B47)-ROW(B$12),0))","v":"1.7.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C47)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C47)-ROW(C$12),0))","v":"CHAPISCO APLICADO EM ALVENARIAS E ESTRUTURAS DE CONCRETO INTERNAS, COM COLHER DE PEDREIRO.  ARGAMASSA TRAÇO 1:3 COM PREPARO MANUAL. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D47)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D47)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A47<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F47:$P47),15-13*PO!$X$3))","v":206.82},{"$f":"OFFSET(PO!$P$12,ROW($E47)-ROW(F$12),0)","v":206.82}]
[{"$f":"OFFSET(PO!J$12,ROW(A48)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A48=0,\"\",OFFSET(PO!K$12,ROW(B48)-ROW(B$12),0))","v":"1.7.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C48)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C48)-ROW(C$12),0))","v":"MASSA ÚNICA, PARA RECEBIMENTO DE PINTURA, EM ARGAMASSA TRAÇO 1:2:8, PREPARO MECÂNICO COM BETONEIRA 400L, APLICADA MANUALMENTE EM FACES INTERNAS DE PAREDES, ESPESSURA DE 20MM, COM EXECUÇÃO DE TALISCAS. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D48)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D48)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A48<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F48:$P48),15-13*PO!$X$3))","v":206.82},{"$f":"OFFSET(PO!$P$12,ROW($E48)-ROW(F$12),0)","v":206.82}]
[{"$f":"OFFSET(PO!J$12,ROW(A49)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A49=0,\"\",OFFSET(PO!K$12,ROW(B49)-ROW(B$12),0))","v":"1.7.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C49)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C49)-ROW(C$12),0))","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D49)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D49)-ROW(D$12),0))","v":"M3XKM"},{"$f":"IF($A49<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F49:$P49),15-13*PO!$X$3))","v":90.95},{"$f":"OFFSET(PO!$P$12,ROW($E49)-ROW(F$12),0)","v":90.950999999999993}]
[{"$f":"OFFSET(PO!J$12,ROW(A50)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A50=0,\"\",OFFSET(PO!K$12,ROW(B50)-ROW(B$12),0))","v":"1.8."},{"$f":"IF(OFFSET(PO!N$12,ROW(C50)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C50)-ROW(C$12),0))","v":"REVESTIMENTO EXTERNO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D50)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D50)-ROW(D$12),0))","v":""},{"$f":"IF($A50<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F50:$P50),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E50)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A51)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A51=0,\"\",OFFSET(PO!K$12,ROW(B51)-ROW(B$12),0))","v":"1.8.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C51)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C51)-ROW(C$12),0))","v":"CHAPISCO APLICADO EM ALVENARIAS E ESTRUTURAS DE CONCRETO INTERNAS, COM COLHER DE PEDREIRO.  ARGAMASSA TRAÇO 1:3 COM PREPARO MANUAL. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D51)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D51)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A51<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F51:$P51),15-13*PO!$X$3))","v":149.1},{"$f":"OFFSET(PO!$P$12,ROW($E51)-ROW(F$12),0)","v":149.10000000000002}]
[{"$f":"OFFSET(PO!J$12,ROW(A52)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A52=0,\"\",OFFSET(PO!K$12,ROW(B52)-ROW(B$12),0))","v":"1.8.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C52)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C52)-ROW(C$12),0))","v":"EMBOÇO OU MASSA ÚNICA EM ARGAMASSA TRAÇO 1:2:8, PREPARO MECÂNICO COM BETONEIRA 400 L, APLICADA MANUALMENTE EM PANOS DE FACHADA COM PRESENÇA DE VÃOS, ESPESSURA DE 25 MM. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D52)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D52)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A52<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F52:$P52),15-13*PO!$X$3))","v":149.1},{"$f":"OFFSET(PO!$P$12,ROW($E52)-ROW(F$12),0)","v":149.10000000000002}]
[{"$f":"OFFSET(PO!J$12,ROW(A53)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A53=0,\"\",OFFSET(PO!K$12,ROW(B53)-ROW(B$12),0))","v":"1.8.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C53)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C53)-ROW(C$12),0))","v":"TRANSPORTE COMERCIAL COM CAMINHAO CARROCERIA 9 T, RODOVIA COM REVESTIMENTO PRIMARIO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D53)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D53)-ROW(D$12),0))","v":"M3XKM"},{"$f":"IF($A53<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F53:$P53),15-13*PO!$X$3))","v":330.92},{"$f":"OFFSET(PO!$P$12,ROW($E53)-ROW(F$12),0)","v":330.92199999999997}]
[{"$f":"OFFSET(PO!J$12,ROW(A54)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A54=0,\"\",OFFSET(PO!K$12,ROW(B54)-ROW(B$12),0))","v":"1.9."},{"$f":"IF(OFFSET(PO!N$12,ROW(C54)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C54)-ROW(C$12),0))","v":"PINTURA"},{"$f":"IF(OFFSET(PO!O$12,ROW(D54)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D54)-ROW(D$12),0))","v":""},{"$f":"IF($A54<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F54:$P54),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E54)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A55)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A55=0,\"\",OFFSET(PO!K$12,ROW(B55)-ROW(B$12),0))","v":"1.9.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C55)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C55)-ROW(C$12),0))","v":"APLICAÇÃO DE FUNDO SELADOR ACRÍLICO EM PAREDES, UMA DEMÃO. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D55)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D55)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A55<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F55:$P55),15-13*PO!$X$3))","v":355.92},{"$f":"OFFSET(PO!$P$12,ROW($E55)-ROW(F$12),0)","v":355.92}]
[{"$f":"OFFSET(PO!J$12,ROW(A56)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A56=0,\"\",OFFSET(PO!K$12,ROW(B56)-ROW(B$12),0))","v":"1.9.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C56)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C56)-ROW(C$12),0))","v":"APLICAÇÃO MANUAL DE PINTURA COM TINTA LÁTEX ACRÍLICA EM PAREDES, DUAS DEMÃOS. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D56)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D56)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A56<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F56:$P56),15-13*PO!$X$3))","v":355.92},{"$f":"OFFSET(PO!$P$12,ROW($E56)-ROW(F$12),0)","v":355.92}]
[{"$f":"OFFSET(PO!J$12,ROW(A57)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A57=0,\"\",OFFSET(PO!K$12,ROW(B57)-ROW(B$12),0))","v":"1.10."},{"$f":"IF(OFFSET(PO!N$12,ROW(C57)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C57)-ROW(C$12),0))","v":"REVESTIMENTO CERÂMICO PAREDES "},{"$f":"IF(OFFSET(PO!O$12,ROW(D57)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D57)-ROW(D$12),0))","v":""},{"$f":"IF($A57<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F57:$P57),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E57)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A58)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A58=0,\"\",OFFSET(PO!K$12,ROW(B58)-ROW(B$12),0))","v":"1.10.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C58)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C58)-ROW(C$12),0))","v":"REVESTIMENTO CERÂMICO PARA PAREDES INTERNAS COM PLACAS TIPO ESMALTADA PADRÃO POPULAR DE DIMENSÕES 20X20 CM, ARGAMASSA TIPO AC III, APLICADAS EM AMBIENTES DE ÁREA MAIOR QUE 5 M2 NA ALTURA INTEIRA DAS PAREDES. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D58)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D58)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A58<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F58:$P58),15-13*PO!$X$3))","v":42.93},{"$f":"OFFSET(PO!$P$12,ROW($E58)-ROW(F$12),0)","v":42.930000000000007}]
[{"$f":"OFFSET(PO!J$12,ROW(A59)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A59=0,\"\",OFFSET(PO!K$12,ROW(B59)-ROW(B$12),0))","v":"1.11."},{"$f":"IF(OFFSET(PO!N$12,ROW(C59)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C59)-ROW(C$12),0))","v":"PISO CERÂMICO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D59)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D59)-ROW(D$12),0))","v":""},{"$f":"IF($A59<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F59:$P59),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E59)-ROW(F$12),0)","v":42.930000000000007}]
[{"$f":"OFFSET(PO!J$12,ROW(A60)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A60=0,\"\",OFFSET(PO!K$12,ROW(B60)-ROW(B$12),0))","v":"1.11.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C60)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C60)-ROW(C$12),0))","v":"REVESTIMENTO CERÂMICO PARA PISO COM PLACAS TIPO ESMALTADA PADRÃO POPULAR DE DIMENSÕES 35X35 CM APLICADA EM AMBIENTES DE ÁREA ENTRE 5 M2 E 10 M2. AF_06/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D60)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D60)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A60<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F60:$P60),15-13*PO!$X$3))","v":108.82},{"$f":"OFFSET(PO!$P$12,ROW($E60)-ROW(F$12),0)","v":108.82}]
[{"$f":"OFFSET(PO!J$12,ROW(A61)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A61=0,\"\",OFFSET(PO!K$12,ROW(B61)-ROW(B$12),0))","v":"1.12."},{"$f":"IF(OFFSET(PO!N$12,ROW(C61)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C61)-ROW(C$12),0))","v":"PISO EXTERNO E=6cm"},{"$f":"IF(OFFSET(PO!O$12,ROW(D61)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D61)-ROW(D$12),0))","v":""},{"$f":"IF($A61<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F61:$P61),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E61)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A62)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A62=0,\"\",OFFSET(PO!K$12,ROW(B62)-ROW(B$12),0))","v":"1.12.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C62)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C62)-ROW(C$12),0))","v":"EXECUÇÃO DE PASSEIO (CALÇADA) OU PISO DE CONCRETO COM CONCRETO MOLDADO IN LOCO, FEITO EM OBRA, ACABAMENTO CONVENCIONAL, NÃO ARMADO. AF_07/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D62)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D62)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A62<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F62:$P62),15-13*PO!$X$3))","v":2.48},{"$f":"OFFSET(PO!$P$12,ROW($E62)-ROW(F$12),0)","v":2.4779999999999998}]
[{"$f":"OFFSET(PO!J$12,ROW(A63)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A63=0,\"\",OFFSET(PO!K$12,ROW(B63)-ROW(B$12),0))","v":"1.13."},{"$f":"IF(OFFSET(PO!N$12,ROW(C63)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C63)-ROW(C$12),0))","v":"ESQUADRIAS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D63)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D63)-ROW(D$12),0))","v":""},{"$f":"IF($A63<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F63:$P63),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E63)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A64)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A64=0,\"\",OFFSET(PO!K$12,ROW(B64)-ROW(B$12),0))","v":"1.13.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C64)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C64)-ROW(C$12),0))","v":"PORTA DE FERRO, DE ABRIR, TIPO GRADE COM CHAPA, COM GUARNIÇÕES. AF_12/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D64)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D64)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A64<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F64:$P64),15-13*PO!$X$3))","v":3.8},{"$f":"OFFSET(PO!$P$12,ROW($E64)-ROW(F$12),0)","v":3.8}]
[{"$f":"OFFSET(PO!J$12,ROW(A65)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A65=0,\"\",OFFSET(PO!K$12,ROW(B65)-ROW(B$12),0))","v":"1.13.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C65)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C65)-ROW(C$12),0))","v":"PINTURA COM TINTA ALQUÍDICA DE FUNDO (TIPO ZARCÃO) APLICADA A ROLO OU PINCEL SOBRE SUPERFÍCIES METÁLICAS (EXCETO PERFIL) EXECUTADO EM OBRA (POR DEMÃO). AF_01/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D65)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D65)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A65<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F65:$P65),15-13*PO!$X$3))","v":11.4},{"$f":"OFFSET(PO!$P$12,ROW($E65)-ROW(F$12),0)","v":11.399999999999999}]
[{"$f":"OFFSET(PO!J$12,ROW(A66)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A66=0,\"\",OFFSET(PO!K$12,ROW(B66)-ROW(B$12),0))","v":"1.13.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C66)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C66)-ROW(C$12),0))","v":"PINTURA COM TINTA ALQUÍDICA DE ACABAMENTO (ESMALTE SINTÉTICO ACETINADO) APLICADA A ROLO OU PINCEL SOBRE SUPERFÍCIES METÁLICAS (EXCETO PERFIL) EXECUTADO EM OBRA (02 DEMÃOS). AF_01/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D66)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D66)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A66<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F66:$P66),15-13*PO!$X$3))","v":11.4},{"$f":"OFFSET(PO!$P$12,ROW($E66)-ROW(F$12),0)","v":11.4}]
[{"$f":"OFFSET(PO!J$12,ROW(A67)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A67=0,\"\",OFFSET(PO!K$12,ROW(B67)-ROW(B$12),0))","v":"1.13.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C67)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C67)-ROW(C$12),0))","v":"KIT DE PORTA DE MADEIRA PARA PINTURA, SEMI-OCA (LEVE OU MÉDIA), PADRÃO MÉDIO, 80X210CM, ESPESSURA DE 3,5CM, ITENS INCLUSOS: DOBRADIÇAS, MONTAGEM E INSTALAÇÃO DO BATENTE, FECHADURA COM EXECUÇÃO DO FURO - FORNECIMENTO E INSTALAÇÃO. AF_12/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D67)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D67)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A67<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F67:$P67),15-13*PO!$X$3))","v":2},{"$f":"OFFSET(PO!$P$12,ROW($E67)-ROW(F$12),0)","v":2}]
[{"$f":"OFFSET(PO!J$12,ROW(A68)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A68=0,\"\",OFFSET(PO!K$12,ROW(B68)-ROW(B$12),0))","v":"1.13.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C68)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C68)-ROW(C$12),0))","v":"PINTURA ESMALTE ACETINADO EM MADEIRA, DUAS DEMAOS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D68)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D68)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A68<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F68:$P68),15-13*PO!$X$3))","v":10.08},{"$f":"OFFSET(PO!$P$12,ROW($E68)-ROW(F$12),0)","v":10.080000000000002}]
[{"$f":"OFFSET(PO!J$12,ROW(A69)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A69=0,\"\",OFFSET(PO!K$12,ROW(B69)-ROW(B$12),0))","v":"1.13.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C69)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C69)-ROW(C$12),0))","v":"JANELA BASCULANTE, ACO, COM BATENTE/REQUADRO, 60 X 60 CM (SEM VIDROS)"},{"$f":"IF(OFFSET(PO!O$12,ROW(D69)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D69)-ROW(D$12),0))","v":"UN    "},{"$f":"IF($A69<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F69:$P69),15-13*PO!$X$3))","v":1},{"$f":"OFFSET(PO!$P$12,ROW($E69)-ROW(F$12),0)","v":1}]
[{"$f":"OFFSET(PO!J$12,ROW(A70)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A70=0,\"\",OFFSET(PO!K$12,ROW(B70)-ROW(B$12),0))","v":"1.13.7."},{"$f":"IF(OFFSET(PO!N$12,ROW(C70)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C70)-ROW(C$12),0))","v":"JANELA DE AÇO TIPO BASCULANTE PARA VIDROS, COM BATENTE, FERRAGENS E PINTURA ANTICORROSIVA. EXCLUSIVE VIDROS, ACABAMENTO, ALIZAR E CONTRAMARCO. FORNECIMENTO E INSTALAÇÃO. AF_12/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D70)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D70)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A70<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F70:$P70),15-13*PO!$X$3))","v":12.6},{"$f":"OFFSET(PO!$P$12,ROW($E70)-ROW(F$12),0)","v":12.6}]
[{"$f":"OFFSET(PO!J$12,ROW(A71)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A71=0,\"\",OFFSET(PO!K$12,ROW(B71)-ROW(B$12),0))","v":"1.13.8."},{"$f":"IF(OFFSET(PO!N$12,ROW(C71)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C71)-ROW(C$12),0))","v":"VIDRO LISO COMUM TRANSPARENTE, ESPESSURA 4MM"},{"$f":"IF(OFFSET(PO!O$12,ROW(D71)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D71)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A71<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F71:$P71),15-13*PO!$X$3))","v":12},{"$f":"OFFSET(PO!$P$12,ROW($E71)-ROW(F$12),0)","v":12}]
[{"$f":"OFFSET(PO!J$12,ROW(A72)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A72=0,\"\",OFFSET(PO!K$12,ROW(B72)-ROW(B$12),0))","v":"1.13.9."},{"$f":"IF(OFFSET(PO!N$12,ROW(C72)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C72)-ROW(C$12),0))","v":"PINTURA COM TINTA ALQUÍDICA DE ACABAMENTO (ESMALTE SINTÉTICO ACETINADO) APLICADA A ROLO OU PINCEL SOBRE SUPERFÍCIES METÁLICAS (EXCETO PERFIL) EXECUTADO EM OBRA (02 DEMÃOS). AF_01/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D72)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D72)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A72<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F72:$P72),15-13*PO!$X$3))","v":37.799999999999997},{"$f":"OFFSET(PO!$P$12,ROW($E72)-ROW(F$12),0)","v":37.799999999999997}]
[{"$f":"OFFSET(PO!J$12,ROW(A73)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A73=0,\"\",OFFSET(PO!K$12,ROW(B73)-ROW(B$12),0))","v":"1.13.10."},{"$f":"IF(OFFSET(PO!N$12,ROW(C73)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C73)-ROW(C$12),0))","v":"PORTA DE VIDRO TEMPERADO, 0,9X2,10M, ESPESSURA 10MM, INCLUSIVE ACESSORIOS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D73)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D73)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A73<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F73:$P73),15-13*PO!$X$3))","v":2},{"$f":"OFFSET(PO!$P$12,ROW($E73)-ROW(F$12),0)","v":2}]
[{"$f":"OFFSET(PO!J$12,ROW(A74)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A74=0,\"\",OFFSET(PO!K$12,ROW(B74)-ROW(B$12),0))","v":"1.14."},{"$f":"IF(OFFSET(PO!N$12,ROW(C74)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C74)-ROW(C$12),0))","v":"COBERTURA FIBROCIMENTO 6MM INCLINAÇÃO 15° (26,4%)"},{"$f":"IF(OFFSET(PO!O$12,ROW(D74)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D74)-ROW(D$12),0))","v":""},{"$f":"IF($A74<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F74:$P74),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E74)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A75)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A75=0,\"\",OFFSET(PO!K$12,ROW(B75)-ROW(B$12),0))","v":"1.14.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C75)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C75)-ROW(C$12),0))","v":"FABRICAÇÃO E INSTALAÇÃO DE TESOURA INTEIRA EM MADEIRA NÃO APARELHADA, VÃO DE 6 M, PARA TELHA ONDULADA DE FIBROCIMENTO, METÁLICA, PLÁSTICA OU TERMOACÚSTICA, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D75)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D75)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A75<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F75:$P75),15-13*PO!$X$3))","v":14},{"$f":"OFFSET(PO!$P$12,ROW($E75)-ROW(F$12),0)","v":14}]
[{"$f":"OFFSET(PO!J$12,ROW(A76)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A76=0,\"\",OFFSET(PO!K$12,ROW(B76)-ROW(B$12),0))","v":"1.14.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C76)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C76)-ROW(C$12),0))","v":"TRAMA DE MADEIRA COMPOSTA POR TERÇAS PARA TELHADOS DE ATÉ 2 ÁGUAS PARA TELHA ONDULADA DE FIBROCIMENTO, METÁLICA, PLÁSTICA OU TERMOACÚSTICA, INCLUSO TRANSPORTE VERTICAL. AF_07/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D76)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D76)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A76<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F76:$P76),15-13*PO!$X$3))","v":108.82},{"$f":"OFFSET(PO!$P$12,ROW($E76)-ROW(F$12),0)","v":108.82}]
[{"$f":"OFFSET(PO!J$12,ROW(A77)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A77=0,\"\",OFFSET(PO!K$12,ROW(B77)-ROW(B$12),0))","v":"1.14.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C77)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C77)-ROW(C$12),0))","v":"TELHAMENTO COM TELHA ONDULADA DE FIBROCIMENTO E = 6 MM, COM RECOBRIMENTO LATERAL DE 1/4 DE ONDA PARA TELHADO COM INCLINAÇÃO MAIOR QUE 10°, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D77)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D77)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A77<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F77:$P77),15-13*PO!$X$3))","v":108.82},{"$f":"OFFSET(PO!$P$12,ROW($E77)-ROW(F$12),0)","v":108.82}]
[{"$f":"OFFSET(PO!J$12,ROW(A78)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A78=0,\"\",OFFSET(PO!K$12,ROW(B78)-ROW(B$12),0))","v":"1.14.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C78)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C78)-ROW(C$12),0))","v":"CUMEEIRA PARA TELHA DE FIBROCIMENTO ONDULADA E = 6 MM, INCLUSO ACESSÓRIOS DE FIXAÇÃO E IÇAMENTO. AF_07/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D78)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D78)-ROW(D$12),0))","v":"M"},{"$f":"IF($A78<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F78:$P78),15-13*PO!$X$3))","v":21},{"$f":"OFFSET(PO!$P$12,ROW($E78)-ROW(F$12),0)","v":21}]
[{"$f":"OFFSET(PO!J$12,ROW(A79)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A79=0,\"\",OFFSET(PO!K$12,ROW(B79)-ROW(B$12),0))","v":"1.15."},{"$f":"IF(OFFSET(PO!N$12,ROW(C79)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C79)-ROW(C$12),0))","v":"FORRO PVC"},{"$f":"IF(OFFSET(PO!O$12,ROW(D79)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D79)-ROW(D$12),0))","v":""},{"$f":"IF($A79<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F79:$P79),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E79)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A80)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A80=0,\"\",OFFSET(PO!K$12,ROW(B80)-ROW(B$12),0))","v":"1.15.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C80)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C80)-ROW(C$12),0))","v":"FORRO EM RÉGUAS DE PVC, FRISADO, PARA AMBIENTES RESIDENCIAIS, INCLUSIVE ESTRUTURA DE FIXAÇÃO. AF_05/2017_P"},{"$f":"IF(OFFSET(PO!O$12,ROW(D80)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D80)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A80<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F80:$P80),15-13*PO!$X$3))","v":99.76},{"$f":"OFFSET(PO!$P$12,ROW($E80)-ROW(F$12),0)","v":99.76}]
[{"$f":"OFFSET(PO!J$12,ROW(A81)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A81=0,\"\",OFFSET(PO!K$12,ROW(B81)-ROW(B$12),0))","v":"1.15.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C81)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C81)-ROW(C$12),0))","v":"ACABAMENTOS PARA FORRO (RODA-FORRO EM PERFIL METÁLICO E PLÁSTICO). AF_05/2017"},{"$f":"IF(OFFSET(PO!O$12,ROW(D81)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D81)-ROW(D$12),0))","v":"M"},{"$f":"IF($A81<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F81:$P81),15-13*PO!$X$3))","v":115.21},{"$f":"OFFSET(PO!$P$12,ROW($E81)-ROW(F$12),0)","v":115.21}]
[{"$f":"OFFSET(PO!J$12,ROW(A82)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A82=0,\"\",OFFSET(PO!K$12,ROW(B82)-ROW(B$12),0))","v":"1.16."},{"$f":"IF(OFFSET(PO!N$12,ROW(C82)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C82)-ROW(C$12),0))","v":"INSTALAÇÕES ELÉTRICAS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D82)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D82)-ROW(D$12),0))","v":""},{"$f":"IF($A82<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F82:$P82),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E82)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A83)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A83=0,\"\",OFFSET(PO!K$12,ROW(B83)-ROW(B$12),0))","v":"1.16.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C83)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C83)-ROW(C$12),0))","v":"ELETRODUTO FLEXÍVEL CORRUGADO, PVC, DN 25 MM (3/4\"), PARA CIRCUITOS TERMINAIS, INSTALADO EM FORRO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D83)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D83)-ROW(D$12),0))","v":"M"},{"$f":"IF($A83<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F83:$P83),15-13*PO!$X$3))","v":30},{"$f":"OFFSET(PO!$P$12,ROW($E83)-ROW(F$12),0)","v":30}]
[{"$f":"OFFSET(PO!J$12,ROW(A84)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A84=0,\"\",OFFSET(PO!K$12,ROW(B84)-ROW(B$12),0))","v":"1.16.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C84)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C84)-ROW(C$12),0))","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 4 MM², ANTI-CHAMA 450/750 V, PARA CIRCUITOS TERMINAIS - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D84)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D84)-ROW(D$12),0))","v":"M"},{"$f":"IF($A84<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F84:$P84),15-13*PO!$X$3))","v":60},{"$f":"OFFSET(PO!$P$12,ROW($E84)-ROW(F$12),0)","v":60}]
[{"$f":"OFFSET(PO!J$12,ROW(A85)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A85=0,\"\",OFFSET(PO!K$12,ROW(B85)-ROW(B$12),0))","v":"1.16.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C85)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C85)-ROW(C$12),0))","v":"CABO DE COBRE FLEXÍVEL ISOLADO, 10 MM², ANTI-CHAMA 450/750 V, PARA DISTRIBUIÇÃO - FORNECIMENTO E INSTALAÇÃO. AF_12/2015"},{"$f":"IF(OFFSET(PO!O$12,ROW(D85)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D85)-ROW(D$12),0))","v":"M"},{"$f":"IF($A85<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F85:$P85),15-13*PO!$X$3))","v":10},{"$f":"OFFSET(PO!$P$12,ROW($E85)-ROW(F$12),0)","v":10}]
[{"$f":"OFFSET(PO!J$12,ROW(A86)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A86=0,\"\",OFFSET(PO!K$12,ROW(B86)-ROW(B$12),0))","v":"1.16.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C86)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C86)-ROW(C$12),0))","v":"QUADRO DE DISTRIBUICAO DE ENERGIA P/ 6 DISJUNTORES TERMOMAGNETICOS MONOPOLARES SEM BARRAMENTO, DE EMBUTIR, EM PVC - FORNECIMENTO E INSTALACAO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D86)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D86)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A86<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F86:$P86),15-13*PO!$X$3))","v":2},{"$f":"OFFSET(PO!$P$12,ROW($E86)-ROW(F$12),0)","v":2}]
[{"$f":"OFFSET(PO!J$12,ROW(A87)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A87=0,\"\",OFFSET(PO!K$12,ROW(B87)-ROW(B$12),0))","v":"1.16.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C87)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C87)-ROW(C$12),0))","v":"DISJUNTOR TERMOMAGNETICO MONOPOLAR PADRAO NEMA (AMERICANO) 10 A 30A 240V, FORNECIMENTO E INSTALACAO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D87)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D87)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A87<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F87:$P87),15-13*PO!$X$3))","v":10},{"$f":"OFFSET(PO!$P$12,ROW($E87)-ROW(F$12),0)","v":10}]
[{"$f":"OFFSET(PO!J$12,ROW(A88)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A88=0,\"\",OFFSET(PO!K$12,ROW(B88)-ROW(B$12),0))","v":"1.16.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C88)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C88)-ROW(C$12),0))","v":"LUMINÁRIA TIPO PLAFON, DE SOBREPOR, COM 1 LÂMPADA LED DE 12/13 W, SEM REATOR - FORNECIMENTO E INSTALAÇÃO. AF_02/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D88)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D88)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A88<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F88:$P88),15-13*PO!$X$3))","v":16},{"$f":"OFFSET(PO!$P$12,ROW($E88)-ROW(F$12),0)","v":16}]
[{"$f":"OFFSET(PO!J$12,ROW(A89)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A89=0,\"\",OFFSET(PO!K$12,ROW(B89)-ROW(B$12),0))","v":"1.16.7."},{"$f":"IF(OFFSET(PO!N$12,ROW(C89)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C89)-ROW(C$12),0))","v":"PONTO DE ILUMINAÇÃO RESIDENCIAL INCLUINDO INTERRUPTOR SIMPLES, CAIXA ELÉTRICA, ELETRODUTO, CABO, RASGO, QUEBRA E CHUMBAMENTO (EXCLUINDO LUMINÁRIA E LÂMPADA). AF_01/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D89)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D89)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A89<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F89:$P89),15-13*PO!$X$3))","v":4},{"$f":"OFFSET(PO!$P$12,ROW($E89)-ROW(F$12),0)","v":4}]
[{"$f":"OFFSET(PO!J$12,ROW(A90)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A90=0,\"\",OFFSET(PO!K$12,ROW(B90)-ROW(B$12),0))","v":"1.16.8."},{"$f":"IF(OFFSET(PO!N$12,ROW(C90)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C90)-ROW(C$12),0))","v":"PONTO DE TOMADA RESIDENCIAL INCLUINDO TOMADA 10A/250V, CAIXA ELÉTRICA, ELETRODUTO, CABO, RASGO, QUEBRA E CHUMBAMENTO. AF_01/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D90)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D90)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A90<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F90:$P90),15-13*PO!$X$3))","v":15},{"$f":"OFFSET(PO!$P$12,ROW($E90)-ROW(F$12),0)","v":15}]
[{"$f":"OFFSET(PO!J$12,ROW(A91)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A91=0,\"\",OFFSET(PO!K$12,ROW(B91)-ROW(B$12),0))","v":"1.16.9."},{"$f":"IF(OFFSET(PO!N$12,ROW(C91)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C91)-ROW(C$12),0))","v":"PONTO DE UTILIZAÇÃO DE EQUIPAMENTOS ELÉTRICOS, RESIDENCIAL, INCLUINDO SUPORTE E PLACA, CAIXA ELÉTRICA, ELETRODUTO, CABO, RASGO, QUEBRA E CHUMBAMENTO. AF_01/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D91)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D91)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A91<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F91:$P91),15-13*PO!$X$3))","v":3},{"$f":"OFFSET(PO!$P$12,ROW($E91)-ROW(F$12),0)","v":3}]
[{"$f":"OFFSET(PO!J$12,ROW(A92)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A92=0,\"\",OFFSET(PO!K$12,ROW(B92)-ROW(B$12),0))","v":"1.17."},{"$f":"IF(OFFSET(PO!N$12,ROW(C92)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C92)-ROW(C$12),0))","v":"INSTALAÇÕES HIDRÁULICAS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D92)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D92)-ROW(D$12),0))","v":""},{"$f":"IF($A92<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F92:$P92),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E92)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A93)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A93=0,\"\",OFFSET(PO!K$12,ROW(B93)-ROW(B$12),0))","v":"1.17.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C93)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C93)-ROW(C$12),0))","v":"PONTO DE CONSUMO TERMINAL DE ÁGUA FRIA (SUBRAMAL) COM TUBULAÇÃO DE PVC, DN 25 MM, INSTALADO EM RAMAL DE ÁGUA, INCLUSOS RASGO E CHUMBAMENTO EM ALVENARIA. AF_12/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D93)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D93)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A93<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F93:$P93),15-13*PO!$X$3))","v":3},{"$f":"OFFSET(PO!$P$12,ROW($E93)-ROW(F$12),0)","v":3}]
[{"$f":"OFFSET(PO!J$12,ROW(A94)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A94=0,\"\",OFFSET(PO!K$12,ROW(B94)-ROW(B$12),0))","v":"1.17.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C94)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C94)-ROW(C$12),0))","v":"KIT DE REGISTRO DE GAVETA BRUTO DE LATÃO ½\", INCLUSIVE CONEXÕES, ROSCÁVEL, INSTALADO EM RAMAL DE ÁGUA FRIA - FORNECIMENTO E INSTALAÇÃO. AF_12/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D94)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D94)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A94<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F94:$P94),15-13*PO!$X$3))","v":2},{"$f":"OFFSET(PO!$P$12,ROW($E94)-ROW(F$12),0)","v":2}]
[{"$f":"OFFSET(PO!J$12,ROW(A95)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A95=0,\"\",OFFSET(PO!K$12,ROW(B95)-ROW(B$12),0))","v":"1.17.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C95)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C95)-ROW(C$12),0))","v":"BANCADA DE MÁRMORE SINTÉTICO 120 X 60CM, COM CUBA INTEGRADA, INCLUSO SIFÃO TIPO GARRAFA EM PVC, VÁLVULA EM PLÁSTICO CROMADO TIPO AMERICANA E TORNEIRA CROMADA LONGA, DE PAREDE, PADRÃO POPULAR - FORNECIMENTO E INSTALAÇÃO. AF_01/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D95)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D95)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A95<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F95:$P95),15-13*PO!$X$3))","v":2},{"$f":"OFFSET(PO!$P$12,ROW($E95)-ROW(F$12),0)","v":2}]
[{"$f":"OFFSET(PO!J$12,ROW(A96)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A96=0,\"\",OFFSET(PO!K$12,ROW(B96)-ROW(B$12),0))","v":"1.18."},{"$f":"IF(OFFSET(PO!N$12,ROW(C96)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C96)-ROW(C$12),0))","v":"INSTALAÇÕES ESGOTO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D96)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D96)-ROW(D$12),0))","v":""},{"$f":"IF($A96<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F96:$P96),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E96)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A97)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A97=0,\"\",OFFSET(PO!K$12,ROW(B97)-ROW(B$12),0))","v":"1.18.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C97)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C97)-ROW(C$12),0))","v":"TUBO PVC, SERIE NORMAL, ESGOTO PREDIAL, DN 40 MM, FORNECIDO E INSTALADO EM RAMAL DE DESCARGA OU RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D97)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D97)-ROW(D$12),0))","v":"M"},{"$f":"IF($A97<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F97:$P97),15-13*PO!$X$3))","v":6},{"$f":"OFFSET(PO!$P$12,ROW($E97)-ROW(F$12),0)","v":6}]
[{"$f":"OFFSET(PO!J$12,ROW(A98)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A98=0,\"\",OFFSET(PO!K$12,ROW(B98)-ROW(B$12),0))","v":"1.18.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C98)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C98)-ROW(C$12),0))","v":"TUBO PVC, SERIE NORMAL, ESGOTO PREDIAL, DN 50 MM, FORNECIDO E INSTALADO EM RAMAL DE DESCARGA OU RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D98)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D98)-ROW(D$12),0))","v":"M"},{"$f":"IF($A98<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F98:$P98),15-13*PO!$X$3))","v":3},{"$f":"OFFSET(PO!$P$12,ROW($E98)-ROW(F$12),0)","v":3}]
[{"$f":"OFFSET(PO!J$12,ROW(A99)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A99=0,\"\",OFFSET(PO!K$12,ROW(B99)-ROW(B$12),0))","v":"1.18.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C99)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C99)-ROW(C$12),0))","v":"TUBO PVC, SERIE NORMAL, ESGOTO PREDIAL, DN 100 MM, FORNECIDO E INSTALADO EM RAMAL DE DESCARGA OU RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D99)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D99)-ROW(D$12),0))","v":"M"},{"$f":"IF($A99<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F99:$P99),15-13*PO!$X$3))","v":15},{"$f":"OFFSET(PO!$P$12,ROW($E99)-ROW(F$12),0)","v":15}]
[{"$f":"OFFSET(PO!J$12,ROW(A100)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A100=0,\"\",OFFSET(PO!K$12,ROW(B100)-ROW(B$12),0))","v":"1.18.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C100)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C100)-ROW(C$12),0))","v":"TANQUE SÉPTICO CIRCULAR, EM CONCRETO PRÉ-MOLDADO, DIÂMETRO INTERNO = 1,10 M, ALTURA INTERNA = 2,50 M, VOLUME ÚTIL: 2138,2 L (PARA 5 CONTRIBUINTES). AF_05/2018"},{"$f":"IF(OFFSET(PO!O$12,ROW(D100)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D100)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A100<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F100:$P100),15-13*PO!$X$3))","v":1},{"$f":"OFFSET(PO!$P$12,ROW($E100)-ROW(F$12),0)","v":1}]
[{"$f":"OFFSET(PO!J$12,ROW(A101)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A101=0,\"\",OFFSET(PO!K$12,ROW(B101)-ROW(B$12),0))","v":"1.18.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C101)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C101)-ROW(C$12),0))","v":"SUMIDOURO RETANGULAR, EM ALVENARIA COM TIJOLOS CERÂMICOS MACIÇOS, DIMENSÕES INTERNAS: 0,8 X 1,4 X 3,0 M, ÁREA DE INFILTRAÇÃO: 13,2 M² (PARA 5 CONTRIBUINTES). AF_05/2018"},{"$f":"IF(OFFSET(PO!O$12,ROW(D101)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D101)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A101<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F101:$P101),15-13*PO!$X$3))","v":1},{"$f":"OFFSET(PO!$P$12,ROW($E101)-ROW(F$12),0)","v":1}]
[{"$f":"OFFSET(PO!J$12,ROW(A102)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A102=0,\"\",OFFSET(PO!K$12,ROW(B102)-ROW(B$12),0))","v":"1.18.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C102)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C102)-ROW(C$12),0))","v":"CAIXA ENTERRADA HIDRÁULICA RETANGULAR EM ALVENARIA COM TIJOLOS CERÂMICOS MACIÇOS, DIMENSÕES INTERNAS: 0,4X0,4X0,4 M PARA REDE DE ESGOTO. AF_05/2018"},{"$f":"IF(OFFSET(PO!O$12,ROW(D102)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D102)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A102<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F102:$P102),15-13*PO!$X$3))","v":2},{"$f":"OFFSET(PO!$P$12,ROW($E102)-ROW(F$12),0)","v":2}]
[{"$f":"OFFSET(PO!J$12,ROW(A103)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A103=0,\"\",OFFSET(PO!K$12,ROW(B103)-ROW(B$12),0))","v":"1.18.7."},{"$f":"IF(OFFSET(PO!N$12,ROW(C103)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C103)-ROW(C$12),0))","v":"CAIXA SIFONADA, PVC, DN 100 X 100 X 50 MM, JUNTA ELÁSTICA, FORNECIDA E INSTALADA EM RAMAL DE DESCARGA OU EM RAMAL DE ESGOTO SANITÁRIO. AF_12/2014"},{"$f":"IF(OFFSET(PO!O$12,ROW(D103)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D103)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A103<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F103:$P103),15-13*PO!$X$3))","v":1},{"$f":"OFFSET(PO!$P$12,ROW($E103)-ROW(F$12),0)","v":1}]
[{"$f":"OFFSET(PO!J$12,ROW(A104)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A104=0,\"\",OFFSET(PO!K$12,ROW(B104)-ROW(B$12),0))","v":"1.19."},{"$f":"IF(OFFSET(PO!N$12,ROW(C104)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C104)-ROW(C$12),0))","v":"LOUÇAS E METAIS"},{"$f":"IF(OFFSET(PO!O$12,ROW(D104)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D104)-ROW(D$12),0))","v":""},{"$f":"IF($A104<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F104:$P104),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E104)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A105)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A105=0,\"\",OFFSET(PO!K$12,ROW(B105)-ROW(B$12),0))","v":"1.19.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C105)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C105)-ROW(C$12),0))","v":"VASO SANITÁRIO SIFONADO COM CAIXA ACOPLADA LOUÇA BRANCA - PADRÃO MÉDIO, INCLUSO ENGATE FLEXÍVEL EM METAL CROMADO, 1/2  X 40CM - FORNECIMENTO E INSTALAÇÃO. AF_01/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D105)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D105)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A105<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F105:$P105),15-13*PO!$X$3))","v":1},{"$f":"OFFSET(PO!$P$12,ROW($E105)-ROW(F$12),0)","v":1}]
[{"$f":"OFFSET(PO!J$12,ROW(A106)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A106=0,\"\",OFFSET(PO!K$12,ROW(B106)-ROW(B$12),0))","v":"1.19.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C106)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C106)-ROW(C$12),0))","v":"TORNEIRA CROMADA DE MESA, 1/2\u0094 OU 3/4\u0094, PARA LAVATÓRIO, PADRÃO POPULAR - FORNECIMENTO E INSTALAÇÃO. AF_01/2020"},{"$f":"IF(OFFSET(PO!O$12,ROW(D106)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D106)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A106<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F106:$P106),15-13*PO!$X$3))","v":2},{"$f":"OFFSET(PO!$P$12,ROW($E106)-ROW(F$12),0)","v":2}]
[{"$f":"OFFSET(PO!J$12,ROW(A107)-ROW($A$12),0)","v":"Nível 2"},{"$f":"IF($A107=0,\"\",OFFSET(PO!K$12,ROW(B107)-ROW(B$12),0))","v":"1.20."},{"$f":"IF(OFFSET(PO!N$12,ROW(C107)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C107)-ROW(C$12),0))","v":"COBERTURA DA ENTRADA (TOLDO) "},{"$f":"IF(OFFSET(PO!O$12,ROW(D107)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D107)-ROW(D$12),0))","v":""},{"$f":"IF($A107<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F107:$P107),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E107)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A108)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A108=0,\"\",OFFSET(PO!K$12,ROW(B108)-ROW(B$12),0))","v":"1.20.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C108)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C108)-ROW(C$12),0))","v":"PERFIL \"U\" SIMPLES DE ACO GALVANIZADO DOBRADO 75 X *40* MM, E = 2,65 MM"},{"$f":"IF(OFFSET(PO!O$12,ROW(D108)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D108)-ROW(D$12),0))","v":"KG    "},{"$f":"IF($A108<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F108:$P108),15-13*PO!$X$3))","v":90},{"$f":"OFFSET(PO!$P$12,ROW($E108)-ROW(F$12),0)","v":90}]
[{"$f":"OFFSET(PO!J$12,ROW(A109)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A109=0,\"\",OFFSET(PO!K$12,ROW(B109)-ROW(B$12),0))","v":"1.20.2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C109)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C109)-ROW(C$12),0))","v":"TELHAMENTO COM TELHA ONDULADA DE FIBROCIMENTO E = 6 MM, COM RECOBRIMENTO LATERAL DE 1 1/4 DE ONDA PARA TELHADO COM INCLINAÇÃO MÁXIMA DE 10°, COM ATÉ 2 ÁGUAS, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D109)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D109)-ROW(D$12),0))","v":"M2"},{"$f":"IF($A109<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F109:$P109),15-13*PO!$X$3))","v":25.65},{"$f":"OFFSET(PO!$P$12,ROW($E109)-ROW(F$12),0)","v":25.65}]
[{"$f":"OFFSET(PO!J$12,ROW(A110)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A110=0,\"\",OFFSET(PO!K$12,ROW(B110)-ROW(B$12),0))","v":"1.20.3."},{"$f":"IF(OFFSET(PO!N$12,ROW(C110)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C110)-ROW(C$12),0))","v":"TUBO ACO CARBONO COM COSTURA, NBR 5580, CLASSE L, DN = 80 MM, E = 3,35 MM, 7,07 KG/M"},{"$f":"IF(OFFSET(PO!O$12,ROW(D110)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D110)-ROW(D$12),0))","v":"M     "},{"$f":"IF($A110<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F110:$P110),15-13*PO!$X$3))","v":20},{"$f":"OFFSET(PO!$P$12,ROW($E110)-ROW(F$12),0)","v":20}]
[{"$f":"OFFSET(PO!J$12,ROW(A111)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A111=0,\"\",OFFSET(PO!K$12,ROW(B111)-ROW(B$12),0))","v":"1.20.4."},{"$f":"IF(OFFSET(PO!N$12,ROW(C111)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C111)-ROW(C$12),0))","v":"INSTALAÇÃO DE TESOURA (INTEIRA OU MEIA), EM AÇO, PARA VÃOS MAIORES OU IGUAIS A 3,0 M E MENORES QUE 6,0 M, INCLUSO IÇAMENTO. AF_07/2019"},{"$f":"IF(OFFSET(PO!O$12,ROW(D111)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D111)-ROW(D$12),0))","v":"UN"},{"$f":"IF($A111<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F111:$P111),15-13*PO!$X$3))","v":6},{"$f":"OFFSET(PO!$P$12,ROW($E111)-ROW(F$12),0)","v":6}]
[{"$f":"OFFSET(PO!J$12,ROW(A112)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A112=0,\"\",OFFSET(PO!K$12,ROW(B112)-ROW(B$12),0))","v":"1.20.5."},{"$f":"IF(OFFSET(PO!N$12,ROW(C112)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C112)-ROW(C$12),0))","v":"TUBO ACO CARBONO COM COSTURA, NBR 5580, CLASSE L, DN = 25 MM, E = 2,65 MM, 2,02 KG/M"},{"$f":"IF(OFFSET(PO!O$12,ROW(D112)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D112)-ROW(D$12),0))","v":"M     "},{"$f":"IF($A112<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F112:$P112),15-13*PO!$X$3))","v":30},{"$f":"OFFSET(PO!$P$12,ROW($E112)-ROW(F$12),0)","v":30}]
[{"$f":"OFFSET(PO!J$12,ROW(A113)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A113=0,\"\",OFFSET(PO!K$12,ROW(B113)-ROW(B$12),0))","v":"1.20.6."},{"$f":"IF(OFFSET(PO!N$12,ROW(C113)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C113)-ROW(C$12),0))","v":"CONCRETO FCK = 20MPA, TRAÇO 1:2,7:3 (CIMENTO/ AREIA MÉDIA/ BRITA 1)  - PREPARO MECÂNICO COM BETONEIRA 400 L. AF_07/2016"},{"$f":"IF(OFFSET(PO!O$12,ROW(D113)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D113)-ROW(D$12),0))","v":"M3"},{"$f":"IF($A113<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F113:$P113),15-13*PO!$X$3))","v":0.4},{"$f":"OFFSET(PO!$P$12,ROW($E113)-ROW(F$12),0)","v":0.4}]
[{"$f":"OFFSET(PO!J$12,ROW(A114)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A114=0,\"\",OFFSET(PO!K$12,ROW(B114)-ROW(B$12),0))","v":"1.20.7."},{"$f":"IF(OFFSET(PO!N$12,ROW(C114)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C114)-ROW(C$12),0))","v":"SERRALHEIRO"},{"$f":"IF(OFFSET(PO!O$12,ROW(D114)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D114)-ROW(D$12),0))","v":"H     "},{"$f":"IF($A114<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F114:$P114),15-13*PO!$X$3))","v":16},{"$f":"OFFSET(PO!$P$12,ROW($E114)-ROW(F$12),0)","v":16}]
[{"$f":"OFFSET(PO!J$12,ROW(A115)-ROW($A$12),0)","v":"Meta"},{"$f":"IF($A115=0,\"\",OFFSET(PO!K$12,ROW(B115)-ROW(B$12),0))","v":"2."},{"$f":"IF(OFFSET(PO!N$12,ROW(C115)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C115)-ROW(C$12),0))","v":"Despesas Diretas - ( obra no interior do municipio)"},{"$f":"IF(OFFSET(PO!O$12,ROW(D115)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D115)-ROW(D$12),0))","v":""},{"$f":"IF($A115<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F115:$P115),15-13*PO!$X$3))","v":0},{"$f":"OFFSET(PO!$P$12,ROW($E115)-ROW(F$12),0)","v":0}]
[{"$f":"OFFSET(PO!J$12,ROW(A116)-ROW($A$12),0)","v":"Serviço"},{"$f":"IF($A116=0,\"\",OFFSET(PO!K$12,ROW(B116)-ROW(B$12),0))","v":"2.0.1."},{"$f":"IF(OFFSET(PO!N$12,ROW(C116)-ROW(C$12),0)=0,\"\",OFFSET(PO!N$12,ROW(C116)-ROW(C$12),0))","v":"Alimentação"},{"$f":"IF(OFFSET(PO!O$12,ROW(D116)-ROW(D$12),0)=0,\"\",OFFSET(PO!O$12,ROW(D116)-ROW(D$12),0))","v":"und"},{"$f":"IF($A116<>\"Serviço\",0,ROUND(SUMIF($F$9:$P$9,\"<>\",$F116:$P116),15-13*PO!$X$3))","v":1},{"$f":"OFFSET(PO!$P$12,ROW($E116)-ROW(F$12),0)","v":1}]
[]
[]
[null,{"$f":"PO!$K$128","v":"SÃO FRANCISCO DE ASSIS / RS"}]
[null,"Local"]
[]
[null,{"$f":"PO!$K$131","v":"2020-12-23"}]
[null,"Data"]

{"sheet":"CFF","index":4,"n_rows":90,"n_cols":29,"rows_kept":90,"cut":false,"hidden":false,"merged":[[80,11,82,11],[80,12,82,12],[80,13,82,13],[77,11,79,11],[77,12,79,12],[77,13,79,13],[71,11,73,11],[71,12,73,12],[71,13,73,13],[74,11,76,11],[74,12,76,12],[74,13,76,13],[65,11,67,11],[65,12,67,12],[65,13,67,13],[68,11,70,11],[68,12,70,12],[68,13,70,13],[59,11,61,11],[59,12,61,12],[59,13,61,13],[62,11,64,11],[62,12,64,12],[62,13,64,13],[53,11,55,11],[53,12,55,12],[53,13,55,13],[56,11,58,11],[56,12,58,12],[56,13,58,13],[7,11,7,12],[10,13,12,13],[17,12,19,12],[17,13,19,13],[87,16,87,18],[87,12,87,13],[86,16,86,18],[85,16,85,18],[85,11,85,13],[86,12,86,13],[29,11,31,11],[29,12,31,12],[29,13,31,13],[32,12,34,12],[32,13,34,13],[35,11,37,11],[88,11,88,13],[10,11,12,11],[10,12,12,12],[13,11,16,12],[13,13,16,13],[17,11,19,11],[20,11,22,11],[20,12,22,12],[20,13,22,13],[23,11,25,11],[23,12,25,12],[23,13,25,13],[26,11,28,11],[26,12,28,12],[26,13,28,13],[32,11,34,11],[35,12,37,12],[35,13,37,13],[38,11,40,11],[38,12,40,12],[38,13,40,13],[41,11,43,11],[41,12,43,12],[41,13,43,13],[50,11,52,11],[50,12,52,12],[50,13,52,13],[44,11,46,11],[44,12,46,12],[44,13,46,13],[47,11,49,11],[47,12,49,12],[47,13,49,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    CFF -","CRONOGRAMA FÍSICO-FINANCEIRO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(1+LOG(1+2*(TipoOrçamento=\"BASE\")+4*(TipoOrçamento=\"LICITADO\")+8*(TipoOrçamento=\"REPROGRAMADOAC\")+16*(TipoOrçamento=\"REPROGRAMADONPL\"),2),\"nada\",\"Cronograma Base para Licitação\",\"Cronograma Licitado\",\"Cronograma Licitado Reprogramado\",\"Cronograma Base para Licitação - Reprogramado\")","v":"Cronograma Base para Licitação"}]
[]
[]
[]
[]
[]
["Nível Máx Crono",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX($A$14:$A$85)<>MAX(PO!$V$12:$V$117),\"ERRO: CRONOGRAMA DESATUALIZADO\",IF(OR(COUNTIF($O$16:$X$16,\">1\")>0,OFFSET($X$17,0,-1)<>$N$14),\"ERRO: CRONOGRAMA NÃO FECHA EM 100%\",\"\"))","v":"ERRO: CRONOGRAMA NÃO FECHA EM 100%"},null,{"$f":"IF(TipoOrçamento=\"REPROGRAMADOAC\",\"Qtde de Medições realizadas\",\"\")","v":""}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9-1,0)","v":0},{"$f":"OFFSET(P9,0,-1)+1","v":1},2,3,4,5,6,7,8,null,null,null,null,null,{"$f":"OFFSET(AC9,0,-1)+1","v":1}]
["Lista Crono","Último Nível","Nível","Altura","N1","N2","N3","N4","Czero","Cnível","VTOTAL SOMA","Item","Descrição das Metas / Macrosserviços","Valores Totais (R$)",{"$f":"IF(TipoOrçamento=\"REPROGRAMADOAC\",\"Reinício de Obra\",\"Início de Obra\")&CHAR(10)&TEXT(DADOS!A48,\"dd/mm/aa\")","v":"Início de Obra\n00/01/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,N10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&P$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+P$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 1\nfev/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,O10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&Q$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+Q$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 2\nmar/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,P10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&R$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+R$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 3\nabr/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,Q10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&S$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+S$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 4\nmai/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,R10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&T$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+T$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 5\njun/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,S10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&U$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+U$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 6\njul/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,T10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&V$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+V$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 7\nago/00"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,U10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&W$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+W$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 8\nset/00"},null,null,null,null,null,{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AA10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AC$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$A$48),MONTH(DADOS!$A$48)+AC$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 1\nfev/00"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A13,PO!$V$12:$V$117,0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(PO!N$12:N$117,MATCH($A13,PO!$V$12:$V$117,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(K13,2)=0,K13,ROUND(K13,2))","v":{"$error":"#VALUE!"}},"Parcela (%)",{"$f":"IF($B13,0,P12-IF(ISNUMBER(O12),O12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,Q12-IF(ISNUMBER(P12),P12,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IF($B13,0,AC12-IF(ISNUMBER(AB12),AB12,0))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B13,P11+IF(ISNUMBER(O12),O12,0),P13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,Q11+IF(ISNUMBER(P12),P12,0),Q13/$N11),1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"MIN(IF($B13,AC11+IF(ISNUMBER(AB12),AB12,0),AC13/$N11),1)","v":{"$error":"#VALUE!"}}]
[{"$f":"OFFSET(A13,-CFF.NumLinha,0)+1","v":{"$error":"#VALUE!"}},{"$f":"$C13>=OFFSET($C13,CFF.NumLinha,0)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(PO!A$12:A$117,MATCH($A13,PO!$V$12:$V$117,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(J13),I13,SMALL(I13:J13,1))-1","v":{"$error":"#VALUE!"}},{"$f":"IF($C13=1,OFFSET(E13,-CFF.NumLinha,0)+1,OFFSET(E13,-CFF.NumLinha,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($C13=1,0,IF($C13=2,OFFSET(F13,-CFF.NumLinha,0)+1,OFFSET(F13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($C13<=2,$C13<>0),0,IF($C13=3,OFFSET(G13,-CFF.NumLinha,0)+1,OFFSET(G13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($C13<=3,$C13<>0),0,IF($C13=4,OFFSET(H13,-CFF.NumLinha,0)+1,OFFSET(H13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"MATCH(0,OFFSET($D13,1,$C13,ROW($A$84)-ROW($A13)),0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(OFFSET($D13,0,$C13)+1,OFFSET($D13,1,$C13,ROW($A$84)-ROW($A13)),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A13,PO!$V$12:$V$117,0)),2)+10^-12","v":{"$error":"#VALUE!"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B13,ROUND(P12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(P13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,ROUND(Q12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(Q13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,null,null,null,null,{"$f":"IF($B13,ROUND(AC12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(AC13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,"CRONOGRAMA GLOBAL DO LOTE",null,{"$f":"IF(PO!$T$12=0,10^-12,PO!$T$12)","v":170075.06999999998},"Parcela (%)",{"$f":"ROUND(P15/$N14,4)","v":0.14369999999999999},{"$f":"ROUND(Q15/$N14,4)","v":0.19070000000000001},0.4657,0.16039999999999999,0,0,0,0,null,null,null,null,null,{"$f":"ROUND(AC15/$N14,4)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parcela (R$)",{"$f":"P17-IF(ISNUMBER(O17),O17,0)","v":24444.53},{"$f":"Q17-IF(ISNUMBER(P17),P17,0)","v":32441.239999999998},79195.850000000006,27280.25,0,0,0,0,null,null,null,null,null,{"$f":"AC17-IF(ISNUMBER(AB17),AB17,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"ROUND(P17/$N14,4)","v":0.14369999999999999},{"$f":"ROUND(Q17/$N14,4)","v":0.33450000000000002},0.80010000000000003,0.96050000000000002,0.96050000000000002,0.96050000000000002,0.96050000000000002,0.96050000000000002,null,null,null,null,null,{"$f":"ROUND(AC17/$N14,4)","v":0}]
[0,null,null,{"$f":"ROW(D$84)-ROW(D18)","v":66},null,null,null,null,null,null,null,null,null,null,"Acumulado (R$)",{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(P17,1,0):P$84)","v":24444.53},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(Q17,1,0):Q$84)","v":56885.77},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(R17,1,0):R$84)","v":136081.62},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(S17,1,0):S$84)","v":163361.87},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(T17,1,0):T$84)","v":163361.87},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(U17,1,0):U$84)","v":163361.87},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(V17,1,0):V$84)","v":163361.87},{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(W17,1,0):W$84)","v":163361.87},null,null,null,null,null,{"$f":"SUMIF(OFFSET($C17,1,0):$C$84,1,OFFSET(AC17,1,0):AC$84)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A20,PO!$V$12:$V$117,0))","v":"1."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A20,PO!$V$12:$V$117,0))","v":"CONSTRUÇÃO DAS SALAS"},{"$f":"IF(ROUND(K20,2)=0,K20,ROUND(K20,2))","v":163361.87},"Parcela (%)",0.5,0.5,{"$f":"IF($B20,0,R19-IF(ISNUMBER(Q19),Q19,0))","v":0.48478785165718297},0.16699276275424613,0,0,0,0,"",null,null,null,null,{"$f":"IF($B20,0,AC19-IF(ISNUMBER(AB19),AB19,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B20,P18+IF(ISNUMBER(O19),O19,0),P20/$N18),1)","v":0.14963424451495322},0.34821938558857091,0.83300723724575387,1,1,1,1,1,null,null,null,null,null,{"$f":"MIN(IF($B20,AC18+IF(ISNUMBER(AB19),AB19,0),AC20/$N18),1)","v":0}]
[{"$f":"OFFSET(A20,-CFF.NumLinha,0)+1","v":1},{"$f":"$C20>=OFFSET($C20,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$12:A$117,MATCH($A20,PO!$V$12:$V$117,0))","v":1},{"$f":"IF(ISERROR(J20),I20,SMALL(I20:J20,1))-1","v":62},{"$f":"IF($C20=1,OFFSET(E20,-CFF.NumLinha,0)+1,OFFSET(E20,-CFF.NumLinha,0))","v":1},{"$f":"IF($C20=1,0,IF($C20=2,OFFSET(F20,-CFF.NumLinha,0)+1,OFFSET(F20,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C20<=2,$C20<>0),0,IF($C20=3,OFFSET(G20,-CFF.NumLinha,0)+1,OFFSET(G20,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C20<=3,$C20<>0),0,IF($C20=4,OFFSET(H20,-CFF.NumLinha,0)+1,OFFSET(H20,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D20,1,$C20,ROW($A$84)-ROW($A20)),0)","v":64},{"$f":"MATCH(OFFSET($D20,0,$C20)+1,OFFSET($D20,1,$C20,ROW($A$84)-ROW($A20)),0)","v":63},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A20,PO!$V$12:$V$117,0)),2)+10^-12","v":163361.87},null,null,null,"Acumulado (R$)",{"$f":"IF($B20,ROUND(P19*$N18,2),ROUND(SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET(P20,1,0,$D20))/SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET($K20,1,0,$D20))*$N18,2))","v":24444.53},56885.77,136081.62,163361.87,163361.87,163361.87,163361.87,163361.87,null,null,null,null,null,{"$f":"IF($B20,ROUND(AC19*$N18,2),ROUND(SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET(AC20,1,0,$D20))/SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET($K20,1,0,$D20))*$N18,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A23,PO!$V$12:$V$117,0))","v":"1.1."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A23,PO!$V$12:$V$117,0))","v":"ESTACA COM TRADO Ø30cm, PROFUNDIDADE MÍNINA 1,5M"},{"$f":"IF(ROUND(K23,2)=0,K23,ROUND(K23,2))","v":1663.04},"Parcela (%)",1,0.5,{"$f":"IF($B23,0,R22-IF(ISNUMBER(Q22),Q22,0))","v":0},{"$f":"IF($B23,0,S22-IF(ISNUMBER(R22),R22,0))","v":0},{"$f":"IF($B23,0,T22-IF(ISNUMBER(S22),S22,0))","v":0},{"$f":"IF($B23,0,U22-IF(ISNUMBER(T22),T22,0))","v":0},{"$f":"IF($B23,0,V22-IF(ISNUMBER(U22),U22,0))","v":0},{"$f":"IF($B23,0,W22-IF(ISNUMBER(V22),V22,0))","v":0},null,null,null,null,null,{"$f":"IF($B23,0,AC22-IF(ISNUMBER(AB22),AB22,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B23,P21+IF(ISNUMBER(O22),O22,0),P23/$N21),1)","v":1},{"$f":"MIN(IF($B23,Q21+IF(ISNUMBER(P22),P22,0),Q23/$N21),1)","v":1},{"$f":"MIN(IF($B23,R21+IF(ISNUMBER(Q22),Q22,0),R23/$N21),1)","v":1},{"$f":"MIN(IF($B23,S21+IF(ISNUMBER(R22),R22,0),S23/$N21),1)","v":1},{"$f":"MIN(IF($B23,T21+IF(ISNUMBER(S22),S22,0),T23/$N21),1)","v":1},{"$f":"MIN(IF($B23,U21+IF(ISNUMBER(T22),T22,0),U23/$N21),1)","v":1},{"$f":"MIN(IF($B23,V21+IF(ISNUMBER(U22),U22,0),V23/$N21),1)","v":1},{"$f":"MIN(IF($B23,W21+IF(ISNUMBER(V22),V22,0),W23/$N21),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B23,AC21+IF(ISNUMBER(AB22),AB22,0),AC23/$N21),1)","v":0}]
[{"$f":"OFFSET(A23,-CFF.NumLinha,0)+1","v":2},{"$f":"$C23>=OFFSET($C23,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A23,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J23),I23,SMALL(I23:J23,1))-1","v":2},{"$f":"IF($C23=1,OFFSET(E23,-CFF.NumLinha,0)+1,OFFSET(E23,-CFF.NumLinha,0))","v":1},{"$f":"IF($C23=1,0,IF($C23=2,OFFSET(F23,-CFF.NumLinha,0)+1,OFFSET(F23,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C23<=2,$C23<>0),0,IF($C23=3,OFFSET(G23,-CFF.NumLinha,0)+1,OFFSET(G23,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C23<=3,$C23<>0),0,IF($C23=4,OFFSET(H23,-CFF.NumLinha,0)+1,OFFSET(H23,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D23,1,$C23,ROW($A$84)-ROW($A23)),0)","v":60},{"$f":"MATCH(OFFSET($D23,0,$C23)+1,OFFSET($D23,1,$C23,ROW($A$84)-ROW($A23)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A23,PO!$V$12:$V$117,0)),2)+10^-12","v":1663.0400000000009},null,null,null,"Acumulado (R$)",{"$f":"IF($B23,ROUND(P22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(P23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":1663.04},1663.04,1663.04,1663.04,1663.04,1663.04,1663.04,1663.04,null,null,null,null,null,{"$f":"IF($B23,ROUND(AC22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AC23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A26,PO!$V$12:$V$117,0))","v":"1.2."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A26,PO!$V$12:$V$117,0))","v":"FUNDAÇÕES VIGA BALDRAME 20X40 / PISO espessura 5cm"},{"$f":"IF(ROUND(K26,2)=0,K26,ROUND(K26,2))","v":21586.06},"Parcela (%)",1,0.5,{"$f":"IF($B26,0,R25-IF(ISNUMBER(Q25),Q25,0))","v":0},{"$f":"IF($B26,0,S25-IF(ISNUMBER(R25),R25,0))","v":0},{"$f":"IF($B26,0,T25-IF(ISNUMBER(S25),S25,0))","v":0},{"$f":"IF($B26,0,U25-IF(ISNUMBER(T25),T25,0))","v":0},{"$f":"IF($B26,0,V25-IF(ISNUMBER(U25),U25,0))","v":0},{"$f":"IF($B26,0,W25-IF(ISNUMBER(V25),V25,0))","v":0},null,null,null,null,null,{"$f":"IF($B26,0,AC25-IF(ISNUMBER(AB25),AB25,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B26,P24+IF(ISNUMBER(O25),O25,0),P26/$N24),1)","v":1},{"$f":"MIN(IF($B26,Q24+IF(ISNUMBER(P25),P25,0),Q26/$N24),1)","v":1},{"$f":"MIN(IF($B26,R24+IF(ISNUMBER(Q25),Q25,0),R26/$N24),1)","v":1},{"$f":"MIN(IF($B26,S24+IF(ISNUMBER(R25),R25,0),S26/$N24),1)","v":1},{"$f":"MIN(IF($B26,T24+IF(ISNUMBER(S25),S25,0),T26/$N24),1)","v":1},{"$f":"MIN(IF($B26,U24+IF(ISNUMBER(T25),T25,0),U26/$N24),1)","v":1},{"$f":"MIN(IF($B26,V24+IF(ISNUMBER(U25),U25,0),V26/$N24),1)","v":1},{"$f":"MIN(IF($B26,W24+IF(ISNUMBER(V25),V25,0),W26/$N24),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B26,AC24+IF(ISNUMBER(AB25),AB25,0),AC26/$N24),1)","v":0}]
[{"$f":"OFFSET(A26,-CFF.NumLinha,0)+1","v":3},{"$f":"$C26>=OFFSET($C26,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A26,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J26),I26,SMALL(I26:J26,1))-1","v":2},{"$f":"IF($C26=1,OFFSET(E26,-CFF.NumLinha,0)+1,OFFSET(E26,-CFF.NumLinha,0))","v":1},{"$f":"IF($C26=1,0,IF($C26=2,OFFSET(F26,-CFF.NumLinha,0)+1,OFFSET(F26,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C26<=2,$C26<>0),0,IF($C26=3,OFFSET(G26,-CFF.NumLinha,0)+1,OFFSET(G26,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C26<=3,$C26<>0),0,IF($C26=4,OFFSET(H26,-CFF.NumLinha,0)+1,OFFSET(H26,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D26,1,$C26,ROW($A$84)-ROW($A26)),0)","v":57},{"$f":"MATCH(OFFSET($D26,0,$C26)+1,OFFSET($D26,1,$C26,ROW($A$84)-ROW($A26)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A26,PO!$V$12:$V$117,0)),2)+10^-12","v":21586.06},null,null,null,"Acumulado (R$)",{"$f":"IF($B26,ROUND(P25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(P26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":21586.06},21586.06,21586.06,21586.06,21586.06,21586.06,21586.06,21586.06,null,null,null,null,null,{"$f":"IF($B26,ROUND(AC25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AC26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A29,PO!$V$12:$V$117,0))","v":"1.3."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A29,PO!$V$12:$V$117,0))","v":"PAREDES EXTERNAS  E=14cm"},{"$f":"IF(ROUND(K29,2)=0,K29,ROUND(K29,2))","v":16686.03},"Parcela (%)",{"$f":"IF($B29,0,P28-IF(ISNUMBER(O28),O28,0))","v":0},0.7,0.3,{"$f":"IF($B29,0,S28-IF(ISNUMBER(R28),R28,0))","v":0},{"$f":"IF($B29,0,T28-IF(ISNUMBER(S28),S28,0))","v":0},{"$f":"IF($B29,0,U28-IF(ISNUMBER(T28),T28,0))","v":0},{"$f":"IF($B29,0,V28-IF(ISNUMBER(U28),U28,0))","v":0},{"$f":"IF($B29,0,W28-IF(ISNUMBER(V28),V28,0))","v":0},null,null,null,null,null,{"$f":"IF($B29,0,AC28-IF(ISNUMBER(AB28),AB28,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B29,P27+IF(ISNUMBER(O28),O28,0),P29/$N27),1)","v":0},{"$f":"MIN(IF($B29,Q27+IF(ISNUMBER(P28),P28,0),Q29/$N27),1)","v":0.7},{"$f":"MIN(IF($B29,R27+IF(ISNUMBER(Q28),Q28,0),R29/$N27),1)","v":1},{"$f":"MIN(IF($B29,S27+IF(ISNUMBER(R28),R28,0),S29/$N27),1)","v":1},{"$f":"MIN(IF($B29,T27+IF(ISNUMBER(S28),S28,0),T29/$N27),1)","v":1},{"$f":"MIN(IF($B29,U27+IF(ISNUMBER(T28),T28,0),U29/$N27),1)","v":1},{"$f":"MIN(IF($B29,V27+IF(ISNUMBER(U28),U28,0),V29/$N27),1)","v":1},{"$f":"MIN(IF($B29,W27+IF(ISNUMBER(V28),V28,0),W29/$N27),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B29,AC27+IF(ISNUMBER(AB28),AB28,0),AC29/$N27),1)","v":0}]
[{"$f":"OFFSET(A29,-CFF.NumLinha,0)+1","v":4},{"$f":"$C29>=OFFSET($C29,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A29,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J29),I29,SMALL(I29:J29,1))-1","v":2},{"$f":"IF($C29=1,OFFSET(E29,-CFF.NumLinha,0)+1,OFFSET(E29,-CFF.NumLinha,0))","v":1},{"$f":"IF($C29=1,0,IF($C29=2,OFFSET(F29,-CFF.NumLinha,0)+1,OFFSET(F29,-CFF.NumLinha,0)))","v":3},{"$f":"IF(AND($C29<=2,$C29<>0),0,IF($C29=3,OFFSET(G29,-CFF.NumLinha,0)+1,OFFSET(G29,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C29<=3,$C29<>0),0,IF($C29=4,OFFSET(H29,-CFF.NumLinha,0)+1,OFFSET(H29,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D29,1,$C29,ROW($A$84)-ROW($A29)),0)","v":54},{"$f":"MATCH(OFFSET($D29,0,$C29)+1,OFFSET($D29,1,$C29,ROW($A$84)-ROW($A29)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A29,PO!$V$12:$V$117,0)),2)+10^-12","v":16686.03},null,null,null,"Acumulado (R$)",{"$f":"IF($B29,ROUND(P28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(P29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":0},11680.22,16686.03,16686.03,16686.03,16686.03,16686.03,16686.03,null,null,null,null,null,{"$f":"IF($B29,ROUND(AC28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AC29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A32,PO!$V$12:$V$117,0))","v":"1.4."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A32,PO!$V$12:$V$117,0))","v":"PAREDES INTERNAS E=14cm"},{"$f":"IF(ROUND(K32,2)=0,K32,ROUND(K32,2))","v":4509.67},"Parcela (%)",{"$f":"IF($B32,0,P31-IF(ISNUMBER(O31),O31,0))","v":0},0.7,0.3,{"$f":"IF($B32,0,S31-IF(ISNUMBER(R31),R31,0))","v":0},{"$f":"IF($B32,0,T31-IF(ISNUMBER(S31),S31,0))","v":0},{"$f":"IF($B32,0,U31-IF(ISNUMBER(T31),T31,0))","v":0},{"$f":"IF($B32,0,V31-IF(ISNUMBER(U31),U31,0))","v":0},{"$f":"IF($B32,0,W31-IF(ISNUMBER(V31),V31,0))","v":0},null,null,null,null,null,{"$f":"IF($B32,0,AC31-IF(ISNUMBER(AB31),AB31,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B32,P30+IF(ISNUMBER(O31),O31,0),P32/$N30),1)","v":0},{"$f":"MIN(IF($B32,Q30+IF(ISNUMBER(P31),P31,0),Q32/$N30),1)","v":0.7},{"$f":"MIN(IF($B32,R30+IF(ISNUMBER(Q31),Q31,0),R32/$N30),1)","v":1},{"$f":"MIN(IF($B32,S30+IF(ISNUMBER(R31),R31,0),S32/$N30),1)","v":1},{"$f":"MIN(IF($B32,T30+IF(ISNUMBER(S31),S31,0),T32/$N30),1)","v":1},{"$f":"MIN(IF($B32,U30+IF(ISNUMBER(T31),T31,0),U32/$N30),1)","v":1},{"$f":"MIN(IF($B32,V30+IF(ISNUMBER(U31),U31,0),V32/$N30),1)","v":1},{"$f":"MIN(IF($B32,W30+IF(ISNUMBER(V31),V31,0),W32/$N30),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B32,AC30+IF(ISNUMBER(AB31),AB31,0),AC32/$N30),1)","v":0}]
[{"$f":"OFFSET(A32,-CFF.NumLinha,0)+1","v":5},{"$f":"$C32>=OFFSET($C32,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A32,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J32),I32,SMALL(I32:J32,1))-1","v":2},{"$f":"IF($C32=1,OFFSET(E32,-CFF.NumLinha,0)+1,OFFSET(E32,-CFF.NumLinha,0))","v":1},{"$f":"IF($C32=1,0,IF($C32=2,OFFSET(F32,-CFF.NumLinha,0)+1,OFFSET(F32,-CFF.NumLinha,0)))","v":4},{"$f":"IF(AND($C32<=2,$C32<>0),0,IF($C32=3,OFFSET(G32,-CFF.NumLinha,0)+1,OFFSET(G32,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C32<=3,$C32<>0),0,IF($C32=4,OFFSET(H32,-CFF.NumLinha,0)+1,OFFSET(H32,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D32,1,$C32,ROW($A$84)-ROW($A32)),0)","v":51},{"$f":"MATCH(OFFSET($D32,0,$C32)+1,OFFSET($D32,1,$C32,ROW($A$84)-ROW($A32)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A32,PO!$V$12:$V$117,0)),2)+10^-12","v":4509.670000000001},null,null,null,"Acumulado (R$)",{"$f":"IF($B32,ROUND(P31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(P32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":0},3156.77,4509.67,4509.67,4509.67,4509.67,4509.67,4509.67,null,null,null,null,null,{"$f":"IF($B32,ROUND(AC31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AC32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A35,PO!$V$12:$V$117,0))","v":"1.5."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A35,PO!$V$12:$V$117,0))","v":"VIGAS DE CINTAMENTO 0,15X0,20 ferro 8mm"},{"$f":"IF(ROUND(K35,2)=0,K35,ROUND(K35,2))","v":8415.31},"Parcela (%)",{"$f":"IF($B35,0,P34-IF(ISNUMBER(O34),O34,0))","v":0},1,1,{"$f":"IF($B35,0,S34-IF(ISNUMBER(R34),R34,0))","v":0},{"$f":"IF($B35,0,T34-IF(ISNUMBER(S34),S34,0))","v":0},{"$f":"IF($B35,0,U34-IF(ISNUMBER(T34),T34,0))","v":0},{"$f":"IF($B35,0,V34-IF(ISNUMBER(U34),U34,0))","v":0},{"$f":"IF($B35,0,W34-IF(ISNUMBER(V34),V34,0))","v":0},null,null,null,null,null,{"$f":"IF($B35,0,AC34-IF(ISNUMBER(AB34),AB34,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B35,P33+IF(ISNUMBER(O34),O34,0),P35/$N33),1)","v":0},{"$f":"MIN(IF($B35,Q33+IF(ISNUMBER(P34),P34,0),Q35/$N33),1)","v":1},{"$f":"MIN(IF($B35,R33+IF(ISNUMBER(Q34),Q34,0),R35/$N33),1)","v":1},{"$f":"MIN(IF($B35,S33+IF(ISNUMBER(R34),R34,0),S35/$N33),1)","v":1},{"$f":"MIN(IF($B35,T33+IF(ISNUMBER(S34),S34,0),T35/$N33),1)","v":1},{"$f":"MIN(IF($B35,U33+IF(ISNUMBER(T34),T34,0),U35/$N33),1)","v":1},{"$f":"MIN(IF($B35,V33+IF(ISNUMBER(U34),U34,0),V35/$N33),1)","v":1},{"$f":"MIN(IF($B35,W33+IF(ISNUMBER(V34),V34,0),W35/$N33),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B35,AC33+IF(ISNUMBER(AB34),AB34,0),AC35/$N33),1)","v":0}]
[{"$f":"OFFSET(A35,-CFF.NumLinha,0)+1","v":6},{"$f":"$C35>=OFFSET($C35,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A35,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J35),I35,SMALL(I35:J35,1))-1","v":2},{"$f":"IF($C35=1,OFFSET(E35,-CFF.NumLinha,0)+1,OFFSET(E35,-CFF.NumLinha,0))","v":1},{"$f":"IF($C35=1,0,IF($C35=2,OFFSET(F35,-CFF.NumLinha,0)+1,OFFSET(F35,-CFF.NumLinha,0)))","v":5},{"$f":"IF(AND($C35<=2,$C35<>0),0,IF($C35=3,OFFSET(G35,-CFF.NumLinha,0)+1,OFFSET(G35,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C35<=3,$C35<>0),0,IF($C35=4,OFFSET(H35,-CFF.NumLinha,0)+1,OFFSET(H35,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D35,1,$C35,ROW($A$84)-ROW($A35)),0)","v":48},{"$f":"MATCH(OFFSET($D35,0,$C35)+1,OFFSET($D35,1,$C35,ROW($A$84)-ROW($A35)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A35,PO!$V$12:$V$117,0)),2)+10^-12","v":8415.3100000000013},null,null,null,"Acumulado (R$)",{"$f":"IF($B35,ROUND(P34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(P35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":0},8415.31,8415.31,8415.31,8415.31,8415.31,8415.31,8415.31,null,null,null,null,null,{"$f":"IF($B35,ROUND(AC34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AC35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A38,PO!$V$12:$V$117,0))","v":"1.6."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A38,PO!$V$12:$V$117,0))","v":"PILARETES 15X15"},{"$f":"IF(ROUND(K38,2)=0,K38,ROUND(K38,2))","v":3984.77},"Parcela (%)",0.3,0.7,0,{"$f":"IF($B38,0,S37-IF(ISNUMBER(R37),R37,0))","v":0},{"$f":"IF($B38,0,T37-IF(ISNUMBER(S37),S37,0))","v":0},{"$f":"IF($B38,0,U37-IF(ISNUMBER(T37),T37,0))","v":0},{"$f":"IF($B38,0,V37-IF(ISNUMBER(U37),U37,0))","v":0},{"$f":"IF($B38,0,W37-IF(ISNUMBER(V37),V37,0))","v":0},null,null,null,null,null,{"$f":"IF($B38,0,AC37-IF(ISNUMBER(AB37),AB37,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B38,P36+IF(ISNUMBER(O37),O37,0),P38/$N36),1)","v":0.3},{"$f":"MIN(IF($B38,Q36+IF(ISNUMBER(P37),P37,0),Q38/$N36),1)","v":1},{"$f":"MIN(IF($B38,R36+IF(ISNUMBER(Q37),Q37,0),R38/$N36),1)","v":1},{"$f":"MIN(IF($B38,S36+IF(ISNUMBER(R37),R37,0),S38/$N36),1)","v":1},{"$f":"MIN(IF($B38,T36+IF(ISNUMBER(S37),S37,0),T38/$N36),1)","v":1},{"$f":"MIN(IF($B38,U36+IF(ISNUMBER(T37),T37,0),U38/$N36),1)","v":1},{"$f":"MIN(IF($B38,V36+IF(ISNUMBER(U37),U37,0),V38/$N36),1)","v":1},{"$f":"MIN(IF($B38,W36+IF(ISNUMBER(V37),V37,0),W38/$N36),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B38,AC36+IF(ISNUMBER(AB37),AB37,0),AC38/$N36),1)","v":0}]
[{"$f":"OFFSET(A38,-CFF.NumLinha,0)+1","v":7},{"$f":"$C38>=OFFSET($C38,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A38,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J38),I38,SMALL(I38:J38,1))-1","v":2},{"$f":"IF($C38=1,OFFSET(E38,-CFF.NumLinha,0)+1,OFFSET(E38,-CFF.NumLinha,0))","v":1},{"$f":"IF($C38=1,0,IF($C38=2,OFFSET(F38,-CFF.NumLinha,0)+1,OFFSET(F38,-CFF.NumLinha,0)))","v":6},{"$f":"IF(AND($C38<=2,$C38<>0),0,IF($C38=3,OFFSET(G38,-CFF.NumLinha,0)+1,OFFSET(G38,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C38<=3,$C38<>0),0,IF($C38=4,OFFSET(H38,-CFF.NumLinha,0)+1,OFFSET(H38,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D38,1,$C38,ROW($A$84)-ROW($A38)),0)","v":45},{"$f":"MATCH(OFFSET($D38,0,$C38)+1,OFFSET($D38,1,$C38,ROW($A$84)-ROW($A38)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A38,PO!$V$12:$V$117,0)),2)+10^-12","v":3984.7700000000009},null,null,null,"Acumulado (R$)",{"$f":"IF($B38,ROUND(P37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(P38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":1195.43},3984.77,3984.77,3984.77,3984.77,3984.77,3984.77,3984.77,null,null,null,null,null,{"$f":"IF($B38,ROUND(AC37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AC38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A41,PO!$V$12:$V$117,0))","v":"1.7."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A41,PO!$V$12:$V$117,0))","v":"REVESTIMENTO INTERNO"},{"$f":"IF(ROUND(K41,2)=0,K41,ROUND(K41,2))","v":7596.1},"Parcela (%)",{"$f":"IF($B41,0,P40-IF(ISNUMBER(O40),O40,0))","v":0},0.5,0.5,{"$f":"IF($B41,0,S40-IF(ISNUMBER(R40),R40,0))","v":0},{"$f":"IF($B41,0,T40-IF(ISNUMBER(S40),S40,0))","v":0},{"$f":"IF($B41,0,U40-IF(ISNUMBER(T40),T40,0))","v":0},{"$f":"IF($B41,0,V40-IF(ISNUMBER(U40),U40,0))","v":0},{"$f":"IF($B41,0,W40-IF(ISNUMBER(V40),V40,0))","v":0},null,null,null,null,null,{"$f":"IF($B41,0,AC40-IF(ISNUMBER(AB40),AB40,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B41,P39+IF(ISNUMBER(O40),O40,0),P41/$N39),1)","v":0},{"$f":"MIN(IF($B41,Q39+IF(ISNUMBER(P40),P40,0),Q41/$N39),1)","v":0.5},{"$f":"MIN(IF($B41,R39+IF(ISNUMBER(Q40),Q40,0),R41/$N39),1)","v":1},{"$f":"MIN(IF($B41,S39+IF(ISNUMBER(R40),R40,0),S41/$N39),1)","v":1},{"$f":"MIN(IF($B41,T39+IF(ISNUMBER(S40),S40,0),T41/$N39),1)","v":1},{"$f":"MIN(IF($B41,U39+IF(ISNUMBER(T40),T40,0),U41/$N39),1)","v":1},{"$f":"MIN(IF($B41,V39+IF(ISNUMBER(U40),U40,0),V41/$N39),1)","v":1},{"$f":"MIN(IF($B41,W39+IF(ISNUMBER(V40),V40,0),W41/$N39),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B41,AC39+IF(ISNUMBER(AB40),AB40,0),AC41/$N39),1)","v":0}]
[{"$f":"OFFSET(A41,-CFF.NumLinha,0)+1","v":8},{"$f":"$C41>=OFFSET($C41,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A41,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J41),I41,SMALL(I41:J41,1))-1","v":2},{"$f":"IF($C41=1,OFFSET(E41,-CFF.NumLinha,0)+1,OFFSET(E41,-CFF.NumLinha,0))","v":1},{"$f":"IF($C41=1,0,IF($C41=2,OFFSET(F41,-CFF.NumLinha,0)+1,OFFSET(F41,-CFF.NumLinha,0)))","v":7},{"$f":"IF(AND($C41<=2,$C41<>0),0,IF($C41=3,OFFSET(G41,-CFF.NumLinha,0)+1,OFFSET(G41,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C41<=3,$C41<>0),0,IF($C41=4,OFFSET(H41,-CFF.NumLinha,0)+1,OFFSET(H41,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D41,1,$C41,ROW($A$84)-ROW($A41)),0)","v":42},{"$f":"MATCH(OFFSET($D41,0,$C41)+1,OFFSET($D41,1,$C41,ROW($A$84)-ROW($A41)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A41,PO!$V$12:$V$117,0)),2)+10^-12","v":7596.1000000000013},null,null,null,"Acumulado (R$)",{"$f":"IF($B41,ROUND(P40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(P41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":0},3798.05,7596.1,7596.1,7596.1,7596.1,7596.1,7596.1,null,null,null,null,null,{"$f":"IF($B41,ROUND(AC40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AC41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A44,PO!$V$12:$V$117,0))","v":"1.8."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A44,PO!$V$12:$V$117,0))","v":"REVESTIMENTO EXTERNO"},{"$f":"IF(ROUND(K44,2)=0,K44,ROUND(K44,2))","v":8520.11},"Parcela (%)",{"$f":"IF($B44,0,P43-IF(ISNUMBER(O43),O43,0))","v":0},{"$f":"IF($B44,0,Q43-IF(ISNUMBER(P43),P43,0))","v":0},0.5,0.5,{"$f":"IF($B44,0,T43-IF(ISNUMBER(S43),S43,0))","v":0},{"$f":"IF($B44,0,U43-IF(ISNUMBER(T43),T43,0))","v":0},{"$f":"IF($B44,0,V43-IF(ISNUMBER(U43),U43,0))","v":0},{"$f":"IF($B44,0,W43-IF(ISNUMBER(V43),V43,0))","v":0},null,null,null,null,null,{"$f":"IF($B44,0,AC43-IF(ISNUMBER(AB43),AB43,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B44,P42+IF(ISNUMBER(O43),O43,0),P44/$N42),1)","v":0},{"$f":"MIN(IF($B44,Q42+IF(ISNUMBER(P43),P43,0),Q44/$N42),1)","v":0},{"$f":"MIN(IF($B44,R42+IF(ISNUMBER(Q43),Q43,0),R44/$N42),1)","v":0.5},{"$f":"MIN(IF($B44,S42+IF(ISNUMBER(R43),R43,0),S44/$N42),1)","v":1},{"$f":"MIN(IF($B44,T42+IF(ISNUMBER(S43),S43,0),T44/$N42),1)","v":1},{"$f":"MIN(IF($B44,U42+IF(ISNUMBER(T43),T43,0),U44/$N42),1)","v":1},{"$f":"MIN(IF($B44,V42+IF(ISNUMBER(U43),U43,0),V44/$N42),1)","v":1},{"$f":"MIN(IF($B44,W42+IF(ISNUMBER(V43),V43,0),W44/$N42),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B44,AC42+IF(ISNUMBER(AB43),AB43,0),AC44/$N42),1)","v":0}]
[{"$f":"OFFSET(A44,-CFF.NumLinha,0)+1","v":9},{"$f":"$C44>=OFFSET($C44,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A44,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J44),I44,SMALL(I44:J44,1))-1","v":2},{"$f":"IF($C44=1,OFFSET(E44,-CFF.NumLinha,0)+1,OFFSET(E44,-CFF.NumLinha,0))","v":1},{"$f":"IF($C44=1,0,IF($C44=2,OFFSET(F44,-CFF.NumLinha,0)+1,OFFSET(F44,-CFF.NumLinha,0)))","v":8},{"$f":"IF(AND($C44<=2,$C44<>0),0,IF($C44=3,OFFSET(G44,-CFF.NumLinha,0)+1,OFFSET(G44,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C44<=3,$C44<>0),0,IF($C44=4,OFFSET(H44,-CFF.NumLinha,0)+1,OFFSET(H44,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D44,1,$C44,ROW($A$84)-ROW($A44)),0)","v":39},{"$f":"MATCH(OFFSET($D44,0,$C44)+1,OFFSET($D44,1,$C44,ROW($A$84)-ROW($A44)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A44,PO!$V$12:$V$117,0)),2)+10^-12","v":8520.1100000000024},null,null,null,"Acumulado (R$)",{"$f":"IF($B44,ROUND(P43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(P44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":0},0,4260.0600000000004,8520.11,8520.11,8520.11,8520.11,8520.11,null,null,null,null,null,{"$f":"IF($B44,ROUND(AC43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AC44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A47,PO!$V$12:$V$117,0))","v":"1.9."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A47,PO!$V$12:$V$117,0))","v":"PINTURA"},{"$f":"IF(ROUND(K47,2)=0,K47,ROUND(K47,2))","v":6659.27},"Parcela (%)",{"$f":"IF($B47,0,P46-IF(ISNUMBER(O46),O46,0))","v":0},{"$f":"IF($B47,0,Q46-IF(ISNUMBER(P46),P46,0))","v":0},0,1,{"$f":"IF($B47,0,T46-IF(ISNUMBER(S46),S46,0))","v":0},{"$f":"IF($B47,0,U46-IF(ISNUMBER(T46),T46,0))","v":0},{"$f":"IF($B47,0,V46-IF(ISNUMBER(U46),U46,0))","v":0},{"$f":"IF($B47,0,W46-IF(ISNUMBER(V46),V46,0))","v":0},null,null,null,null,null,{"$f":"IF($B47,0,AC46-IF(ISNUMBER(AB46),AB46,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B47,P45+IF(ISNUMBER(O46),O46,0),P47/$N45),1)","v":0},{"$f":"MIN(IF($B47,Q45+IF(ISNUMBER(P46),P46,0),Q47/$N45),1)","v":0},{"$f":"MIN(IF($B47,R45+IF(ISNUMBER(Q46),Q46,0),R47/$N45),1)","v":0},{"$f":"MIN(IF($B47,S45+IF(ISNUMBER(R46),R46,0),S47/$N45),1)","v":1},{"$f":"MIN(IF($B47,T45+IF(ISNUMBER(S46),S46,0),T47/$N45),1)","v":1},{"$f":"MIN(IF($B47,U45+IF(ISNUMBER(T46),T46,0),U47/$N45),1)","v":1},{"$f":"MIN(IF($B47,V45+IF(ISNUMBER(U46),U46,0),V47/$N45),1)","v":1},{"$f":"MIN(IF($B47,W45+IF(ISNUMBER(V46),V46,0),W47/$N45),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B47,AC45+IF(ISNUMBER(AB46),AB46,0),AC47/$N45),1)","v":0}]
[{"$f":"OFFSET(A47,-CFF.NumLinha,0)+1","v":10},{"$f":"$C47>=OFFSET($C47,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A47,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J47),I47,SMALL(I47:J47,1))-1","v":2},{"$f":"IF($C47=1,OFFSET(E47,-CFF.NumLinha,0)+1,OFFSET(E47,-CFF.NumLinha,0))","v":1},{"$f":"IF($C47=1,0,IF($C47=2,OFFSET(F47,-CFF.NumLinha,0)+1,OFFSET(F47,-CFF.NumLinha,0)))","v":9},{"$f":"IF(AND($C47<=2,$C47<>0),0,IF($C47=3,OFFSET(G47,-CFF.NumLinha,0)+1,OFFSET(G47,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C47<=3,$C47<>0),0,IF($C47=4,OFFSET(H47,-CFF.NumLinha,0)+1,OFFSET(H47,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D47,1,$C47,ROW($A$84)-ROW($A47)),0)","v":36},{"$f":"MATCH(OFFSET($D47,0,$C47)+1,OFFSET($D47,1,$C47,ROW($A$84)-ROW($A47)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A47,PO!$V$12:$V$117,0)),2)+10^-12","v":6659.2700000000013},null,null,null,"Acumulado (R$)",{"$f":"IF($B47,ROUND(P46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(P47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":0},0,0,6659.27,6659.27,6659.27,6659.27,6659.27,null,null,null,null,null,{"$f":"IF($B47,ROUND(AC46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AC47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A50,PO!$V$12:$V$117,0))","v":"1.10."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A50,PO!$V$12:$V$117,0))","v":"REVESTIMENTO CERÂMICO PAREDES "},{"$f":"IF(ROUND(K50,2)=0,K50,ROUND(K50,2))","v":2189.86},"Parcela (%)",{"$f":"IF($B50,0,P49-IF(ISNUMBER(O49),O49,0))","v":0},{"$f":"IF($B50,0,Q49-IF(ISNUMBER(P49),P49,0))","v":0},0.5,0.5,{"$f":"IF($B50,0,T49-IF(ISNUMBER(S49),S49,0))","v":0},{"$f":"IF($B50,0,U49-IF(ISNUMBER(T49),T49,0))","v":0},{"$f":"IF($B50,0,V49-IF(ISNUMBER(U49),U49,0))","v":0},{"$f":"IF($B50,0,W49-IF(ISNUMBER(V49),V49,0))","v":0},null,null,null,null,null,{"$f":"IF($B50,0,AC49-IF(ISNUMBER(AB49),AB49,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B50,P48+IF(ISNUMBER(O49),O49,0),P50/$N48),1)","v":0},{"$f":"MIN(IF($B50,Q48+IF(ISNUMBER(P49),P49,0),Q50/$N48),1)","v":0},{"$f":"MIN(IF($B50,R48+IF(ISNUMBER(Q49),Q49,0),R50/$N48),1)","v":0.5},{"$f":"MIN(IF($B50,S48+IF(ISNUMBER(R49),R49,0),S50/$N48),1)","v":1},{"$f":"MIN(IF($B50,T48+IF(ISNUMBER(S49),S49,0),T50/$N48),1)","v":1},{"$f":"MIN(IF($B50,U48+IF(ISNUMBER(T49),T49,0),U50/$N48),1)","v":1},{"$f":"MIN(IF($B50,V48+IF(ISNUMBER(U49),U49,0),V50/$N48),1)","v":1},{"$f":"MIN(IF($B50,W48+IF(ISNUMBER(V49),V49,0),W50/$N48),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B50,AC48+IF(ISNUMBER(AB49),AB49,0),AC50/$N48),1)","v":0}]
[{"$f":"OFFSET(A50,-CFF.NumLinha,0)+1","v":11},{"$f":"$C50>=OFFSET($C50,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A50,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J50),I50,SMALL(I50:J50,1))-1","v":2},{"$f":"IF($C50=1,OFFSET(E50,-CFF.NumLinha,0)+1,OFFSET(E50,-CFF.NumLinha,0))","v":1},{"$f":"IF($C50=1,0,IF($C50=2,OFFSET(F50,-CFF.NumLinha,0)+1,OFFSET(F50,-CFF.NumLinha,0)))","v":10},{"$f":"IF(AND($C50<=2,$C50<>0),0,IF($C50=3,OFFSET(G50,-CFF.NumLinha,0)+1,OFFSET(G50,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C50<=3,$C50<>0),0,IF($C50=4,OFFSET(H50,-CFF.NumLinha,0)+1,OFFSET(H50,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D50,1,$C50,ROW($A$84)-ROW($A50)),0)","v":33},{"$f":"MATCH(OFFSET($D50,0,$C50)+1,OFFSET($D50,1,$C50,ROW($A$84)-ROW($A50)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A50,PO!$V$12:$V$117,0)),2)+10^-12","v":2189.860000000001},null,null,null,"Acumulado (R$)",{"$f":"IF($B50,ROUND(P49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(P50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":0},0,1094.93,2189.86,2189.86,2189.86,2189.86,2189.86,null,null,null,null,null,{"$f":"IF($B50,ROUND(AC49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AC50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A53,PO!$V$12:$V$117,0))","v":"1.11."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A53,PO!$V$12:$V$117,0))","v":"PISO CERÂMICO"},{"$f":"IF(ROUND(K53,2)=0,K53,ROUND(K53,2))","v":4166.72},"Parcela (%)",{"$f":"IF($B53,0,P52-IF(ISNUMBER(O52),O52,0))","v":0},{"$f":"IF($B53,0,Q52-IF(ISNUMBER(P52),P52,0))","v":0},{"$f":"IF($B53,0,R52-IF(ISNUMBER(Q52),Q52,0))","v":0},1,{"$f":"IF($B53,0,T52-IF(ISNUMBER(S52),S52,0))","v":0},{"$f":"IF($B53,0,U52-IF(ISNUMBER(T52),T52,0))","v":0},{"$f":"IF($B53,0,V52-IF(ISNUMBER(U52),U52,0))","v":0},{"$f":"IF($B53,0,W52-IF(ISNUMBER(V52),V52,0))","v":0},null,null,null,null,null,{"$f":"IF($B53,0,AC52-IF(ISNUMBER(AB52),AB52,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B53,P51+IF(ISNUMBER(O52),O52,0),P53/$N51),1)","v":0},{"$f":"MIN(IF($B53,Q51+IF(ISNUMBER(P52),P52,0),Q53/$N51),1)","v":0},{"$f":"MIN(IF($B53,R51+IF(ISNUMBER(Q52),Q52,0),R53/$N51),1)","v":0},{"$f":"MIN(IF($B53,S51+IF(ISNUMBER(R52),R52,0),S53/$N51),1)","v":1},{"$f":"MIN(IF($B53,T51+IF(ISNUMBER(S52),S52,0),T53/$N51),1)","v":1},{"$f":"MIN(IF($B53,U51+IF(ISNUMBER(T52),T52,0),U53/$N51),1)","v":1},{"$f":"MIN(IF($B53,V51+IF(ISNUMBER(U52),U52,0),V53/$N51),1)","v":1},{"$f":"MIN(IF($B53,W51+IF(ISNUMBER(V52),V52,0),W53/$N51),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B53,AC51+IF(ISNUMBER(AB52),AB52,0),AC53/$N51),1)","v":0}]
[{"$f":"OFFSET(A53,-CFF.NumLinha,0)+1","v":12},{"$f":"$C53>=OFFSET($C53,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A53,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J53),I53,SMALL(I53:J53,1))-1","v":2},{"$f":"IF($C53=1,OFFSET(E53,-CFF.NumLinha,0)+1,OFFSET(E53,-CFF.NumLinha,0))","v":1},{"$f":"IF($C53=1,0,IF($C53=2,OFFSET(F53,-CFF.NumLinha,0)+1,OFFSET(F53,-CFF.NumLinha,0)))","v":11},{"$f":"IF(AND($C53<=2,$C53<>0),0,IF($C53=3,OFFSET(G53,-CFF.NumLinha,0)+1,OFFSET(G53,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C53<=3,$C53<>0),0,IF($C53=4,OFFSET(H53,-CFF.NumLinha,0)+1,OFFSET(H53,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D53,1,$C53,ROW($A$84)-ROW($A53)),0)","v":30},{"$f":"MATCH(OFFSET($D53,0,$C53)+1,OFFSET($D53,1,$C53,ROW($A$84)-ROW($A53)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A53,PO!$V$12:$V$117,0)),2)+10^-12","v":4166.7200000000012},null,null,null,"Acumulado (R$)",{"$f":"IF($B53,ROUND(P52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(P53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":0},0,0,4166.72,4166.72,4166.72,4166.72,4166.72,null,null,null,null,null,{"$f":"IF($B53,ROUND(AC52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AC53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A56,PO!$V$12:$V$117,0))","v":"1.12."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A56,PO!$V$12:$V$117,0))","v":"PISO EXTERNO E=6cm"},{"$f":"IF(ROUND(K56,2)=0,K56,ROUND(K56,2))","v":1785.38},"Parcela (%)",{"$f":"IF($B56,0,P55-IF(ISNUMBER(O55),O55,0))","v":0},{"$f":"IF($B56,0,Q55-IF(ISNUMBER(P55),P55,0))","v":0},0.5,0.5,{"$f":"IF($B56,0,T55-IF(ISNUMBER(S55),S55,0))","v":0},{"$f":"IF($B56,0,U55-IF(ISNUMBER(T55),T55,0))","v":0},{"$f":"IF($B56,0,V55-IF(ISNUMBER(U55),U55,0))","v":0},{"$f":"IF($B56,0,W55-IF(ISNUMBER(V55),V55,0))","v":0},null,null,null,null,null,{"$f":"IF($B56,0,AC55-IF(ISNUMBER(AB55),AB55,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B56,P54+IF(ISNUMBER(O55),O55,0),P56/$N54),1)","v":0},{"$f":"MIN(IF($B56,Q54+IF(ISNUMBER(P55),P55,0),Q56/$N54),1)","v":0},{"$f":"MIN(IF($B56,R54+IF(ISNUMBER(Q55),Q55,0),R56/$N54),1)","v":0.5},{"$f":"MIN(IF($B56,S54+IF(ISNUMBER(R55),R55,0),S56/$N54),1)","v":1},{"$f":"MIN(IF($B56,T54+IF(ISNUMBER(S55),S55,0),T56/$N54),1)","v":1},{"$f":"MIN(IF($B56,U54+IF(ISNUMBER(T55),T55,0),U56/$N54),1)","v":1},{"$f":"MIN(IF($B56,V54+IF(ISNUMBER(U55),U55,0),V56/$N54),1)","v":1},{"$f":"MIN(IF($B56,W54+IF(ISNUMBER(V55),V55,0),W56/$N54),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B56,AC54+IF(ISNUMBER(AB55),AB55,0),AC56/$N54),1)","v":0}]
[{"$f":"OFFSET(A56,-CFF.NumLinha,0)+1","v":13},{"$f":"$C56>=OFFSET($C56,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A56,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J56),I56,SMALL(I56:J56,1))-1","v":2},{"$f":"IF($C56=1,OFFSET(E56,-CFF.NumLinha,0)+1,OFFSET(E56,-CFF.NumLinha,0))","v":1},{"$f":"IF($C56=1,0,IF($C56=2,OFFSET(F56,-CFF.NumLinha,0)+1,OFFSET(F56,-CFF.NumLinha,0)))","v":12},{"$f":"IF(AND($C56<=2,$C56<>0),0,IF($C56=3,OFFSET(G56,-CFF.NumLinha,0)+1,OFFSET(G56,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C56<=3,$C56<>0),0,IF($C56=4,OFFSET(H56,-CFF.NumLinha,0)+1,OFFSET(H56,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D56,1,$C56,ROW($A$84)-ROW($A56)),0)","v":27},{"$f":"MATCH(OFFSET($D56,0,$C56)+1,OFFSET($D56,1,$C56,ROW($A$84)-ROW($A56)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A56,PO!$V$12:$V$117,0)),2)+10^-12","v":1785.380000000001},null,null,null,"Acumulado (R$)",{"$f":"IF($B56,ROUND(P55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(P56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":0},0,892.69,1785.38,1785.38,1785.38,1785.38,1785.38,null,null,null,null,null,{"$f":"IF($B56,ROUND(AC55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AC56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A59,PO!$V$12:$V$117,0))","v":"1.13."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A59,PO!$V$12:$V$117,0))","v":"ESQUADRIAS"},{"$f":"IF(ROUND(K59,2)=0,K59,ROUND(K59,2))","v":23109.71},"Parcela (%)",{"$f":"IF($B59,0,P58-IF(ISNUMBER(O58),O58,0))","v":0},{"$f":"IF($B59,0,Q58-IF(ISNUMBER(P58),P58,0))","v":0},1,1,{"$f":"IF($B59,0,T58-IF(ISNUMBER(S58),S58,0))","v":0},{"$f":"IF($B59,0,U58-IF(ISNUMBER(T58),T58,0))","v":0},{"$f":"IF($B59,0,V58-IF(ISNUMBER(U58),U58,0))","v":0},{"$f":"IF($B59,0,W58-IF(ISNUMBER(V58),V58,0))","v":0},null,null,null,null,null,{"$f":"IF($B59,0,AC58-IF(ISNUMBER(AB58),AB58,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B59,P57+IF(ISNUMBER(O58),O58,0),P59/$N57),1)","v":0},{"$f":"MIN(IF($B59,Q57+IF(ISNUMBER(P58),P58,0),Q59/$N57),1)","v":0},{"$f":"MIN(IF($B59,R57+IF(ISNUMBER(Q58),Q58,0),R59/$N57),1)","v":1},{"$f":"MIN(IF($B59,S57+IF(ISNUMBER(R58),R58,0),S59/$N57),1)","v":1},{"$f":"MIN(IF($B59,T57+IF(ISNUMBER(S58),S58,0),T59/$N57),1)","v":1},{"$f":"MIN(IF($B59,U57+IF(ISNUMBER(T58),T58,0),U59/$N57),1)","v":1},{"$f":"MIN(IF($B59,V57+IF(ISNUMBER(U58),U58,0),V59/$N57),1)","v":1},{"$f":"MIN(IF($B59,W57+IF(ISNUMBER(V58),V58,0),W59/$N57),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B59,AC57+IF(ISNUMBER(AB58),AB58,0),AC59/$N57),1)","v":0}]
[{"$f":"OFFSET(A59,-CFF.NumLinha,0)+1","v":14},{"$f":"$C59>=OFFSET($C59,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A59,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J59),I59,SMALL(I59:J59,1))-1","v":2},{"$f":"IF($C59=1,OFFSET(E59,-CFF.NumLinha,0)+1,OFFSET(E59,-CFF.NumLinha,0))","v":1},{"$f":"IF($C59=1,0,IF($C59=2,OFFSET(F59,-CFF.NumLinha,0)+1,OFFSET(F59,-CFF.NumLinha,0)))","v":13},{"$f":"IF(AND($C59<=2,$C59<>0),0,IF($C59=3,OFFSET(G59,-CFF.NumLinha,0)+1,OFFSET(G59,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C59<=3,$C59<>0),0,IF($C59=4,OFFSET(H59,-CFF.NumLinha,0)+1,OFFSET(H59,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D59,1,$C59,ROW($A$84)-ROW($A59)),0)","v":24},{"$f":"MATCH(OFFSET($D59,0,$C59)+1,OFFSET($D59,1,$C59,ROW($A$84)-ROW($A59)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A59,PO!$V$12:$V$117,0)),2)+10^-12","v":23109.71},null,null,null,"Acumulado (R$)",{"$f":"IF($B59,ROUND(P58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(P59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":0},0,23109.71,23109.71,23109.71,23109.71,23109.71,23109.71,null,null,null,null,null,{"$f":"IF($B59,ROUND(AC58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AC59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A62,PO!$V$12:$V$117,0))","v":"1.14."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A62,PO!$V$12:$V$117,0))","v":"COBERTURA FIBROCIMENTO 6MM INCLINAÇÃO 15° (26,4%)"},{"$f":"IF(ROUND(K62,2)=0,K62,ROUND(K62,2))","v":26055.58},"Parcela (%)",{"$f":"IF($B62,0,P61-IF(ISNUMBER(O61),O61,0))","v":0},{"$f":"IF($B62,0,Q61-IF(ISNUMBER(P61),P61,0))","v":0},1,0.5,{"$f":"IF($B62,0,T61-IF(ISNUMBER(S61),S61,0))","v":0},{"$f":"IF($B62,0,U61-IF(ISNUMBER(T61),T61,0))","v":0},{"$f":"IF($B62,0,V61-IF(ISNUMBER(U61),U61,0))","v":0},{"$f":"IF($B62,0,W61-IF(ISNUMBER(V61),V61,0))","v":0},null,null,null,null,null,{"$f":"IF($B62,0,AC61-IF(ISNUMBER(AB61),AB61,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B62,P60+IF(ISNUMBER(O61),O61,0),P62/$N60),1)","v":0},{"$f":"MIN(IF($B62,Q60+IF(ISNUMBER(P61),P61,0),Q62/$N60),1)","v":0},{"$f":"MIN(IF($B62,R60+IF(ISNUMBER(Q61),Q61,0),R62/$N60),1)","v":1},{"$f":"MIN(IF($B62,S60+IF(ISNUMBER(R61),R61,0),S62/$N60),1)","v":1},{"$f":"MIN(IF($B62,T60+IF(ISNUMBER(S61),S61,0),T62/$N60),1)","v":1},{"$f":"MIN(IF($B62,U60+IF(ISNUMBER(T61),T61,0),U62/$N60),1)","v":1},{"$f":"MIN(IF($B62,V60+IF(ISNUMBER(U61),U61,0),V62/$N60),1)","v":1},{"$f":"MIN(IF($B62,W60+IF(ISNUMBER(V61),V61,0),W62/$N60),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B62,AC60+IF(ISNUMBER(AB61),AB61,0),AC62/$N60),1)","v":0}]
[{"$f":"OFFSET(A62,-CFF.NumLinha,0)+1","v":15},{"$f":"$C62>=OFFSET($C62,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A62,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J62),I62,SMALL(I62:J62,1))-1","v":2},{"$f":"IF($C62=1,OFFSET(E62,-CFF.NumLinha,0)+1,OFFSET(E62,-CFF.NumLinha,0))","v":1},{"$f":"IF($C62=1,0,IF($C62=2,OFFSET(F62,-CFF.NumLinha,0)+1,OFFSET(F62,-CFF.NumLinha,0)))","v":14},{"$f":"IF(AND($C62<=2,$C62<>0),0,IF($C62=3,OFFSET(G62,-CFF.NumLinha,0)+1,OFFSET(G62,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C62<=3,$C62<>0),0,IF($C62=4,OFFSET(H62,-CFF.NumLinha,0)+1,OFFSET(H62,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D62,1,$C62,ROW($A$84)-ROW($A62)),0)","v":21},{"$f":"MATCH(OFFSET($D62,0,$C62)+1,OFFSET($D62,1,$C62,ROW($A$84)-ROW($A62)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A62,PO!$V$12:$V$117,0)),2)+10^-12","v":26055.58},null,null,null,"Acumulado (R$)",{"$f":"IF($B62,ROUND(P61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(P62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":0},0,26055.58,26055.58,26055.58,26055.58,26055.58,26055.58,null,null,null,null,null,{"$f":"IF($B62,ROUND(AC61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AC62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A65,PO!$V$12:$V$117,0))","v":"1.15."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A65,PO!$V$12:$V$117,0))","v":"FORRO PVC"},{"$f":"IF(ROUND(K65,2)=0,K65,ROUND(K65,2))","v":6520.83},"Parcela (%)",{"$f":"IF($B65,0,P64-IF(ISNUMBER(O64),O64,0))","v":0},{"$f":"IF($B65,0,Q64-IF(ISNUMBER(P64),P64,0))","v":0},0.5,0.5,{"$f":"IF($B65,0,T64-IF(ISNUMBER(S64),S64,0))","v":0},{"$f":"IF($B65,0,U64-IF(ISNUMBER(T64),T64,0))","v":0},{"$f":"IF($B65,0,V64-IF(ISNUMBER(U64),U64,0))","v":0},{"$f":"IF($B65,0,W64-IF(ISNUMBER(V64),V64,0))","v":0},null,null,null,null,null,{"$f":"IF($B65,0,AC64-IF(ISNUMBER(AB64),AB64,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B65,P63+IF(ISNUMBER(O64),O64,0),P65/$N63),1)","v":0},{"$f":"MIN(IF($B65,Q63+IF(ISNUMBER(P64),P64,0),Q65/$N63),1)","v":0},{"$f":"MIN(IF($B65,R63+IF(ISNUMBER(Q64),Q64,0),R65/$N63),1)","v":0.5},{"$f":"MIN(IF($B65,S63+IF(ISNUMBER(R64),R64,0),S65/$N63),1)","v":1},{"$f":"MIN(IF($B65,T63+IF(ISNUMBER(S64),S64,0),T65/$N63),1)","v":1},{"$f":"MIN(IF($B65,U63+IF(ISNUMBER(T64),T64,0),U65/$N63),1)","v":1},{"$f":"MIN(IF($B65,V63+IF(ISNUMBER(U64),U64,0),V65/$N63),1)","v":1},{"$f":"MIN(IF($B65,W63+IF(ISNUMBER(V64),V64,0),W65/$N63),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B65,AC63+IF(ISNUMBER(AB64),AB64,0),AC65/$N63),1)","v":0}]
[{"$f":"OFFSET(A65,-CFF.NumLinha,0)+1","v":16},{"$f":"$C65>=OFFSET($C65,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A65,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J65),I65,SMALL(I65:J65,1))-1","v":2},{"$f":"IF($C65=1,OFFSET(E65,-CFF.NumLinha,0)+1,OFFSET(E65,-CFF.NumLinha,0))","v":1},{"$f":"IF($C65=1,0,IF($C65=2,OFFSET(F65,-CFF.NumLinha,0)+1,OFFSET(F65,-CFF.NumLinha,0)))","v":15},{"$f":"IF(AND($C65<=2,$C65<>0),0,IF($C65=3,OFFSET(G65,-CFF.NumLinha,0)+1,OFFSET(G65,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C65<=3,$C65<>0),0,IF($C65=4,OFFSET(H65,-CFF.NumLinha,0)+1,OFFSET(H65,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D65,1,$C65,ROW($A$84)-ROW($A65)),0)","v":18},{"$f":"MATCH(OFFSET($D65,0,$C65)+1,OFFSET($D65,1,$C65,ROW($A$84)-ROW($A65)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A65,PO!$V$12:$V$117,0)),2)+10^-12","v":6520.8300000000008},null,null,null,"Acumulado (R$)",{"$f":"IF($B65,ROUND(P64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(P65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":0},0,3260.42,6520.83,6520.83,6520.83,6520.83,6520.83,null,null,null,null,null,{"$f":"IF($B65,ROUND(AC64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AC65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A68,PO!$V$12:$V$117,0))","v":"1.16."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A68,PO!$V$12:$V$117,0))","v":"INSTALAÇÕES ELÉTRICAS"},{"$f":"IF(ROUND(K68,2)=0,K68,ROUND(K68,2))","v":5508.31},"Parcela (%)",{"$f":"IF($B68,0,P67-IF(ISNUMBER(O67),O67,0))","v":0},{"$f":"IF($B68,0,Q67-IF(ISNUMBER(P67),P67,0))","v":0},0.5,0.5,{"$f":"IF($B68,0,T67-IF(ISNUMBER(S67),S67,0))","v":0},{"$f":"IF($B68,0,U67-IF(ISNUMBER(T67),T67,0))","v":0},{"$f":"IF($B68,0,V67-IF(ISNUMBER(U67),U67,0))","v":0},{"$f":"IF($B68,0,W67-IF(ISNUMBER(V67),V67,0))","v":0},null,null,null,null,null,{"$f":"IF($B68,0,AC67-IF(ISNUMBER(AB67),AB67,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B68,P66+IF(ISNUMBER(O67),O67,0),P68/$N66),1)","v":0},{"$f":"MIN(IF($B68,Q66+IF(ISNUMBER(P67),P67,0),Q68/$N66),1)","v":0},{"$f":"MIN(IF($B68,R66+IF(ISNUMBER(Q67),Q67,0),R68/$N66),1)","v":0.5},{"$f":"MIN(IF($B68,S66+IF(ISNUMBER(R67),R67,0),S68/$N66),1)","v":1},{"$f":"MIN(IF($B68,T66+IF(ISNUMBER(S67),S67,0),T68/$N66),1)","v":1},{"$f":"MIN(IF($B68,U66+IF(ISNUMBER(T67),T67,0),U68/$N66),1)","v":1},{"$f":"MIN(IF($B68,V66+IF(ISNUMBER(U67),U67,0),V68/$N66),1)","v":1},{"$f":"MIN(IF($B68,W66+IF(ISNUMBER(V67),V67,0),W68/$N66),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B68,AC66+IF(ISNUMBER(AB67),AB67,0),AC68/$N66),1)","v":0}]
[{"$f":"OFFSET(A68,-CFF.NumLinha,0)+1","v":17},{"$f":"$C68>=OFFSET($C68,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A68,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J68),I68,SMALL(I68:J68,1))-1","v":2},{"$f":"IF($C68=1,OFFSET(E68,-CFF.NumLinha,0)+1,OFFSET(E68,-CFF.NumLinha,0))","v":1},{"$f":"IF($C68=1,0,IF($C68=2,OFFSET(F68,-CFF.NumLinha,0)+1,OFFSET(F68,-CFF.NumLinha,0)))","v":16},{"$f":"IF(AND($C68<=2,$C68<>0),0,IF($C68=3,OFFSET(G68,-CFF.NumLinha,0)+1,OFFSET(G68,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C68<=3,$C68<>0),0,IF($C68=4,OFFSET(H68,-CFF.NumLinha,0)+1,OFFSET(H68,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D68,1,$C68,ROW($A$84)-ROW($A68)),0)","v":15},{"$f":"MATCH(OFFSET($D68,0,$C68)+1,OFFSET($D68,1,$C68,ROW($A$84)-ROW($A68)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A68,PO!$V$12:$V$117,0)),2)+10^-12","v":5508.3100000000013},null,null,null,"Acumulado (R$)",{"$f":"IF($B68,ROUND(P67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(P68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":0},0,2754.16,5508.31,5508.31,5508.31,5508.31,5508.31,null,null,null,null,null,{"$f":"IF($B68,ROUND(AC67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AC68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A71,PO!$V$12:$V$117,0))","v":"1.17."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A71,PO!$V$12:$V$117,0))","v":"INSTALAÇÕES HIDRÁULICAS"},{"$f":"IF(ROUND(K71,2)=0,K71,ROUND(K71,2))","v":1264.79},"Parcela (%)",{"$f":"IF($B71,0,P70-IF(ISNUMBER(O70),O70,0))","v":0},0.3,0.3,0.4,{"$f":"IF($B71,0,T70-IF(ISNUMBER(S70),S70,0))","v":0},{"$f":"IF($B71,0,U70-IF(ISNUMBER(T70),T70,0))","v":0},{"$f":"IF($B71,0,V70-IF(ISNUMBER(U70),U70,0))","v":0},{"$f":"IF($B71,0,W70-IF(ISNUMBER(V70),V70,0))","v":0},null,null,null,null,null,{"$f":"IF($B71,0,AC70-IF(ISNUMBER(AB70),AB70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B71,P69+IF(ISNUMBER(O70),O70,0),P71/$N69),1)","v":0},{"$f":"MIN(IF($B71,Q69+IF(ISNUMBER(P70),P70,0),Q71/$N69),1)","v":0.3},{"$f":"MIN(IF($B71,R69+IF(ISNUMBER(Q70),Q70,0),R71/$N69),1)","v":0.6},{"$f":"MIN(IF($B71,S69+IF(ISNUMBER(R70),R70,0),S71/$N69),1)","v":1},{"$f":"MIN(IF($B71,T69+IF(ISNUMBER(S70),S70,0),T71/$N69),1)","v":1},{"$f":"MIN(IF($B71,U69+IF(ISNUMBER(T70),T70,0),U71/$N69),1)","v":1},{"$f":"MIN(IF($B71,V69+IF(ISNUMBER(U70),U70,0),V71/$N69),1)","v":1},{"$f":"MIN(IF($B71,W69+IF(ISNUMBER(V70),V70,0),W71/$N69),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B71,AC69+IF(ISNUMBER(AB70),AB70,0),AC71/$N69),1)","v":0}]
[{"$f":"OFFSET(A71,-CFF.NumLinha,0)+1","v":18},{"$f":"$C71>=OFFSET($C71,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A71,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J71),I71,SMALL(I71:J71,1))-1","v":2},{"$f":"IF($C71=1,OFFSET(E71,-CFF.NumLinha,0)+1,OFFSET(E71,-CFF.NumLinha,0))","v":1},{"$f":"IF($C71=1,0,IF($C71=2,OFFSET(F71,-CFF.NumLinha,0)+1,OFFSET(F71,-CFF.NumLinha,0)))","v":17},{"$f":"IF(AND($C71<=2,$C71<>0),0,IF($C71=3,OFFSET(G71,-CFF.NumLinha,0)+1,OFFSET(G71,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C71<=3,$C71<>0),0,IF($C71=4,OFFSET(H71,-CFF.NumLinha,0)+1,OFFSET(H71,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D71,1,$C71,ROW($A$84)-ROW($A71)),0)","v":12},{"$f":"MATCH(OFFSET($D71,0,$C71)+1,OFFSET($D71,1,$C71,ROW($A$84)-ROW($A71)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A71,PO!$V$12:$V$117,0)),2)+10^-12","v":1264.7900000000009},null,null,null,"Acumulado (R$)",{"$f":"IF($B71,ROUND(P70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(P71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":0},379.44,758.87,1264.79,1264.79,1264.79,1264.79,1264.79,null,null,null,null,null,{"$f":"IF($B71,ROUND(AC70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AC71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A74,PO!$V$12:$V$117,0))","v":"1.18."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A74,PO!$V$12:$V$117,0))","v":"INSTALAÇÕES ESGOTO"},{"$f":"IF(ROUND(K74,2)=0,K74,ROUND(K74,2))","v":7407.04},"Parcela (%)",{"$f":"IF($B74,0,P73-IF(ISNUMBER(O73),O73,0))","v":0},0.3,0.3,0.4,{"$f":"IF($B74,0,T73-IF(ISNUMBER(S73),S73,0))","v":0},{"$f":"IF($B74,0,U73-IF(ISNUMBER(T73),T73,0))","v":0},{"$f":"IF($B74,0,V73-IF(ISNUMBER(U73),U73,0))","v":0},{"$f":"IF($B74,0,W73-IF(ISNUMBER(V73),V73,0))","v":0},null,null,null,null,null,{"$f":"IF($B74,0,AC73-IF(ISNUMBER(AB73),AB73,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B74,P72+IF(ISNUMBER(O73),O73,0),P74/$N72),1)","v":0},{"$f":"MIN(IF($B74,Q72+IF(ISNUMBER(P73),P73,0),Q74/$N72),1)","v":0.3},{"$f":"MIN(IF($B74,R72+IF(ISNUMBER(Q73),Q73,0),R74/$N72),1)","v":0.6},{"$f":"MIN(IF($B74,S72+IF(ISNUMBER(R73),R73,0),S74/$N72),1)","v":1},{"$f":"MIN(IF($B74,T72+IF(ISNUMBER(S73),S73,0),T74/$N72),1)","v":1},{"$f":"MIN(IF($B74,U72+IF(ISNUMBER(T73),T73,0),U74/$N72),1)","v":1},{"$f":"MIN(IF($B74,V72+IF(ISNUMBER(U73),U73,0),V74/$N72),1)","v":1},{"$f":"MIN(IF($B74,W72+IF(ISNUMBER(V73),V73,0),W74/$N72),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B74,AC72+IF(ISNUMBER(AB73),AB73,0),AC74/$N72),1)","v":0}]
[{"$f":"OFFSET(A74,-CFF.NumLinha,0)+1","v":19},{"$f":"$C74>=OFFSET($C74,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A74,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J74),I74,SMALL(I74:J74,1))-1","v":2},{"$f":"IF($C74=1,OFFSET(E74,-CFF.NumLinha,0)+1,OFFSET(E74,-CFF.NumLinha,0))","v":1},{"$f":"IF($C74=1,0,IF($C74=2,OFFSET(F74,-CFF.NumLinha,0)+1,OFFSET(F74,-CFF.NumLinha,0)))","v":18},{"$f":"IF(AND($C74<=2,$C74<>0),0,IF($C74=3,OFFSET(G74,-CFF.NumLinha,0)+1,OFFSET(G74,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C74<=3,$C74<>0),0,IF($C74=4,OFFSET(H74,-CFF.NumLinha,0)+1,OFFSET(H74,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D74,1,$C74,ROW($A$84)-ROW($A74)),0)","v":9},{"$f":"MATCH(OFFSET($D74,0,$C74)+1,OFFSET($D74,1,$C74,ROW($A$84)-ROW($A74)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A74,PO!$V$12:$V$117,0)),2)+10^-12","v":7407.0400000000009},null,null,null,"Acumulado (R$)",{"$f":"IF($B74,ROUND(P73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(P74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":0},2222.11,4444.22,7407.04,7407.04,7407.04,7407.04,7407.04,null,null,null,null,null,{"$f":"IF($B74,ROUND(AC73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AC74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A77,PO!$V$12:$V$117,0))","v":"1.19."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A77,PO!$V$12:$V$117,0))","v":"LOUÇAS E METAIS"},{"$f":"IF(ROUND(K77,2)=0,K77,ROUND(K77,2))","v":723.29},"Parcela (%)",{"$f":"IF($B77,0,P76-IF(ISNUMBER(O76),O76,0))","v":0},{"$f":"IF($B77,0,Q76-IF(ISNUMBER(P76),P76,0))","v":0},{"$f":"IF($B77,0,R76-IF(ISNUMBER(Q76),Q76,0))","v":0},1,{"$f":"IF($B77,0,T76-IF(ISNUMBER(S76),S76,0))","v":0},{"$f":"IF($B77,0,U76-IF(ISNUMBER(T76),T76,0))","v":0},{"$f":"IF($B77,0,V76-IF(ISNUMBER(U76),U76,0))","v":0},{"$f":"IF($B77,0,W76-IF(ISNUMBER(V76),V76,0))","v":0},null,null,null,null,null,{"$f":"IF($B77,0,AC76-IF(ISNUMBER(AB76),AB76,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B77,P75+IF(ISNUMBER(O76),O76,0),P77/$N75),1)","v":0},{"$f":"MIN(IF($B77,Q75+IF(ISNUMBER(P76),P76,0),Q77/$N75),1)","v":0},{"$f":"MIN(IF($B77,R75+IF(ISNUMBER(Q76),Q76,0),R77/$N75),1)","v":0},{"$f":"MIN(IF($B77,S75+IF(ISNUMBER(R76),R76,0),S77/$N75),1)","v":1},{"$f":"MIN(IF($B77,T75+IF(ISNUMBER(S76),S76,0),T77/$N75),1)","v":1},{"$f":"MIN(IF($B77,U75+IF(ISNUMBER(T76),T76,0),U77/$N75),1)","v":1},{"$f":"MIN(IF($B77,V75+IF(ISNUMBER(U76),U76,0),V77/$N75),1)","v":1},{"$f":"MIN(IF($B77,W75+IF(ISNUMBER(V76),V76,0),W77/$N75),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B77,AC75+IF(ISNUMBER(AB76),AB76,0),AC77/$N75),1)","v":0}]
[{"$f":"OFFSET(A77,-CFF.NumLinha,0)+1","v":20},{"$f":"$C77>=OFFSET($C77,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A77,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J77),I77,SMALL(I77:J77,1))-1","v":2},{"$f":"IF($C77=1,OFFSET(E77,-CFF.NumLinha,0)+1,OFFSET(E77,-CFF.NumLinha,0))","v":1},{"$f":"IF($C77=1,0,IF($C77=2,OFFSET(F77,-CFF.NumLinha,0)+1,OFFSET(F77,-CFF.NumLinha,0)))","v":19},{"$f":"IF(AND($C77<=2,$C77<>0),0,IF($C77=3,OFFSET(G77,-CFF.NumLinha,0)+1,OFFSET(G77,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C77<=3,$C77<>0),0,IF($C77=4,OFFSET(H77,-CFF.NumLinha,0)+1,OFFSET(H77,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D77,1,$C77,ROW($A$84)-ROW($A77)),0)","v":6},{"$f":"MATCH(OFFSET($D77,0,$C77)+1,OFFSET($D77,1,$C77,ROW($A$84)-ROW($A77)),0)","v":3},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A77,PO!$V$12:$V$117,0)),2)+10^-12","v":723.29000000000099},null,null,null,"Acumulado (R$)",{"$f":"IF($B77,ROUND(P76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(P77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":0},0,0,723.29,723.29,723.29,723.29,723.29,null,null,null,null,null,{"$f":"IF($B77,ROUND(AC76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AC77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A80,PO!$V$12:$V$117,0))","v":"1.20."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A80,PO!$V$12:$V$117,0))","v":"COBERTURA DA ENTRADA (TOLDO) "},{"$f":"IF(ROUND(K80,2)=0,K80,ROUND(K80,2))","v":5010},"Parcela (%)",{"$f":"IF($B80,0,P79-IF(ISNUMBER(O79),O79,0))","v":0},{"$f":"IF($B80,0,Q79-IF(ISNUMBER(P79),P79,0))","v":0},1,1,{"$f":"IF($B80,0,T79-IF(ISNUMBER(S79),S79,0))","v":0},{"$f":"IF($B80,0,U79-IF(ISNUMBER(T79),T79,0))","v":0},{"$f":"IF($B80,0,V79-IF(ISNUMBER(U79),U79,0))","v":0},{"$f":"IF($B80,0,W79-IF(ISNUMBER(V79),V79,0))","v":0},null,null,null,null,null,{"$f":"IF($B80,0,AC79-IF(ISNUMBER(AB79),AB79,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B80,P78+IF(ISNUMBER(O79),O79,0),P80/$N78),1)","v":0},{"$f":"MIN(IF($B80,Q78+IF(ISNUMBER(P79),P79,0),Q80/$N78),1)","v":0},{"$f":"MIN(IF($B80,R78+IF(ISNUMBER(Q79),Q79,0),R80/$N78),1)","v":1},{"$f":"MIN(IF($B80,S78+IF(ISNUMBER(R79),R79,0),S80/$N78),1)","v":1},{"$f":"MIN(IF($B80,T78+IF(ISNUMBER(S79),S79,0),T80/$N78),1)","v":1},{"$f":"MIN(IF($B80,U78+IF(ISNUMBER(T79),T79,0),U80/$N78),1)","v":1},{"$f":"MIN(IF($B80,V78+IF(ISNUMBER(U79),U79,0),V80/$N78),1)","v":1},{"$f":"MIN(IF($B80,W78+IF(ISNUMBER(V79),V79,0),W80/$N78),1)","v":1},null,null,null,null,null,{"$f":"MIN(IF($B80,AC78+IF(ISNUMBER(AB79),AB79,0),AC80/$N78),1)","v":0}]
[{"$f":"OFFSET(A80,-CFF.NumLinha,0)+1","v":21},{"$f":"$C80>=OFFSET($C80,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A80,PO!$V$12:$V$117,0))","v":2},{"$f":"IF(ISERROR(J80),I80,SMALL(I80:J80,1))-1","v":2},{"$f":"IF($C80=1,OFFSET(E80,-CFF.NumLinha,0)+1,OFFSET(E80,-CFF.NumLinha,0))","v":1},{"$f":"IF($C80=1,0,IF($C80=2,OFFSET(F80,-CFF.NumLinha,0)+1,OFFSET(F80,-CFF.NumLinha,0)))","v":20},{"$f":"IF(AND($C80<=2,$C80<>0),0,IF($C80=3,OFFSET(G80,-CFF.NumLinha,0)+1,OFFSET(G80,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C80<=3,$C80<>0),0,IF($C80=4,OFFSET(H80,-CFF.NumLinha,0)+1,OFFSET(H80,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D80,1,$C80,ROW($A$84)-ROW($A80)),0)","v":3},{"$f":"MATCH(OFFSET($D80,0,$C80)+1,OFFSET($D80,1,$C80,ROW($A$84)-ROW($A80)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A80,PO!$V$12:$V$117,0)),2)+10^-12","v":5010.0000000000009},null,null,null,"Acumulado (R$)",{"$f":"IF($B80,ROUND(P79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(P80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":0},{"$f":"IF($B80,ROUND(Q79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(Q80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":0},5010,5010,5010,5010,5010,5010,null,null,null,null,null,{"$f":"IF($B80,ROUND(AC79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AC80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$12:K$117,MATCH($A83,PO!$V$12:$V$117,0))","v":"2."},{"$f":"INDEX(PO!N$12:N$117,MATCH($A83,PO!$V$12:$V$117,0))","v":"Despesas Diretas - ( obra no interior do municipio)"},{"$f":"IF(ROUND(K83,2)=0,K83,ROUND(K83,2))","v":6713.2},"Parcela (%)",{"$f":"IF($B83,0,P82-IF(ISNUMBER(O82),O82,0))","v":0},{"$f":"IF($B83,0,Q82-IF(ISNUMBER(P82),P82,0))","v":0},{"$f":"IF($B83,0,R82-IF(ISNUMBER(Q82),Q82,0))","v":0},{"$f":"IF($B83,0,S82-IF(ISNUMBER(R82),R82,0))","v":0},{"$f":"IF($B83,0,T82-IF(ISNUMBER(S82),S82,0))","v":0},{"$f":"IF($B83,0,U82-IF(ISNUMBER(T82),T82,0))","v":0},{"$f":"IF($B83,0,V82-IF(ISNUMBER(U82),U82,0))","v":0},{"$f":"IF($B83,0,W82-IF(ISNUMBER(V82),V82,0))","v":0},null,null,null,null,null,{"$f":"IF($B83,0,AC82-IF(ISNUMBER(AB82),AB82,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B83,P81+IF(ISNUMBER(O82),O82,0),P83/$N81),1)","v":0},{"$f":"MIN(IF($B83,Q81+IF(ISNUMBER(P82),P82,0),Q83/$N81),1)","v":0},{"$f":"MIN(IF($B83,R81+IF(ISNUMBER(Q82),Q82,0),R83/$N81),1)","v":0},{"$f":"MIN(IF($B83,S81+IF(ISNUMBER(R82),R82,0),S83/$N81),1)","v":0},{"$f":"MIN(IF($B83,T81+IF(ISNUMBER(S82),S82,0),T83/$N81),1)","v":0},{"$f":"MIN(IF($B83,U81+IF(ISNUMBER(T82),T82,0),U83/$N81),1)","v":0},{"$f":"MIN(IF($B83,V81+IF(ISNUMBER(U82),U82,0),V83/$N81),1)","v":0},{"$f":"MIN(IF($B83,W81+IF(ISNUMBER(V82),V82,0),W83/$N81),1)","v":0},null,null,null,null,null,{"$f":"MIN(IF($B83,AC81+IF(ISNUMBER(AB82),AB82,0),AC83/$N81),1)","v":0}]
[{"$f":"OFFSET(A83,-CFF.NumLinha,0)+1","v":22},{"$f":"$C83>=OFFSET($C83,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$12:A$117,MATCH($A83,PO!$V$12:$V$117,0))","v":1},{"$f":"IF(ISERROR(J83),I83,SMALL(I83:J83,1))-1","v":0},{"$f":"IF($C83=1,OFFSET(E83,-CFF.NumLinha,0)+1,OFFSET(E83,-CFF.NumLinha,0))","v":2},{"$f":"IF($C83=1,0,IF($C83=2,OFFSET(F83,-CFF.NumLinha,0)+1,OFFSET(F83,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C83<=2,$C83<>0),0,IF($C83=3,OFFSET(G83,-CFF.NumLinha,0)+1,OFFSET(G83,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C83<=3,$C83<>0),0,IF($C83=4,OFFSET(H83,-CFF.NumLinha,0)+1,OFFSET(H83,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D83,1,$C83,ROW($A$84)-ROW($A83)),0)","v":1},{"$f":"MATCH(OFFSET($D83,0,$C83)+1,OFFSET($D83,1,$C83,ROW($A$84)-ROW($A83)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!T$12:T$117,MATCH($A83,PO!$V$12:$V$117,0)),2)+10^-12","v":6713.2000000000007},null,null,null,"Acumulado (R$)",{"$f":"IF($B83,ROUND(P82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(P83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":0},{"$f":"IF($B83,ROUND(Q82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(Q83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":0},0,0,0,0,0,0,null,null,null,null,null,{"$f":"IF($B83,ROUND(AC82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AC83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":0}]
[null,null,-1,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"DADOS!I32","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Local"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"PO!K131","v":"2020-12-23"}]
[null,null,null,null,null,null,null,null,null,null,null,"Data"]