{"text_format":"1","workbook":"xlsx","n_sheets":48,"sheets":["Apoio","Apresentação","Custo Contábil","IndFinanceiro","RCB","MOP","Diagnóstico (ORÇ)","Diagnóstico","Marketing (ORÇ)","Marketing","Transporte","Descarte (ORÇ)","Descarte","M&V (ORÇ)","M&V","Treinamento (ORÇ)","Treinamento","ContrDesemp","IlumCusto (ORÇ)","IlumCusto","IlumBenef","CondAmbCusto (ORÇ)","CondAmbCusto","CondAmbBenef","MotorCusto (ORÇ)","MotorCusto","MotorBenef","RefrigCusto (ORÇ)","RefrigCusto","RefrigBenef","SolarCusto (ORÇ)","SolarCusto","SolarBenef","HospCusto (ORÇ)","HospCusto","HospBenef","OutrosCusto (ORÇ)","OutrosCusto","OutrosBenef","FICusto (ORÇ)","FICusto","C. Físico","C. Financeiro","FIBenef","FICálculoCEEeCED","Físico","Financeiro","CálculosMateriais"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":343,"comments":32,"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":"Apoio","index":0,"n_rows":243,"n_cols":50,"rows_kept":243,"cut":false,"hidden":true,"merged":[[216,40,221,40],[180,36,200,36],[201,36,221,36],[222,36,242,36],[222,40,229,40],[230,40,234,40],[235,40,236,40],[237,40,242,40],[193,40,194,40],[195,40,200,40],[201,40,208,40],[209,40,213,40],[214,40,215,40],[180,40,187,40],[188,40,192,40],[117,36,137,36],[138,36,158,36],[159,36,179,36],[96,40,103,40],[104,40,108,40],[109,40,110,40],[111,40,116,40],[117,40,124,40],[125,40,129,40],[174,40,179,40],[130,40,131,40],[132,40,137,40],[138,40,145,40],[146,40,150,40],[151,40,152,40],[153,40,158,40],[159,40,166,40],[167,40,171,40],[172,40,173,40],[5,29,8,29],[50,1,50,4],[51,1,51,4],[33,36,53,36],[54,36,74,36],[75,36,95,36],[37,7,37,8],[37,1,37,5],[39,1,39,5],[12,1,12,5],[41,1,41,5],[42,1,42,5],[43,1,43,5],[40,1,40,5],[45,1,45,5],[47,1,47,5],[48,1,48,5],[46,1,46,5],[31,7,31,13],[32,7,32,13],[14,1,14,5],[30,7,30,14],[13,1,13,5],[16,1,16,5],[5,31,5,33],[9,44,9,47],[10,42,10,43],[96,36,116,36],[12,36,32,36],[12,40,19,40],[20,40,24,40],[25,40,26,40],[27,40,32,40],[9,42,9,43],[33,40,40,40],[41,40,45,40],[46,40,47,40],[48,40,53,40],[54,40,61,40],[62,40,66,40],[67,40,68,40],[69,40,74,40],[75,40,82,40],[83,40,87,40],[88,40,89,40],[90,40,95,40],[11,1,11,5],[15,1,15,5],[6,12,7,12],[6,10,7,10],[6,11,7,11],[5,1,5,5],[7,1,7,5],[8,1,8,5],[22,1,22,5],[6,7,7,7],[18,1,18,5],[5,7,5,15],[19,1,19,5],[20,1,20,5],[6,14,7,14],[6,15,7,15],[6,13,7,13],[6,1,6,5],[6,8,7,8],[6,9,7,9],[17,1,17,5]]}
[]
[null,"Tipo de Projeto","Tipo de Atividade","Patrimônio\nLíquido (R$)","Ativo Circulante - AC (R$)","Realizável a Longo Prazo - RLP (R$)","Passivo Circulante - PC (R$)","Passivo Não Circulante - PNC (R$)","Ativo Total - AT (R$)","Investimento \nTotal (R$)","Investimento \nPEE (R$)","Benefício Anualizado PEE (R$)","Custo Anualizado \nPEE (R$)","Investimento PEE em Equipamentos (R$)","Investimento em \ntreinamento (R$)","Investimento em \nmarketing (R$)","Investimento em \ngestão energética (R$)","Energia economizada\n(MWh/ano)","Redução na ponta\n(kW)"]
[null,{"$f":"VLOOKUP(Apresentação!M4,Apoio!A13:F21,2,FALSE)","v":"Residencial"},{"$f":"VLOOKUP(Apresentação!E15,Apoio!A47:F49,2,FALSE)","v":"Selecione o tipo de atividade"},{"$f":"IndFinanceiro!F8","v":0},{"$f":"IndFinanceiro!F10","v":0},{"$f":"IndFinanceiro!F12","v":0},{"$f":"IndFinanceiro!L8","v":0},{"$f":"IndFinanceiro!L10","v":0},{"$f":"IndFinanceiro!L12","v":0},{"$f":"'Custo Contábil'!D20","v":3125},{"$f":"'Custo Contábil'!F20","v":3125},{"$f":"RCB!F13","v":0},{"$f":"RCB!E13","v":0},{"$f":"'Custo Contábil'!F7","v":0},{"$f":"Treinamento!K15","v":0},{"$f":"Marketing!K15","v":0},{"$f":"Treinamento!K28","v":0},{"$f":"RCB!C13","v":0},{"$f":"RCB!D13","v":0}]
[]
[]
[null,"Tipo de empresa",null,null,null,null,null,"Tabela de Fator de Carga para k=0,15",null,null,null,null,null,null,null,null,null,null,null,null,"Código","C1","C2","Cp","Cfp",null,null,null,null,"Anos",null,"Dist. BELEM (km)",null,null,null,null,"Código 1","Código 2","Código 3","CEP","CEFP","CDP","CDFP","MWhP","MWhFP"]
[null,"Selecione o Tipo de empresa",null,null,null,null,null,"Fator de Carga","LP","LE","LE1","LE2","LE3","LE4","LEp","LEfp",null,null,null,null,{"$f":"Apresentação!E18","v":5},{"$f":"IFERROR(INDEX(I45:I49, MATCH(U7, K45:K49, 0)), \"Code not found\")","v":797.57},{"$f":"IFERROR(INDEX(J45:J49, MATCH(U7, K45:K49, 0)), \"Code not found\")","v":1906.44},{"$f":"IFERROR(INDEX(I45:I49, MATCH(U7, K45:K49, 0)), \"Code not found\")","v":797.57},{"$f":"IFERROR(DGET($R$11:$Y$132,Y6,$T$6:$U$7),0)","v":0},null,null,null,null,null,null,1,"SELECIONE A CIDADE",0,null,null,{"$f":"Apresentação!E7","v":12},{"$f":"IF(Apresentação!E17=6,3,Apresentação!E17)","v":3},{"$f":"Apresentação!E18","v":5},{"$f":"IFERROR(DGET($AL$12:$AV$243,AN6,$AK$6:$AM$7),0)","v":0},0,0,0,0,0]
[null,"Micro ou Pequena Empresa",null,null,null,null,null,null,null,null,null,null,null,null,null,"LEfp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"DIVERSAS CIDADES",0]
[null,"Outras Empresas",null,null,null,null,null,0.1,0.1444,0.20585999999999999,0.23139000000000001,0.16197,-0.1099,-7.7600000000000002E-2,0.20246500000000001,-9.6441666666666662E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Aparecida",0]
[null,null,null,null,null,null,null,0.15,0.1681,0.36464000000000002,0.24102000000000001,0.16871,-2.6429999999999999E-2,-1.8669999999999999E-2,0.21089083333333333,-2.3196666666666661E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"SELECIONE O ANO",null,4,"Biritiba Mirim",0,null,null,"Ano","Código 1","Código 2","Código 3","Modalidade","Subgrupo","Demanda ",null,"Energia"]
[null,null,null,null,null,null,null,0.2,0.19359999999999999,0.56064000000000003,0.25119000000000002,0.17582999999999999,7.8320000000000001E-2,5.5300000000000002E-2,0.21979000000000001,6.8728333333333336E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Caçapava",0,null,null,null,null,null,null,null,null,"Bandeira Verde",null,"tusd","te","tusd","te"]
[null,"Tabela de Tipo de Projeto",null,null,null,null,null,0.25,0.22090000000000001,0.79388000000000003,0.26190000000000002,0.18332999999999999,0.20435,0.14430000000000001,0.22916250000000002,0.17932916666666668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Cachoeira Paulista",0,null,null,"Ano","Código 1","Código 2","Código 3","Modalidade","Subgrupo","CDP","CDFP","MWhP","CEP","MWhFP","CEFP","CEP","CEFP"]
[1,"Selecione o Tipo de Projeto",null,null,null,null,null,0.3,0.25,1.0643400000000001,0.27315,0.19120999999999999,0.35165999999999997,0.24832000000000001,0.23900833333333335,0.30860166666666666,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,null,7,"Canas",0,null,null,2015,2,2,5,"Convencional","A3a - 30 a 44 kV",0,0,0,0,0,0,{"$f":"AS13+AT13","v":0},{"$f":"AU13+AV13","v":0}]
[2,"Industrial",null,null,null,null,null,0.35,0.28089999999999998,1.3720349999999999,0.28494000000000003,0.19946,0.52025999999999994,0.36737999999999998,0.24932333333333334,0.45655999999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,null,8,"Caraguatatuba",0,null,null,null,{"$f":"AL13","v":2},{"$f":"AM13","v":2},6,null,"A4 - 2,3 kV a 25 kV",0,0,0,0,0,0,{"$f":"AS14+AT14","v":0},{"$f":"AU14+AV14","v":0}]
[3,"Comércio e Serviços",null,null,null,null,null,0.4,0.31359999999999999,1.71696,0.29726999999999998,0.20809,0.71013999999999999,0.50146000000000002,0.26011166666666663,0.62319000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,null,9,"Cruzeiro",0,null,null,null,{"$f":"AL14","v":2},{"$f":"AM13","v":2},7,null,"B1 - Residencial",0,0,null,null,null,null,{"$f":"AS15+AT15","v":0},{"$f":"AU15+AV15","v":0}]
[4,"Poder Público",null,null,null,null,null,0.45,0.34810000000000002,2.0991149999999998,0.31014000000000003,0.21709999999999999,0.92130000000000001,0.65056999999999998,0.2713733333333333,0.8084958333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,null,10,"Ferraz de Vasconcelos",0,null,null,null,2,{"$f":"AM13","v":2},8,null,"B2 - Rural",0,0,null,null,null,null,0,0]
[5,"Serviços Públicos",null,null,null,null,null,0.5,0.38440000000000002,2.5185,0.32355,0.22649,1.1537500000000001,0.81472,0.28310833333333335,1.0124875,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,null,11,"Guararema",0,null,null,null,2,{"$f":"AM13","v":2},9,null,"B2 - Cooperativa",0,0,null,null,null,null,0,0]
[6,"Rural",null,null,null,null,null,0.55000000000000004,0.42249999999999999,2.9751150000000002,0.33750000000000002,0.23624999999999999,1.4074800000000001,0.99389000000000005,0.29531250000000003,1.2351508333333334,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,null,12,"Guaratinguetá",0,null,null,null,2,{"$f":"AM14","v":2},10,null,"B2 - Irrigação",0,0,null,null,null,null,0,0]
[7,"Residencial",null,null,null,null,null,0.6,0.46239999999999998,3.46896,0.35199000000000003,0.24639,1.68249,1.18808,0.30799000000000004,1.4764858333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,null,13,"Guarulhos",0,null,null,null,2,{"$f":"AM15","v":2},11,null,"B3 - Demais Classes",0,0,null,null,null,null,{"$f":"AS19+AT19","v":0},{"$f":"AU19+AV19","v":0}]
[9,"Iluminação Pública",null,null,null,null,null,0.65,0.50409999999999999,4.0000349999999996,0.3695,0.25864999999999999,1.9763200000000001,1.39557,0.3233125,1.7343408333333334,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,null,14,"Itaquaquecetuba",0,null,null,null,2,{"$f":"AM16","v":2},12,null,"B4 - IP",0,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,0.7,0.54759999999999998,4.5683400000000001,0.38516,0.26961000000000002,2.2938100000000001,1.6197699999999999,0.33701416666666667,2.0129600000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,null,15,"Jacareí",0,null,null,null,{"$f":"AL17","v":2},3,2,"Tarifa Azul","A1 - ≥ 230 kV",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0.75,0.59289999999999998,5.1738799999999996,0.40135999999999999,0.28094999999999998,2.6325799999999999,1.8589899999999999,0.35118916666666666,2.3102508333333334,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,null,16,"Jambeiro",0,null,null,null,{"$f":"AL17","v":2},{"$f":"AM21","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,"Tabela de Subgrupo Tarifário",null,null,null,null,null,0.8,0.64,5.8166399999999996,0.41809499999999999,0.29266700000000001,2.992639,2.1132399999999998,0.36583333333333329,2.6262227499999997,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,null,17,"Lorena",0,null,null,null,{"$f":"AL22","v":2},{"$f":"AM21","v":3},4,null,"A3 - 69 kV",null,null,null,null,null,null,0,0]
[null,"Subgrupo",null,"Código","Fator CED","Fator CEE",null,0.85,0.68889999999999996,6.4966350000000004,0.43537500000000001,0.30476300000000001,3.373977,2.38252,0.38095333333333331,2.9608699166666668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,"Mogi das Cruzes",0,null,null,null,{"$f":"AL23","v":2},{"$f":"AM23","v":3},5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS24+AT24","v":0},{"$f":"AU24+AV24","v":0}]
[null,"Selecione o Subgrupo",null,0,null,null,null,0.9,0.73960000000000004,7.2138600000000004,0.45319500000000001,0.31723699999999999,3.776599,2.66683,0.39654583333333332,3.3141952499999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,"Monteiro Lobato",0,null,null,null,{"$f":"AL24","v":2},{"$f":"AM24","v":3},6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,{"$f":"AS25+AT25","v":0},{"$f":"AU25+AV25","v":0}]
[null,"A1 - ≥ 230 kV",null,0,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"Pindamonhangaba",0,null,null,null,{"$f":"AL25","v":2},4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,"A2 - 88 a 138 kV",null,1,1,1,null,"Fator de Carga","LP","LE","LE1","LE2","LE3","LE4","LEp","LEfp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"Poá",0,null,null,null,{"$f":"AL26","v":2},4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,"A3 - 69 kV",null,0,1,1,null,{"$f":"Apresentação!N7","v":0.75},{"$f":"VLOOKUP($H$28,$H$9:$P$25,2,FALSE)","v":0.59289999999999998},{"$f":"VLOOKUP($H$28,$H$9:$P$25,3,FALSE)","v":5.1738799999999996},{"$f":"VLOOKUP($H$28,$H$9:$P$25,4,FALSE)","v":0.40135999999999999},{"$f":"VLOOKUP($H$28,$H$9:$P$25,5,FALSE)","v":0.28094999999999998},{"$f":"VLOOKUP($H$28,$H$9:$P$25,6,FALSE)","v":2.6325799999999999},{"$f":"VLOOKUP($H$28,$H$9:$P$25,7,FALSE)","v":1.8589899999999999},{"$f":"VLOOKUP($H$28,$H$9:$P$25,8,FALSE)","v":0.35118916666666666},{"$f":"VLOOKUP($H$28,$H$9:$P$25,9,FALSE)","v":2.3102508333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Potim",0,null,null,null,{"$f":"AL27","v":2},5,7,"Tarifa Branca","B1 - Residencial",null,null,null,null,null,null,{"$f":"AT28","v":0},{"$f":"AV28","v":0}]
[null,"A3a - 30 a 44 kV",null,2,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"Roseira",0,null,null,null,2,5,8,null,"B2 - Rural",null,null,null,null,null,null,{"$f":"AT29","v":0},{"$f":"AV29","v":0}]
[null,"A4 - 2,3 kV a 25 kV",null,3,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"Salesópolis",0,null,null,null,2,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,{"$f":"AT30","v":0},{"$f":"AV30","v":0}]
[null,"B1 - Residencial",null,4,1.2,1.08,null,"As linhas destacadas referem-se a valores de fator de carga atípicos, devendo, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"Santa Branca",0,null,null,null,2,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,{"$f":"AT31","v":0},{"$f":"AV31","v":0}]
[null,"B2 - Rural",null,0,1.2,1.08,null,"portanto, quando utilizados pela concessionária/permissionária, ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"São José dos Campos",0,null,null,null,2,5,11,null,"B3 - Demais Classes",null,null,null,null,null,null,{"$f":"AT32","v":0},{"$f":"AV32","v":0}]
[null,"B2 - Cooperativa",null,0,1.2,1.08,null,"serem apresentadas as devidas justificativas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"São Sebastião",0,null,null,null,2,5,12,null,"B4 - IP"]
[null,"B2 - Irrigação",null,0,1.2,1.08,null,null,null,null,"BR B1","AZ A4","BR B3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"Suzano",0,null,null,2016,3,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS34+AT34","v":0},{"$f":"AU34+AV34","v":0}]
[null,"B3 - Demais Classes",null,5,1.2,1.08,null,"CEE",{"$f":"V7","v":797.57},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"Taubaté",0,null,null,null,{"$f":"AL34","v":3},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,"B4 - IP",null,0,1.2,1.08,null,"CED",{"$f":"W7","v":1906.44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"Tremembé",0,null,null,null,3,{"$f":"AM34","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"Ibitirama",0,null,null,null,3,{"$f":"AM34","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,"Tabela de Tarifas",null,null,null,null,null,"Retorno do Investimento",null,{"$f":"IF(Apresentação!M4>3,0,IF(Apresentação!E16=1,0,IF(Apresentação!E16=2,0.8,1)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"Iconha",0,null,null,null,3,{"$f":"AM34","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,"Selecione a Tarifa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"Irupi",0,null,null,null,3,{"$f":"AM35","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,"Convencional",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"Itaguaçu",0,null,null,null,3,{"$f":"AM36","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,"Tarifa Azul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"Itapemirim",0,null,null,null,3,{"$f":"AM37","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,"Tarifa Verde",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"Itarana",0,null,null,null,{"$f":"AL38","v":3},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,null,0]
[null,"Tarifa Branca",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"Iúna",0,null,null,null,{"$f":"AL38","v":3},{"$f":"AM42","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,"Consumidor Livre",null,null,null,null,null,"NIVEIS DE TENSÃO","CEE (R$/MWh)","CED (R$/kW ano)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"Jaguaré",0,null,null,null,{"$f":"AL43","v":3},{"$f":"AM42","v":3},4,null,"A3 - 69 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"A2 88 a 138 kV",414.4,304.61,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"Jerônimo Monteiro",0,null,null,null,3,3,5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,"Tipo de Atividade",null,null,null,null,null,"A3a 30 kV a 44 kV ",469.32,669.32,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"João Neiva",0,null,null,null,3,3,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[1,"Selecione o tipo de atividade",null,null,null,null,null,"A4 2,3 kV a 25 kV ",469.32,662.79,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,"Laranja da Terra",0,null,null,null,3,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[2,"Contrato de Desempenho",null,null,null,null,null,"B1 Residencial",751.05,1678,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,"Linhares",0,null,null,null,3,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[3,"Fundo Perdido",null,null,null,null,null,"B3 Demais Classes",797.57,1906.44,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,"Mantenópolis",0,null,null,null,3,5,7,"Tarifa Branca","B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,"Marataízes",0,null,null,null,3,5,8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,"Horas de Ponta em um mês:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,"Marechal Floriano",0,null,null,null,3,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,"Horas Fora da Ponta em um mês:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"Marilândia",0,null,null,null,{"$f":"AL51","v":3},5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,"Mimoso do Sul",0,null,null,null,3,5,11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,"AQUECIMENTO SOLAR DE ÁGUA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,"Montanha",0,null,null,null,3,5,12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,"Cidade",null,"Fator de correção",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,"Mucurici",0,null,null,2017,4,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,"ARACAJU",1,0.84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,"Muniz Freire",0,null,null,null,{"$f":"AL55","v":4},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,"BELÉM",2,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,"Muqui",0,null,null,null,4,{"$f":"AM55","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,"BELO HORIZONTE",3,0.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,"Nova Venécia",0,null,null,null,4,{"$f":"AM55","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,"BRASÍLIA",4,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,"Pancas",0,null,null,null,4,{"$f":"AM55","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,"CAMPO GRANDE",5,0.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,"Pedro Canário",0,null,null,null,4,{"$f":"AM56","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,"CUIABÁ",6,0.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,"Pinheiros",0,null,null,null,4,{"$f":"AM57","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,"CURITIBA",7,0.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,"Piúma",0,null,null,null,4,{"$f":"AM58","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,"FLORIANÓPOLIS",8,0.55000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,"Ponto Belo",0,null,null,null,{"$f":"AL59","v":4},3,2,"Tarifa Azul","A1 - ≥ 230 kV"]
[null,"FORTALEZA",9,0.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,"Presidente Kennedy",0,null,null,null,{"$f":"AL59","v":4},{"$f":"AM63","v":3},3,null,"A2 - 88 a 138 kV"]
[null,"GOIÂNIA",10,0.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,"Rio Bananal",0,null,null,null,{"$f":"AL64","v":4},{"$f":"AM63","v":3},4,null,"A3 - 69 kV"]
[null,"JOÃO PESSOA",11,0.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,"Rio Novo do Sul",0,null,null,null,4,3,5,null,"A3a - 30 a 44 kV"]
[null,"MACAPÁ",12,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,"Santa Leopoldina",0,null,null,null,4,3,6,null,"A4 - 2,3 kV a 25 kV"]
[null,"MACEIÓ",13,0.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,"Santa Maria de Jetibá",0,null,null,null,4,4,5,"Tarifa Verde","A3a - 30 a 44 kV"]
[null,"MANAUS",14,0.55000000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,"Santa Teresa",0,null,null,null,4,4,6,null,"A4 - 2,3 kV a 25 kV"]
[null,"NATAL",15,0.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,"São Gabriel da Palha",0,null,null,null,4,5,7,"Tarifa Branca","B1 - Residencial"]
[null,"PORTO ALEGRE",16,0.56999999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,"São José do Calçado",0,null,null,null,4,5,8,null,"B2 - Rural"]
[null,"PORTO NACIONAL",17,0.74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,"São Mateus",0,null,null,null,4,5,9,null,"B2 - Cooperativa"]
[null,"PORTO VELHO",18,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,"Serra",0,null,null,null,4,5,10,null,"B2 - Irrigação"]
[null,"RECIFE",19,0.77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,"Sooretama",0,null,null,null,4,5,11,null,"B3 - Demais Classes"]
[null,"RIBEIRÃO PRETO",20,0.69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,"Vargem Alta",0,null,null,null,4,5,12,null,"B4 - IP"]
[null,"RIO DE JANEIRO",21,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,"Venda Nova do Imigrante",0,null,null,2018,5,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS76+AT76","v":0},{"$f":"AU76+AV76","v":0}]
[null,"SALVADOR",22,0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,"Viana",0,null,null,null,{"$f":"AL76","v":5},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,"SÃO LUÍS",23,0.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,"Vila Pavão",0,null,null,null,5,{"$f":"AM76","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,"SÃO PAULO",24,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,"Vila Valério",0,null,null,null,5,{"$f":"AM76","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,"TERESINA",25,0.86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,"Vila Velha",0,null,null,null,5,{"$f":"AM76","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,"VITÓRIA",26,0.65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,"Vitória",0,null,null,null,5,{"$f":"AM77","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,"Condições:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"AM78","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,"Temperatura de armazenamento = 40°C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"AM79","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,"Volume armazenado = Volume consumido",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL80","v":5},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL80","v":5},{"$f":"AM84","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,{"$f":"SolarBenef!M14","v":0},{"$f":"VLOOKUP(B86,C55:D81,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL85","v":5},{"$f":"AM84","v":3},4,null,"A3 - 69 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,3,5,null,"A3a - 30 a 44 kV",0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,3,6,null,"A4 - 2,3 kV a 25 kV",68.16,22.83,52.53,431.6,52.53,267.10000000000002,484.13,319.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,7,"Tarifa Branca","B1 - Residencial",0,0,971.1,431.6,261.83999999999997,267.10000000000002,1402.7,528.94000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,8,null,"B2 - Rural",0,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,9,null,"B2 - Cooperativa",0,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,10,null,"B2 - Irrigação",0,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,11,null,"B3 - Demais Classes",0,0,1000.17,431.6,267.66000000000003,267.10000000000002,1431.77,534.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,12,null,"B4 - IP",null,null,1000.17,431.6,267.66000000000003,267.10000000000002,1431.77,534.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,6,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS97+AT97","v":0},{"$f":"AU97+AV97","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL97","v":6},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"AM97","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"AM97","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"AM97","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"AM98","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"AM99","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"AM100","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL101","v":6},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL101","v":6},{"$f":"AM105","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL106","v":6},{"$f":"AM105","v":3},4,null,"A3 - 69 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,3,5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,3,6,null,"A4 - 2,3 kV a 25 kV",43.52,15.87,68.52,363.74,68.52,219.07,432.26,287.58999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,7,"Tarifa Branca","B1 - Residencial",0,null,759.85,363.74,233.24,219.07,1123.5900000000001,452.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,11,null,"B3 - Demais Classes",null,null,749.73,363.74,231.22,219.07,1113.47,450.28999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,12,null,"B4 - IP",null,null,749.73,363.74,231.22,219.07,{"$f":"AS117+AT117","v":1113.47},{"$f":"AU117+AV117","v":450.28999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,7,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS118+AT118","v":0},{"$f":"AU118+AV118","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL118","v":7},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"AM118","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"AM118","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"AM118","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"AM119","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"AM120","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"AM121","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL122","v":7},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL122","v":7},{"$f":"AM126","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL127","v":7},{"$f":"AM126","v":3},4,null,"A3 - 69 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,3,5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,3,6,null,"A4 - 2,3 kV a 25 kV",{"$f":"61.1","v":61.1},{"$f":"22.19","v":22.19},{"$f":"71.32","v":71.319999999999993},{"$f":"331.19","v":331.19},{"$f":"71.32","v":71.319999999999993},{"$f":"197.09","v":197.09},402.51,268.40999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5,7,"Tarifa Branca","B1 - Residencial",null,null,{"$f":"1000.64","v":1000.64},{"$f":"331.19","v":331.19},{"$f":"282.56","v":282.56},{"$f":"197.09","v":197.09},1331.83,479.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5,8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5,11,null,"B3 - Demais Classes",null,null,{"$f":"1000.64","v":1000.64},{"$f":"331.19","v":331.19},{"$f":"282.56","v":282.56},{"$f":"197.09","v":197.09},1331.83,479.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5,12,null,"B4 - IP",null,null,{"$f":"1000.64","v":1000.64},{"$f":"331.19","v":331.19},{"$f":"282.56","v":282.56},{"$f":"197.09","v":197.09},1331.83,479.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,8,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS139+AT139","v":0},{"$f":"AU139+AV139","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL139","v":8},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"AM139","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"AM139","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"AM139","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"AM140","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"AM141","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"AM142","v":2},12,null,"B4 - IP",null,null,206.27,114.55,206.27,114.55,320.82,320.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL143","v":8},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL143","v":8},{"$f":"AM147","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL148","v":8},{"$f":"AM147","v":3},4,null,"A3 - 69 kV",24.75,14.75,39.86,331.19,39.86,197.09,371.05,236.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,3,5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,3,6,null,"A4 - 2,3 kV a 25 kV",61.1,22.19,71.319999999999993,331.19,71.319999999999993,197.09,402.51,268.40999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5,7,"Tarifa Branca","B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5,8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5,11,null,"B3 - Demais Classes",null,null,1000.64,331.19,282.56,197.09,1331.83,479.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5,12,null,"B4 - IP",null,null,{"$f":"AS158","v":1000.64},{"$f":"AT158","v":331.19},{"$f":"AU158","v":282.56},{"$f":"AV158","v":197.09},1331.83,479.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,9,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS160+AT160","v":0},{"$f":"AU160+AV160","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL160","v":9},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AM160","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AM160","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AM160","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AM161","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AM162","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"AM163","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL164","v":9},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL164","v":9},{"$f":"AM168","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL169","v":9},{"$f":"AM168","v":3},4,null,"A3 - 69 kV",30.34,16.34,76.239999999999995,423.9,76.239999999999995,271.14,500.14,{"$f":"AU170+AV170","v":347.38}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,3,5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,3,6,null,"A4 - 2,3 kV a 25 kV",69.260000000000005,24.67,117.59,423.9,117.59,271.14,541.49,{"$f":"AU172+AV172","v":388.73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,7,"Tarifa Branca","B1 - Residencial",0,0,1178.19,423.9,361.43,271.14,1602.0900000000001,{"$f":"AU175+AV175","v":632.56999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,11,null,"B3 - Demais Classes",0,0,1178.19,423.9,361.43,271.14,1602.0900000000001,632.56999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,12,null,"B4 - IP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,10,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS181+AT181","v":0},{"$f":"AU181+AV181","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL181","v":10},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AM181","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AM181","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AM181","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AM182","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AM183","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"AM184","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL185","v":10},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL185","v":10},{"$f":"AM189","v":3},3,null,"A2 - 88 a 138 kV",20.350000000000001,14.59,60.56,419.46499999999997,60.56,266.92500000000001,480.02499999999998,327.48500000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL190","v":10},{"$f":"AM189","v":3},4,null,"A3 - 69 kV",30.33,16.32,68.84,419.47,68.84,266.93,488.31000000000006,335.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,3,5,null,"A3a - 30 a 44 kV",60.85,25.22,97.83,421.04,97.83,268.5,518.87,366.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,3,6,null,"A4 - 2,3 kV a 25 kV",60.85,25.22,97.83,421.04,97.83,268.5,518.87,366.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,7,"Tarifa Branca","B1 - Residencial",0,0,959.88,422.17,304.73,269.63,1382.05,574.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,8,null,"B2 - Rural",0,0,1017.35,422.17,316.22000000000003,269.63,1439.52,585.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,11,null,"B3 - Demais Classes",0,0,1017.35,422.17,316.22000000000003,269.63,1439.52,585.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,12,null,"B4 - IP",0,0,{"$f":"AS200","v":1017.35},{"$f":"AT200","v":422.17},{"$f":"AU200","v":316.22000000000003},{"$f":"AV200","v":269.63},1439.52,585.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,11,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS202+AT202","v":0},{"$f":"AU202+AV202","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL202","v":11},2,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"AM202","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"AM202","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"AM202","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"AM203","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"AM204","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"AM205","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL206","v":11},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL206","v":11},{"$f":"AM210","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL211","v":11},{"$f":"AM210","v":3},4,null,"A3 - 69 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,3,5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,3,6,null,"A4 - 2,3 kV a 25 kV",60.85,25.22,97.83,421.04,97.83,268.5,518.87,366.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,7,"Tarifa Branca","B1 - Residencial",null,null,959.88,422.17,304.73,269.63,1382.05,574.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,11,null,"B3 - Demais Classes",null,null,1017.35,422.17,316.22000000000003,269.63,1439.52,585.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,12,null,"B4 - IP",null,null,1017.35,422.17,316.22000000000003,269.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,12,2,5,"Convencional","A3a - 30 a 44 kV",null,null,null,null,null,null,{"$f":"AS223+AT223","v":0},{"$f":"AU223+AV223","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL223","v":12},{"$f":"AM223","v":2},6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL224","v":12},{"$f":"AM223","v":2},7,null,"B1 - Residencial",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AM223","v":2},8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AM223","v":2},9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AM224","v":2},10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AM225","v":2},11,null,"B3 - Demais Classes",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AM226","v":2},12,null,"B4 - IP",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL227","v":12},3,2,"Tarifa Azul","A1 - ≥ 230 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL227","v":12},{"$f":"AM231","v":3},3,null,"A2 - 88 a 138 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL232","v":12},{"$f":"AM231","v":3},4,null,"A3 - 69 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AM233","v":3},5,null,"A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"AM234","v":3},6,null,"A4 - 2,3 kV a 25 kV",65.45,27.09,97.89,418.22,97.89,256.33999999999997,516.11,354.22999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4,5,"Tarifa Verde","A3a - 30 a 44 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4,6,null,"A4 - 2,3 kV a 25 kV",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,7,"Tarifa Branca","B1 - Residencial",null,null,1084.1500000000001,419.58,333.09,257.7,1503.73,590.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,8,null,"B2 - Rural",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,9,null,"B2 - Cooperativa",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,10,null,"B2 - Irrigação",null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,11,null,"B3 - Demais Classes",null,null,1150.04,419.58,346.27,257.7,1569.62,603.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,12,null,"B4 - IP",null,null,1150.04,419.58,346.27,257.7,{"$f":"AS243+AT243","v":1569.62},{"$f":"AU243+AV243","v":603.97}]

{"sheet":"Apresentação","index":1,"n_rows":53,"n_cols":18,"rows_kept":53,"cut":false,"hidden":false,"merged":[[4,4,4,14],[6,13,6,14],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,11,6,12],[5,11,5,12],[5,13,5,14],[6,2,6,3],[49,2,49,6],[38,2,38,5],[38,6,38,7],[9,4,9,14],[39,6,39,7],[39,2,39,5],[33,2,34,5],[33,6,34,7],[36,2,36,5],[36,6,36,7],[49,9,49,13],[41,5,41,6],[42,12,42,13],[42,5,42,6],[9,2,9,3],[10,2,10,3],[13,2,13,3],[14,2,14,3],[47,1,47,15],[46,17,46,20],[31,17,31,20],[29,17,29,20],[34,17,36,20],[39,9,39,12],[39,13,39,14],[41,12,41,13],[41,2,42,4],[41,9,42,11],[44,5,44,6],[45,5,45,6],[44,2,45,4],[44,9,45,11],[45,12,45,13],[44,12,44,13],[11,11,11,12],[38,9,38,12],[38,13,38,14],[36,9,36,12],[36,13,36,14],[33,9,34,12],[33,13,34,14],[1,17,2,20],[5,17,5,18],[6,17,6,18],[7,17,7,18],[8,17,8,18],[10,17,10,18],[20,2,20,12],[11,13,11,14],[11,4,11,8],[10,4,10,14],[11,17,11,20],[12,17,12,20],[16,2,16,3],[15,2,15,3],[12,2,12,3],[17,2,17,3],[11,2,11,3],[12,4,12,14],[13,9,13,14],[13,4,13,6],[19,2,19,4]]}
[null,null,"VERSÃO 1.5 - SP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DADOS GERAIS"]
[null,null,"1. Identificação do Projeto"]
[null,null,"Concessionária:",null,"EDP SP",null,null,null,null,null,null,"Tipo do projeto:",7]
[null,null,"Nome do Projeto:",null,"NOME  DO PROJETO"]
[null,null,"Cidade do Projeto:",null,18,{"$f":"VLOOKUP(E6,Apoio!AF7:AG255,2)","v":"Mogi das Cruzes"},{"$f":"VLOOKUP(E6,Apoio!AF7:AH255,3)","v":0},null,null,null,null,"Taxa de Desconto i:",null,0.08]
[null,null,"Ano de Tarifa:",null,12,null,null,null,null,null,null,"Fator de Carga:",null,0.75]
[]
[null,null,"2. Identificação do Consumidor"]
[null,null,"Nome:",null,"NOME DO CONSUMIDOR"]
[null,null,"Endereço:",null,"ENDEREÇO DO CONSUMIDOR"]
[null,null,"CNPJ:",null,null,null,null,null,null,null,null,"Unidade Consumidora (UC) :"]
[null,null,"Responsável:",null,"COORDENADOR DO PROJETO"]
[null,null,"Telefone:",null,0,null,null,"E-mail:",null,"responsavel@consumidor.com.br",null,null,null,null,null,null,null,"CONSUMIDOR COM FINS LUCRATIVOS"]
[null,null,"Modalidade:",null,1]
[null,null,"Tipo de empresa:",null,1]
[null,null,"Modalidade Tarifária:",null,3]
[null,null,"Subgrupo Tarifário:",null,5,null,null,null,null,null,null,null,null,null,203.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ILUMINAÇÃO"]
[null,null,"Valores de CEE e CED:",null,null,null,"CEE = ",{"$f":"Apoio!I35","v":797.57},"R$/MWh",null,"CED =",{"$f":"Apoio!I36","v":1906.44},"R$/kW.ano",null,null,"Ö"]
[]
[null,null,"Informações",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CONDICIONAMENTO AMBIENTAL"]
[null,null,"1) Deverão ser preenchidas apenas as células com fundo branco"]
[null,null,"2) O horário de ponta da Concesionária é das 18:00 às 21:00."]
[null,null,"3) Serão considerados 115 dias não úteis - sem ponta e 250 dias úteis - com ponta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MOTORES"]
[]
[]
[]
[null,null,"R E S U M O:",null,null,null,null,null,null,null,null,"þ","o"]
[null,null,"O presente projeto preve ações no(s) seguinte(s) uso(s) final(is):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SISTEMAS DE REFRIGERAÇÃO"]
[null,null,{"$f":"IF(RCB!G5>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Iluminação",null,null,{"$f":"IF(RCB!G7>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Motores",null,null,{"$f":"IF(RCB!G9>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Aquecimento Solar de Água",null,{"$f":"IF(RCB!G11>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Outros"]
[null,null,{"$f":"IF(RCB!G6>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Cond. Ambiental",null,null,{"$f":"IF(RCB!G8>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Sistema de Refrigeração",null,null,{"$f":"IF(RCB!G10>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Equip. Hospitalares",null,{"$f":"IF(RCB!G12>0,Apresentação!$L$29,Apresentação!$M$29)","v":"o"},"Fonte Incentivada",null,null,"AQUECIMENTO SOLAR DE ÁGUA"]
[]
[null,null,"Custo Total do Projeto",null,null,null,{"$f":"'Custo Contábil'!D20","v":3125},null,null,"Valor Total Solicitado ao PEE",null,null,null,{"$f":"'Custo Contábil'!F20","v":3125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUIPAMENTOS HOSPITALARES"]
[]
[null,null,"Contrapartida Consumidor",null,null,null,{"$f":"'Custo Contábil'!H20","v":0},null,null,"Contrapartida Terceiros",null,null,null,{"$f":"'Custo Contábil'!G20","v":0}]
[]
[null,null,"Energia Economizada (MWh/ano)",null,null,null,{"$f":"RCB!C13","v":0},null,null,"Vida Útil Média (anos)",null,null,null,{"$f":"ContrDesemp!H16","v":0}]
[null,null,"Redução de Demanda na Ponta (kW)",null,null,null,{"$f":"RCB!D13","v":0},null,null,"Economia mensal aproximada",null,null,null,{"$f":"ContrDesemp!H19","v":0},null,null,null,"OUTROS SISTEMAS"]
[]
[null,null,"RCBPEE",null,null,"SISTEMA ELÉTRICO",null,"CONSUMIDOR",null,"RCBtotal",null,null,"SISTEMA ELÉTRICO",null,"CONSUMIDOR"]
[null,null,null,null,null,{"$f":"RCB!H5","v":0},null,{"$f":"RCB!H25","v":0},null,null,null,null,{"$f":"RCB!K5","v":0},null,{"$f":"RCB!K25","v":0},null,null,"FONTES INCENTIVADAS"]
[]
[null,null,"R$/MWh",null,null,"RECURSO PEE",null,"COM CONTRAPARTIDA",null,"R$/kW",null,null,"RECURSO PEE",null,"COM CONTRAPARTIDA"]
[null,null,null,null,null,{"$f":"RCB!D19","v":0},null,{"$f":"RCB!F19","v":0},null,null,null,null,{"$f":"RCB!D20","v":0},null,{"$f":"RCB!F20","v":0}]
[]
[]
[null,null,"Contrato de Desempenho (SIMULAÇÃO):"]
[null,null,"Nº de parcelas p/ recuperação do \ninvestimento",null,null,null,null,{"$f":"ContrDesemp!H17","v":0},null,"Valor da parcela inicial p/ recuperação do investimento",null,null,null,null,{"$f":"ContrDesemp!D19","v":0}]
[]
[]
[null,null,"RCB LIMITE",{"$f":"IF(Apresentação!M4>3,0.8,0.9)","v":0.8}]

{"sheet":"Custo Contábil","index":2,"n_rows":54,"n_cols":12,"rows_kept":54,"cut":false,"hidden":false,"merged":[[21,1,21,2],[34,1,35,2],[34,3,35,3],[34,4,35,4],[34,5,35,5],[30,1,30,3],[31,1,31,3],[22,1,22,2],[24,1,24,4],[26,1,26,2],[25,1,25,3],[29,1,29,2],[27,1,27,2],[28,1,28,2],[1,1,1,7],[2,3,2,4],[19,1,19,2],[2,1,3,2],[2,5,2,7],[4,1,4,7],[11,1,11,7],[53,1,53,2],[33,1,33,11],[51,1,51,2],[37,1,38,1],[36,1,36,11],[34,6,35,6],[34,7,35,7],[52,1,52,2],[43,1,43,11],[34,9,35,9],[34,11,35,11],[34,8,35,8],[34,10,35,10]]}
[1]
[null,"CUSTO CONTÁBIL - PROJETO TOTAL"]
[null,"Tipo de Custo",null,"CUSTOS TOTAIS",null,"ORIGEM DOS RECURSOS"]
[null,null,null,"R$","%","Recursos PEE ","Recursos de Terceiros","Recursos do Consumidor"]
[null,"Custos Diretos"]
[null,"Diagnóstico Energético","Previsto",{"$f":"SUM(F6:H6)","v":0},{"$f":"IFERROR(D6/$D$20,0)","v":0},{"$f":"Diagnóstico!M10","v":0},{"$f":"Diagnóstico!N10","v":0},{"$f":"Diagnóstico!O10","v":0}]
[null,"Equipamentos e materiais","Previsto",0,0,{"$f":"SUM(IlumCusto!L109,CondAmbCusto!L49,MotorCusto!L109,RefrigCusto!L49,SolarCusto!L49,HospCusto!L49,OutrosCusto!L49,FICusto!L49)","v":0},{"$f":"SUM(IlumCusto!M109,CondAmbCusto!M49,MotorCusto!M109,RefrigCusto!M49,SolarCusto!M49,HospCusto!M49,OutrosCusto!M49,FICusto!M49)","v":0},{"$f":"SUM(IlumCusto!N109,CondAmbCusto!N49,MotorCusto!N109,RefrigCusto!N49,SolarCusto!N49,HospCusto!N49,OutrosCusto!N49,FICusto!N49)","v":0}]
[null,"Mão de Obra Própria (EDP ES)","Previsto",{"$f":"SUM(F8:H8)","v":125},0.04,{"$f":"(SUM(F6,F7,F9,F10,F11,F14,F15,F16,F17,F19,F18)*4/96)","v":125},0,0]
[null,"Serviços de instalação - MOT","Previsto",0,0,{"$f":"SUM(IlumCusto!L120,CondAmbCusto!L60,MotorCusto!L120,RefrigCusto!L60,SolarCusto!L60,HospCusto!L60,OutrosCusto!L60,FICusto!L60)","v":0},{"$f":"SUM(IlumCusto!M120,CondAmbCusto!M60,MotorCusto!M120,RefrigCusto!M60,SolarCusto!M60,HospCusto!M60,OutrosCusto!M60,FICusto!M60)","v":0},{"$f":"SUM(IlumCusto!N120,CondAmbCusto!N60,MotorCusto!N120,RefrigCusto!N60,SolarCusto!N60,HospCusto!N60,OutrosCusto!N60,FICusto!N60)","v":0}]
[null,"Transporte (EDP ES)","Previsto",1000,0.32,1000,0,0]
[null,"Outros custos diretos","Previsto",0,0,{"$f":"SUM(IlumCusto!L129,CondAmbCusto!L68,MotorCusto!L129,RefrigCusto!L69,SolarCusto!L69,HospCusto!L69,OutrosCusto!L69,FICusto!L69)","v":0},{"$f":"SUM(IlumCusto!M129,CondAmbCusto!M68,MotorCusto!M129,RefrigCusto!M69,SolarCusto!M69,HospCusto!M69,OutrosCusto!M69,FICusto!M69)","v":0},{"$f":"SUM(IlumCusto!N129,CondAmbCusto!N68,MotorCusto!N129,RefrigCusto!N69,SolarCusto!N69,HospCusto!N69,OutrosCusto!N69,FICusto!N69)","v":0}]
[null,"Custos Indiretos"]
[null,"Administração Própria","Previsto",{"$f":"SUM(F13:H13)","v":0},{"$f":"IFERROR(D13/$D$20,0)","v":0},0,0,0]
[null,"Marketing e divulgação (EDP ES)","Previsto",{"$f":"SUM(F14:H14)","v":0},0,{"$f":"Marketing!L15","v":0},{"$f":"Marketing!M15","v":0},{"$f":"Marketing!N15","v":0}]
[null,"Auditoria contábil e financeira (EDP ES)","Previsto",{"$f":"SUM(F15:H15)","v":2000},0.64,2000,0,0]
[null,"Descarte de materiais (EDP ES)","Previsto",0,0,{"$f":"Descarte!K96","v":0},{"$f":"Descarte!M96","v":0},{"$f":"Descarte!N96","v":0}]
[null,"Medição & Verificação - M&V","Previsto",0,0,{"$f":"'M&V'!N467","v":0},{"$f":"'M&V'!O467","v":0},{"$f":"'M&V'!P467","v":0}]
[null,"Treinamento e Capacitação","Previsto",{"$f":"SUM(F18:H18)","v":0},0,{"$f":"Treinamento!L29","v":0},{"$f":"Treinamento!M29","v":0},{"$f":"Treinamento!N29","v":0}]
[null,"Outros custos indiretos","Previsto",0,0,{"$f":"SUM(IlumCusto!L144,CondAmbCusto!L84,MotorCusto!L144,RefrigCusto!L84,SolarCusto!L84,HospCusto!L84,OutrosCusto!L84,FICusto!L84)","v":0},{"$f":"SUM(IlumCusto!M144,CondAmbCusto!M84,MotorCusto!M144,RefrigCusto!M84,SolarCusto!M84,HospCusto!M84,OutrosCusto!M84,FICusto!M84)","v":0},{"$f":"SUM(IlumCusto!N144,CondAmbCusto!N84,MotorCusto!N144,RefrigCusto!N84,SolarCusto!N84,HospCusto!N84,OutrosCusto!N84,FICusto!N84)","v":0}]
[null,"Total",null,{"$f":"SUM(D6:D11,D13:D19)","v":3125},1,{"$f":"SUM(F6:F19)","v":3125},{"$f":"SUM(G13:G19,G6:G11)","v":0},{"$f":"SUM(H13:H19,H6:H11)","v":0}]
[]
[null,"Total de serviços ",null,{"$f":"D20-D7","v":3125}]
[null,"Total de serviços menos Auditoria",null,{"$f":"D22-D15","v":1125}]
[]
[null,"LIMITADORES"]
[null,"Descrição",null,null,"Limites","Calculado"]
[null,"Limite Acessórios (Acessórios/ Materiais e Equipamentos)",null,{"$f":"SUM(IlumCusto!K108,CondAmbCusto!K48,MotorCusto!K108,RefrigCusto!K48,SolarCusto!K48,HospCusto!K48,OutrosCusto!K48,FICusto!K48)","v":0},0.02,{"$f":"IFERROR(D27/F7,)","v":0}]
[null,"Treinamento e Capacitação / Custo da Parcela de Recursos PEE ",null,{"$f":"F18","v":0},0.02,{"$f":"IFERROR(D28/F20,)","v":0}]
[null,"Diagnóstico energético",null,{"$f":"Diagnóstico!M21","v":0},0.1,{"$f":"IFERROR(D29/F20,)","v":0}]
[null,"Descarte de materiais",null,{"$f":"F16","v":0},0.02,{"$f":"IFERROR(D30/F20,)","v":0}]
[null,"Marketing / Custo da Parcela de Recursos PEE ",null,null,0.03,{"$f":"IFERROR(F14/F20,0)","v":0}]
[null,"M&V/Custo da Parcela de Recursos PEE ",null,null,0.05,{"$f":"IFERROR(F17/F20,0)","v":0}]
[]
[null,"Custo Contábil - Por Uso Final"]
[null,"                                                                                                             Sistema \nTipo de Custo",null,"Iluminação","Cond. Ambiental","Motores","Sistema de \nRefrigeração","Aquecimento\nSolar de Água","Equipamentos \nHospitalares","Outros","Fonte Incentivada","TOTAL"]
[]
[null,"Custos Diretos"]
[null,"Materiais e Equipamentos","Previsto",{"$f":"IlumCusto!K109","v":0},{"$f":"CondAmbCusto!K49","v":0},{"$f":"MotorCusto!K109","v":0},{"$f":"RefrigCusto!K49","v":0},{"$f":"SolarCusto!K49","v":0},{"$f":"HospCusto!K49","v":0},{"$f":"OutrosCusto!K49","v":0},{"$f":"FICusto!K49","v":0},{"$f":"SUM(D38:K38)","v":0}]
[null,null,"%",{"$f":"IFERROR(D38/$L$38,0)","v":0},0,0,0,0,0,0,0,0]
[null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)","Previsto",{"$f":"Diagnóstico!L13","v":0},{"$f":"Diagnóstico!L14","v":0},{"$f":"Diagnóstico!L15","v":0},{"$f":"Diagnóstico!L16","v":0},{"$f":"Diagnóstico!L17","v":0},{"$f":"Diagnóstico!L18","v":0},{"$f":"Diagnóstico!L19","v":0},{"$f":"Diagnóstico!L20","v":0},{"$f":"SUM(D40:K40)","v":0}]
[null,"Mão de Obra Própria (Concessionária)","Previsto",{"$f":"D39*$D$8","v":0},0,0,0,0,0,0,0,{"$f":"SUM(D41:K41)","v":0}]
[null,"Mão de Obra de Terceiros","Previsto",{"$f":"IlumCusto!K120","v":0},{"$f":"CondAmbCusto!K60","v":0},{"$f":"MotorCusto!K120","v":0},{"$f":"RefrigCusto!K60","v":0},{"$f":"SolarCusto!K60","v":0},{"$f":"HospCusto!K60","v":0},{"$f":"OutrosCusto!K60","v":0},{"$f":"FICusto!K60","v":0},{"$f":"SUM(D42:K42)","v":0}]
[null,"Transporte","Previsto",{"$f":"D39*$D$10","v":0},{"$f":"E39*$D$10","v":0},0,0,0,0,0,0,{"$f":"SUM(D43:K43)","v":0}]
[null,"Custos Indiretos"]
[null,"Administração Própria","Previsto",{"$f":"D39*D13","v":0},{"$f":"E39*$D$13","v":0},0,0,0,0,0,0,{"$f":"SUM(D45:K45)","v":0}]
[null,"Marketing (Divulgação)","Previsto",{"$f":"Marketing!K18","v":0},{"$f":"Marketing!K19","v":0},{"$f":"Marketing!K20","v":0},{"$f":"Marketing!K21","v":0},{"$f":"Marketing!K22","v":0},{"$f":"Marketing!K23","v":0},{"$f":"Marketing!K24","v":0},{"$f":"Marketing!K25","v":0},{"$f":"SUM(D46:K46)","v":0}]
[null,"Auditoria Contábil Financeira","Previsto",{"$f":"D39*$D$15","v":0},{"$f":"E39*$D$15","v":0},0,0,0,0,0,0,0]
[null,"Descarte de Materiais","Previsto",{"$f":"IlumCusto!K138","v":0},{"$f":"CondAmbCusto!K78","v":0},{"$f":"MotorCusto!K138","v":0},{"$f":"RefrigCusto!K78","v":0},{"$f":"SolarCusto!K78","v":0},{"$f":"HospCusto!K78","v":0},{"$f":"OutrosCusto!K78","v":0},0,0]
[null,"Medição & Verificação","Previsto",{"$f":"IlumCusto!K139","v":0},{"$f":"CondAmbCusto!K79","v":0},{"$f":"MotorCusto!K139","v":0},{"$f":"RefrigCusto!K79","v":0},{"$f":"SolarCusto!K79","v":0},{"$f":"HospCusto!K79","v":0},{"$f":"OutrosCusto!K79","v":0},{"$f":"FICusto!K79","v":0},0]
[null,"Treinamento e Capacitação","Previsto",{"$f":"Treinamento!K32","v":0},{"$f":"Treinamento!K33","v":0},{"$f":"Treinamento!K34","v":0},{"$f":"Treinamento!K35","v":0},{"$f":"Treinamento!K36","v":0},{"$f":"Treinamento!K37","v":0},{"$f":"Treinamento!K38","v":0},{"$f":"Treinamento!K39","v":0},0]
[null,"Outros custos indiretos","Previsto",{"$f":"IlumCusto!K144","v":0},{"$f":"CondAmbCusto!K84","v":0},{"$f":"MotorCusto!K144","v":0},{"$f":"RefrigCusto!K84","v":0},{"$f":"SolarCusto!K84","v":0},{"$f":"HospCusto!K84","v":0},{"$f":"OutrosCusto!K84","v":0},{"$f":"FICusto!K84","v":0},0]
[null,"Total",null,{"$f":"SUM(D45:D51,D40:D43,D38)","v":0},0,0,0,0,0,0,0,0]
[null,"Total de serviços ",null,{"$f":"SUM(D40:D43,D45:D51)","v":0},0,0,0,0,0,{"$f":"SUM(J40:J43,J45:J51)","v":0},{"$f":"SUM(K40:K43,K45:K51)","v":0},{"$f":"L52-L38","v":0}]
[null,"Total de serviços menos Auditoria",null,{"$f":"D53-D47","v":0},0,0,0,0,0,{"$f":"J53-J47","v":0},{"$f":"K53-K47","v":0},{"$f":"L53-L47","v":0}]

{"sheet":"IndFinanceiro","index":3,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":true,"merged":[[5,3,5,7],[1,1,1,13],[7,2,7,4],[9,2,9,4],[11,2,11,4],[7,8,7,10],[9,8,9,10],[11,8,11,10],[7,5,7,6],[3,3,3,12],[4,3,4,12],[13,8,13,12],[14,8,17,12],[9,5,9,6],[11,5,11,6],[7,11,7,12],[9,11,9,12],[11,11,11,12],[15,2,15,4],[17,2,17,4],[13,5,13,6],[15,5,15,6],[17,5,17,6],[13,2,13,4]]}
[]
[null,"INDICADORES FINANCEIROS (BALANÇO PATRIMONIAL)"]
[null,null,"Identificação do Consumidor"]
[null,null,"Nome:",{"$f":"IF(Apresentação!E10=\"\",\"\",Apresentação!E10)","v":"NOME DO CONSUMIDOR"}]
[null,null,"Endereço:",{"$f":"IF(Apresentação!E11=\"\",\"\",Apresentação!E11)","v":"ENDEREÇO DO CONSUMIDOR"}]
[null,null,"CNPJ:",{"$f":"IF(Apresentação!E12=\"\",\"\",Apresentação!E12)","v":""}]
[]
[null,null,"Patrimônio Líquido (PL)",null,null,null,null,null,"Passivo Circulante (PC)"]
[]
[null,null,"Ativo Circulante (AC)",null,null,null,null,null,"Passivo Não Circulante (PNC)"]
[]
[null,null,"Realizável a Longo Prazo (RLP)",null,null,null,null,null,"Ativo Total (AT)"]
[]
[null,null,"Índice de Liquidez Geral (ILG)",null,null,{"$f":"IF(F10=\"\",\"\",IFERROR((F10+F12)/(L8+L10),\"\"))","v":""},null,null,"Avaliação Preliminar da Situação Financeira do Proponente"]
[null,null,null,null,null,null,null,null,{"$f":"IF(F8=\"\",\"\",IF(F8<(0.1*'Custo Contábil'!D20),\"Patrimônio Líquido é menor do que o exigido pelo Edital da Chamada Pública\",IF(SUM(IF(IndFinanceiro!F14>1,1,0),IF(IndFinanceiro!F16>1,1,0),IF(IndFinanceiro!F18>1,1,0))>=2,\"Situação Financeira OK\",\"O Proponente não possui pelo menos dois dos indicadores solicitados maiores que 1 (um)\")))","v":""}]
[null,null,"Índice de Liquidez Corrente (ILC)",null,null,{"$f":"IF(F10=\"\",\"\",IFERROR((F10)/(L8),\"\"))","v":""}]
[]
[null,null,"Índice de Solvência Geral (ISG)",null,null,{"$f":"IF(F10=\"\",\"\",IFERROR((L12)/(L8+L10),\"\"))","v":""}]

{"sheet":"RCB","index":4,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[21,1,21,10],[22,1,22,7],[22,8,22,10],[24,7,32,7],[24,10,32,10],[1,1,1,10],[18,1,18,2],[19,1,19,2],[17,3,17,4],[18,5,18,6],[19,5,19,6],[17,5,17,7],[14,1,15,2],[2,1,2,7],[2,8,2,10],[4,7,12,7],[4,10,12,10],[14,3,15,10]]}
[]
[null,"CÁLCULO DA RCB - PONTO DE VISTA DO SISTEMA ELÉTRICO"]
[null,"RECURSO PEE",null,null,null,null,null,null,"COM CONTRAPARTIDA "]
[null,"Uso final","EE\nEnergia Economizada\n(MWh/ano)","RDP\nRedução de Demanda na Ponta\n(kW)","CAT\nCusto Anualizado","BA\nBenefício Anualizado","RCB\nPor Uso Final","RCBPEE","CAT_CONTR\nCusto Anualizado com Contrapartida","RCB\nPor Uso Final","RCBTOTAL"]
[null,"Iluminação",{"$f":"IlumBenef!G45","v":0},{"$f":"IlumBenef!G43","v":0},{"$f":"IlumCusto!X110","v":0},{"$f":"IlumBenef!G47","v":0},{"$f":"IF(F5=0,0,E5/F5)","v":0},{"$f":"$G$13","v":0},{"$f":"IlumCusto!X109","v":0},{"$f":"IF(F5=0,0,I5/F5)","v":0},{"$f":"$J$13","v":0}]
[null,"Cond. Ambiental",{"$f":"CondAmbBenef!G47","v":0},{"$f":"CondAmbBenef!G45","v":0},{"$f":"CondAmbCusto!X50","v":0},{"$f":"CondAmbBenef!G49","v":0},{"$f":"IF(F6=0,0,E6/F6)","v":0},null,{"$f":"CondAmbCusto!X49","v":0},{"$f":"IF(F6=0,0,I6/F6)","v":0}]
[null,"Motores",{"$f":"MotorBenef!G47","v":0},{"$f":"MotorBenef!G45","v":0},{"$f":"MotorCusto!X110","v":0},{"$f":"MotorBenef!G49","v":0},0,null,{"$f":"MotorCusto!X109","v":0},0]
[null,"Refrigeração",{"$f":"RefrigBenef!G43","v":0},{"$f":"RefrigBenef!G41","v":0},{"$f":"RefrigCusto!X50","v":0},{"$f":"RefrigBenef!G45","v":0},0,null,{"$f":"RefrigCusto!X49","v":0},0]
[null,"Aquecimento Solar",{"$f":"SolarBenef!G23","v":0},{"$f":"SolarBenef!G25","v":0},{"$f":"SolarCusto!X50","v":0},{"$f":"SolarBenef!G27","v":0},0,null,{"$f":"SolarCusto!X49","v":0},0]
[null,"Equip. hospitalar",{"$f":"HospBenef!G47","v":0},{"$f":"HospBenef!G45","v":0},{"$f":"HospCusto!X50","v":0},{"$f":"HospBenef!G49","v":0},0,null,{"$f":"HospCusto!X49","v":0},0]
[null,"Outros",{"$f":"OutrosBenef!G41","v":0},{"$f":"OutrosBenef!G39","v":0},{"$f":"OutrosCusto!X50","v":0},{"$f":"OutrosBenef!G43","v":0},0,null,{"$f":"OutrosCusto!X49","v":0},0]
[null,"Fontes Incentivadas",{"$f":"FIBenef!G26","v":0},{"$f":"FIBenef!G19","v":0},{"$f":"FICusto!X50","v":0},{"$f":"FIBenef!G27","v":0},0,null,{"$f":"FICusto!X49","v":0},0]
[null,"TOTAL",{"$f":"SUM(C5:C12)","v":0},{"$f":"SUM(D5:D12)","v":0},{"$f":"SUM(E5:E12)","v":0},{"$f":"SUM(F5:F12)","v":0},0,null,{"$f":"SUM(I5:I12)","v":0},{"$f":"IF(F13=0,0,I13/F13)","v":0}]
[]
[null,"AVALIAÇÃO PRELIMINAR DO PROJETO\nCONFORME CRITÉRIOS ANEEL",null,{"$f":"IF(H5=0,\"-\",IF(OR(H5<0,SMALL(G5:G11,1)<0),\"AO MENOS UMA RCB NEGATIVA, OS CÁLCULOS DEVEM SER REVISADOS\",IF(H5>Apresentação!D53,\"RCB NÃO PERMITIDA\",IF(AND(H5<=Apresentação!D53,LARGE(G5:G11,1)>Apresentação!D53),\"RCB PERMITIDA, MAS AO MENOS UM USO FINAL POSSUI RCB ACIMA DO LIMITE PERMITIDO\",\"RCB PERMITIDA\"))))","v":"-"}]
[]
[]
[null,null,null,"RECURSO PEE",null,"COM CONTRAPARTIDA"]
[null,"Energia economizada",null,{"$f":"IFERROR(ROUND(E13/C13,2),0)","v":0},"R$/MWh",{"$f":"IFERROR(ROUND(I13/C13,2),0)","v":0},null,"R$/MWh"]
[null,"Redução de demanda na ponta",null,{"$f":"IFERROR(ROUND(E13/D13,2),0)","v":0},"R$/kW",{"$f":"IFERROR(ROUND(I13/D13,2),0)","v":0},null,"R$/kW"]
[]
[null,"CÁLCULO DA RCB - PONTO DE VISTA DO CONSUMIDOR"]
[null,"RECURSO PEE",null,null,null,null,null,null,"COM CONTRAPARTIDA "]
[null,"Uso final","EE\nEnergia Economizada\n(MWh/ano)","RDP\nRedução de Demanda na Ponta\n(kW)","CAT\nCusto Anualizado","BA\nBenefício Anualizado","RCB\nPor Uso Final","RCBPEE","CAT_CONTR\nCusto Anualizado com Contrapartida","RCB\nPor Uso Final","RCBTOTAL"]
[null,{"$f":"B5","v":"Iluminação"},{"$f":"C5","v":0},{"$f":"D5","v":0},{"$f":"E5","v":0},{"$f":"12*(ContrDesemp!D4*ContrDesemp!M4+ContrDesemp!D5*ContrDesemp!M5)+ContrDesemp!D7*ContrDesemp!M7","v":0},{"$f":"IF(F25=0,0,E25/F25)","v":0},{"$f":"$G$33","v":0},{"$f":"I5","v":0},{"$f":"IF(F25=0,0,I25/F25)","v":0},{"$f":"$J$33","v":0}]
[null,"Cond. Ambiental",{"$f":"C6","v":0},{"$f":"D6","v":0},0,{"$f":"12*(ContrDesemp!E4*ContrDesemp!M4+ContrDesemp!E5*ContrDesemp!M5)+ContrDesemp!E7*ContrDesemp!M7","v":0},{"$f":"IF(F26=0,0,E26/F26)","v":0},null,{"$f":"I6","v":0},{"$f":"IF(F26=0,0,I26/F26)","v":0}]
[null,"Motores",0,0,0,{"$f":"12*(ContrDesemp!F4*ContrDesemp!M4+ContrDesemp!F5*ContrDesemp!M5)+ContrDesemp!F7*ContrDesemp!M7","v":0},{"$f":"IF(F27=0,0,E27/F27)","v":0},null,0,0]
[null,"Refrigeração",0,0,0,{"$f":"12*(ContrDesemp!G4*ContrDesemp!M4+ContrDesemp!G5*ContrDesemp!M5)+ContrDesemp!G7*ContrDesemp!M7","v":0},0,null,0,0]
[null,"Aquecimento Solar",0,0,0,{"$f":"12*(ContrDesemp!H4*ContrDesemp!M4+ContrDesemp!H5*ContrDesemp!M5)+ContrDesemp!H7*ContrDesemp!M7","v":0},0,null,0,0]
[null,"Equip. hospitalar",0,0,0,{"$f":"12*(ContrDesemp!I4*ContrDesemp!M4+ContrDesemp!I5*ContrDesemp!M5)+ContrDesemp!I7*ContrDesemp!M7","v":0},0,null,0,0]
[null,"Outros",0,0,0,{"$f":"12*(ContrDesemp!J4*ContrDesemp!M4+ContrDesemp!J5*ContrDesemp!M5)+ContrDesemp!J7*ContrDesemp!M7","v":0},0,null,0,0]
[null,{"$f":"B12","v":"Fontes Incentivadas"},0,0,0,{"$f":"12*(ContrDesemp!K4*ContrDesemp!M4+ContrDesemp!K5*ContrDesemp!M5)+ContrDesemp!K7*ContrDesemp!M7","v":0},0,null,0,{"$f":"IF(F32=0,0,I32/F32)","v":0}]
[null,"TOTAL",{"$f":"SUM(C25:C32)","v":0},{"$f":"SUM(D25:D32)","v":0},{"$f":"SUM(E25:E32)","v":0},{"$f":"SUM(F25:F32)","v":0},0,null,{"$f":"SUM(I25:I32)","v":0},0]

{"sheet":"MOP","index":5,"n_rows":8,"n_cols":30,"rows_kept":8,"cut":false,"hidden":true,"merged":[[1,26,1,27],[1,1,1,5],[1,28,1,29],[7,1,7,3],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,20,1,21],[1,22,1,23],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13],[1,24,1,25]]}
[]
[null,"                                    Mão de Obra da Concessionária",null,null,null,null,"Mês 01",null,"Mês 02",null,"Mês 03",null,"Mês 04",null,"Mês 05",null,"Mês 06",null,"Mês 07",null,"Mês 08",null,"Mês 09",null,"Mês 10",null,"Mês 11",null,"Mês 12"]
[null,"Profissional","%","R$/h","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)","Total de horas","Valor total (R$)"]
[null,"Engenheiro",0.5,120,{"$f":"IFERROR(F4/D4,0)","v":0.52083333333333337},{"$f":"C4*'Custo Contábil'!$D$8","v":62.5},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333},{"$f":"$E4/12","v":4.3402777777777783E-2},{"$f":"$F4/12","v":5.208333333333333}]
[null,"Administrador",0.1,80,{"$f":"IFERROR(F5/D5,0)","v":0.15625},{"$f":"C5*'Custo Contábil'!$D$8","v":12.5},{"$f":"$E5/12","v":1.3020833333333334E-2},{"$f":"$F5/12","v":1.0416666666666667},1.3020833333333334E-2,1.0416666666666667,1.3020833333333334E-2,1.0416666666666667,1.3020833333333334E-2,1.0416666666666667,1.3020833333333334E-2,1.0416666666666667,1.3020833333333334E-2,1.0416666666666667,1.3020833333333334E-2,1.0416666666666667,1.3020833333333334E-2,1.0416666666666667,{"$f":"$E5/12","v":1.3020833333333334E-2},{"$f":"$F5/12","v":1.0416666666666667},{"$f":"$E5/12","v":1.3020833333333334E-2},{"$f":"$F5/12","v":1.0416666666666667},{"$f":"$E5/12","v":1.3020833333333334E-2},{"$f":"$F5/12","v":1.0416666666666667},{"$f":"$E5/12","v":1.3020833333333334E-2},{"$f":"$F5/12","v":1.0416666666666667}]
[null,"Assistente Administrativo",0.1,50,{"$f":"IFERROR(F6/D6,0)","v":0.25},{"$f":"C6*'Custo Contábil'!$D$8","v":12.5},2.0833333333333332E-2,1.0416666666666667,2.0833333333333332E-2,1.0416666666666667,2.0833333333333332E-2,1.0416666666666667,2.0833333333333332E-2,1.0416666666666667,2.0833333333333332E-2,1.0416666666666667,2.0833333333333332E-2,1.0416666666666667,2.0833333333333332E-2,1.0416666666666667,2.0833333333333332E-2,1.0416666666666667,{"$f":"$E6/12","v":2.0833333333333332E-2},{"$f":"$F6/12","v":1.0416666666666667},{"$f":"$E6/12","v":2.0833333333333332E-2},{"$f":"$F6/12","v":1.0416666666666667},{"$f":"$E6/12","v":2.0833333333333332E-2},{"$f":"$F6/12","v":1.0416666666666667},{"$f":"$E6/12","v":2.0833333333333332E-2},{"$f":"$F6/12","v":1.0416666666666667}]
[null,"Técnico ",0.3,70,{"$f":"IFERROR(F7/D7,0)","v":0.5357142857142857},{"$f":"C7*'Custo Contábil'!$D$8","v":37.5},4.4642857142857144E-2,3.125,4.4642857142857144E-2,3.125,4.4642857142857144E-2,3.125,4.4642857142857144E-2,3.125,4.4642857142857144E-2,3.125,4.4642857142857144E-2,3.125,4.4642857142857144E-2,3.125,4.4642857142857144E-2,3.125,{"$f":"$E7/12","v":4.4642857142857144E-2},{"$f":"$F7/12","v":3.125},{"$f":"$E7/12","v":4.4642857142857144E-2},{"$f":"$F7/12","v":3.125},{"$f":"$E7/12","v":4.4642857142857144E-2},{"$f":"$F7/12","v":3.125},{"$f":"$E7/12","v":4.4642857142857144E-2},{"$f":"$F7/12","v":3.125}]
[null,"TOTAL",null,null,{"$f":"SUM(E4:E7)","v":1.4627976190476191},{"$f":"SUM(F4:F7)","v":125}]

{"sheet":"Diagnóstico (ORÇ)","index":6,"n_rows":18,"n_cols":17,"rows_kept":18,"cut":false,"hidden":false,"merged":[[13,1,13,10],[7,2,7,7],[8,2,8,7],[2,1,2,10],[3,1,3,7],[4,2,4,7],[5,2,5,7],[6,2,6,7],[14,1,14,10],[15,1,15,10],[16,1,16,10],[17,1,17,10],[17,11,17,16],[1,3,1,9],[9,2,9,10],[10,1,10,10],[11,1,11,10],[12,1,12,10]]}
[]
[null,null,null,"ELABORAÇÃO DO PROJETO - ORÇAMENTOS"]
[null,null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Horas","Menor Preço unitário\n(Valor da Hora)","Preço unitário\n(Valor da Hora)","Preço unitário\n(Valor da Hora)","Preço unitário\n(Valor da Hora)","Preço unitário\n(Valor da Hora)","Preço unitário\n(Valor da Hora)","Preço unitário\n(Valor da Hora)"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(L5:Q5,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(L6:Q6,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(L7:Q7,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(L8:Q8,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(L9:Q9,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,null,"Menor Valor Unitário"]

{"sheet":"Diagnóstico","index":7,"n_rows":21,"n_cols":15,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,12,2,14],[3,1,3,7],[4,2,4,7],[5,2,5,7],[10,12,10,14],[10,1,10,11],[2,1,2,11],[6,2,6,7],[7,2,7,7],[8,2,8,7],[20,1,20,10],[1,1,1,11],[19,2,19,10],[12,2,12,10],[13,2,13,10],[14,2,14,10],[15,2,15,10],[16,2,16,10],[17,2,17,10],[9,1,9,10],[18,2,18,10],[11,1,11,10]]}
[]
[null,"ELABORAÇÃO DO PROJETO - ORIGEM DOS RECURSOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Horas","Valor da hora","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Diagnóstico (ORÇ)'!C5:H5),\" \",'Diagnóstico (ORÇ)'!C5:H5)","v":" "},null,null,null,null,null,{"$f":"'Diagnóstico (ORÇ)'!I5","v":0},{"$f":"'Diagnóstico (ORÇ)'!J5","v":0},{"$f":"'Diagnóstico (ORÇ)'!K5","v":0},{"$f":"I5*K5*J5","v":0},{"$f":"L5-N5-O5","v":0}]
[null,2,{"$f":"IF(ISBLANK('Diagnóstico (ORÇ)'!C6:H6),\" \",'Diagnóstico (ORÇ)'!C6:H6)","v":" "},null,null,null,null,null,{"$f":"'Diagnóstico (ORÇ)'!I6","v":0},{"$f":"'Diagnóstico (ORÇ)'!J6","v":0},{"$f":"'Diagnóstico (ORÇ)'!K6","v":0},{"$f":"I6*K6*J6","v":0},{"$f":"L6-N6-O6","v":0}]
[null,3,{"$f":"IF(ISBLANK('Diagnóstico (ORÇ)'!C7:H7),\" \",'Diagnóstico (ORÇ)'!C7:H7)","v":" "},null,null,null,null,null,{"$f":"'Diagnóstico (ORÇ)'!I7","v":0},{"$f":"'Diagnóstico (ORÇ)'!J7","v":0},{"$f":"'Diagnóstico (ORÇ)'!K7","v":0},{"$f":"I7*K7*J7","v":0},{"$f":"L7-N7-O7","v":0}]
[null,4,{"$f":"IF(ISBLANK('Diagnóstico (ORÇ)'!C8:H8),\" \",'Diagnóstico (ORÇ)'!C8:H8)","v":" "},null,null,null,null,null,{"$f":"'Diagnóstico (ORÇ)'!I8","v":0},{"$f":"'Diagnóstico (ORÇ)'!J8","v":0},{"$f":"'Diagnóstico (ORÇ)'!K8","v":0},{"$f":"I8*K8*J8","v":0},{"$f":"L8-N8-O8","v":0}]
[null,5,{"$f":"IF(ISBLANK('Diagnóstico (ORÇ)'!C9:H9),\" \",'Diagnóstico (ORÇ)'!C9:H9)","v":" "},null,null,null,null,null,{"$f":"'Diagnóstico (ORÇ)'!I9","v":0},{"$f":"'Diagnóstico (ORÇ)'!J9","v":0},{"$f":"'Diagnóstico (ORÇ)'!K9","v":0},{"$f":"I9*K9*J9","v":0},{"$f":"L9-N9-O9","v":0}]
[null,"Elaboração do Projeto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(L5:L9)","v":0},{"$f":"SUM(M5:M9)","v":0},{"$f":"SUM(N5:N9)","v":0},{"$f":"SUM(O5:O9)","v":0}]
[null,"DIVISÃO DOS CUSTOS POR USO FINAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Uso Final",null,null,null,null,null,null,null,null,null,"Total","PEE","Terceiros","Consumidor"]
[null,null,"Iluminação",null,null,null,null,null,null,null,null,{"$f":"SUM(M13:O13)","v":0},{"$f":"'Custo Contábil'!$D$39*M$10","v":0},{"$f":"'Custo Contábil'!$D$39*N$10","v":0},{"$f":"'Custo Contábil'!$D$39*O$10","v":0}]
[null,null,"Condicionamento Ambiental",null,null,null,null,null,null,null,null,{"$f":"SUM(M14:O14)","v":0},{"$f":"'Custo Contábil'!$E$39*M$10","v":0},{"$f":"'Custo Contábil'!$E$39*N$10","v":0},{"$f":"'Custo Contábil'!$E$39*O$10","v":0}]
[null,null,"Motores",null,null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$F$39*M$10","v":0},{"$f":"'Custo Contábil'!$F$39*N$10","v":0},{"$f":"'Custo Contábil'!$F$39*O$10","v":0}]
[null,null,"Sistemas de Refrigeração",null,null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$G$39*M$10","v":0},{"$f":"'Custo Contábil'!$G$39*N$10","v":0},{"$f":"'Custo Contábil'!$G$39*O$10","v":0}]
[null,null,"Aquecimento Solar de Água",null,null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$H$39*M$10","v":0},{"$f":"'Custo Contábil'!$H$39*N$10","v":0},{"$f":"'Custo Contábil'!$H$39*O$10","v":0}]
[null,null,"Equipamentos Hospitalares",null,null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$I$39*M$10","v":0},{"$f":"'Custo Contábil'!$I$39*N$10","v":0},{"$f":"'Custo Contábil'!$I$39*O$10","v":0}]
[null,null,"Outros",null,null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$J$39*M$10","v":0},{"$f":"'Custo Contábil'!$J$39*N$10","v":0},{"$f":"'Custo Contábil'!$J$39*O$10","v":0}]
[null,null,"Fonte Incentivada",null,null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$K$39*M$10","v":0},{"$f":"'Custo Contábil'!$K$39*N$10","v":0},{"$f":"'Custo Contábil'!$K$39*O$10","v":0}]
[null,"Elaboração do Projeto",null,null,null,null,null,null,null,null,null,{"$f":"L10","v":0},{"$f":"M10","v":0},{"$f":"N10","v":0},{"$f":"O10","v":0}]

{"sheet":"Marketing (ORÇ)","index":8,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,1,2,9],[3,1,3,7],[4,2,4,7],[5,2,5,7],[1,1,1,9],[12,2,12,7],[13,2,13,7],[6,2,6,7],[7,2,7,7],[8,2,8,7],[9,2,9,7],[10,2,10,7],[11,2,11,7],[22,10,22,15],[22,1,22,9],[14,2,14,9],[15,1,15,9],[16,1,16,9],[17,1,17,9],[18,1,18,9],[19,1,19,9],[20,1,20,9],[21,1,21,9]]}
[]
[null,"MARKETING - ORÇAMENTOS"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K5:P5,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K6:P6,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário"]

{"sheet":"Marketing","index":9,"n_rows":32,"n_cols":14,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,2,12,7],[10,2,10,7],[11,2,11,7],[1,1,1,13],[3,1,3,7],[4,2,4,7],[5,2,5,7],[2,11,2,13],[2,1,2,10],[6,2,6,7],[7,2,7,7],[8,2,8,7],[9,2,9,7],[13,2,13,7],[30,1,30,6],[31,1,31,6],[23,2,23,9],[16,1,16,9],[14,1,14,9],[17,2,17,9],[18,2,18,9],[19,2,19,9],[20,2,20,9],[15,11,15,13],[15,1,15,10],[25,1,25,9],[21,2,21,9],[22,2,22,9]]}
[]
[null,"MARKETING - ORIGEM DOS RECURSOS"]
[null,null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C5:H5),\" \",'Marketing (ORÇ)'!C5:H5)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I5","v":0},{"$f":"'Marketing (ORÇ)'!J5","v":0},{"$f":"I5*J5","v":0},{"$f":"K5-M5-N5","v":0}]
[null,2,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C6:H6),\" \",'Marketing (ORÇ)'!C6:H6)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I6","v":0},{"$f":"'Marketing (ORÇ)'!J6","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C7:H7),\" \",'Marketing (ORÇ)'!C7:H7)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I7","v":0},{"$f":"'Marketing (ORÇ)'!J7","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C8:H8),\" \",'Marketing (ORÇ)'!C8:H8)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I8","v":0},{"$f":"'Marketing (ORÇ)'!J8","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C9:H9),\" \",'Marketing (ORÇ)'!C9:H9)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I9","v":0},{"$f":"'Marketing (ORÇ)'!J9","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C10:H10),\" \",'Marketing (ORÇ)'!C10:H10)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I10","v":0},{"$f":"'Marketing (ORÇ)'!J10","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C11:H11),\" \",'Marketing (ORÇ)'!C11:H11)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I11","v":0},{"$f":"'Marketing (ORÇ)'!J11","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C12:H12),\" \",'Marketing (ORÇ)'!C12:H12)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I12","v":0},{"$f":"'Marketing (ORÇ)'!J12","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C13:H13),\" \",'Marketing (ORÇ)'!C13:H13)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I13","v":0},{"$f":"'Marketing (ORÇ)'!J13","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Marketing (ORÇ)'!C14:H14),\" \",'Marketing (ORÇ)'!C14:H14)","v":" "},null,null,null,null,null,{"$f":"'Marketing (ORÇ)'!I14","v":0},{"$f":"'Marketing (ORÇ)'!J14","v":0},0,0]
[null,"Marketing",null,null,null,null,null,null,null,null,{"$f":"SUM(K5:K14)","v":0},{"$f":"SUM(L5:L14)","v":0},{"$f":"SUM(M5:M14)","v":0},{"$f":"SUM(N5:N14)","v":0}]
[null,"DIVISÃO DOS CUSTOS POR USO FINAL",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Uso Final",null,null,null,null,null,null,null,null,"Total","PEE","Terceiros","Consumidor"]
[null,null,"Iluminação",null,null,null,null,null,null,null,{"$f":"SUM(L18:N18)","v":0},{"$f":"'Custo Contábil'!$D$39*L$15","v":0},{"$f":"'Custo Contábil'!$D$39*M$15","v":0},{"$f":"'Custo Contábil'!$D$39*N$15","v":0}]
[null,null,"Condicionamento Ambiental",null,null,null,null,null,null,null,{"$f":"SUM(L19:N19)","v":0},{"$f":"'Custo Contábil'!$E$39*L$15","v":0},{"$f":"'Custo Contábil'!$E$39*M$15","v":0},{"$f":"'Custo Contábil'!$E$39*N$15","v":0}]
[null,null,"Motores",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$F$39*L$15","v":0},{"$f":"'Custo Contábil'!$F$39*M$15","v":0},{"$f":"'Custo Contábil'!$F$39*N$15","v":0}]
[null,null,"Sistemas de Refrigeração",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$G$39*L$15","v":0},{"$f":"'Custo Contábil'!$G$39*M$15","v":0},{"$f":"'Custo Contábil'!$G$39*N$15","v":0}]
[null,null,"Aquecimento Solar de Água",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$H$39*L$15","v":0},{"$f":"'Custo Contábil'!$H$39*M$15","v":0},{"$f":"'Custo Contábil'!$H$39*N$15","v":0}]
[null,null,"Equipamentos Hospitalares",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$I$39*L$15","v":0},{"$f":"'Custo Contábil'!$I$39*M$15","v":0},{"$f":"'Custo Contábil'!$I$39*N$15","v":0}]
[null,null,"Outros",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$J$39*L$15","v":0},{"$f":"'Custo Contábil'!$J$39*M$15","v":0},{"$f":"'Custo Contábil'!$J$39*N$15","v":0}]
[null,null,"Fonte Incentivada",null,null,null,null,null,null,null,{"$f":"SUM(L25:N25)","v":0},{"$f":"'Custo Contábil'!$K$39*L$15","v":0},{"$f":"'Custo Contábil'!$K$39*M$15","v":0},{"$f":"'Custo Contábil'!$K$39*N$15","v":0}]
[null," Marketing",null,null,null,null,null,null,null,null,{"$f":"K15","v":0},{"$f":"L15","v":0},{"$f":"M15","v":0},{"$f":"N15","v":0}]
[]
[]
[]
[]
[null,"Descrição",null,null,null,null,null,"Limites","Calculado"]
[null,"Marketing / Custo Total do Projeto",null,null,null,null,null,{"$f":"'Custo Contábil'!E31","v":0.03},{"$f":"'Custo Contábil'!F31","v":0}]

{"sheet":"Transporte","index":10,"n_rows":16,"n_cols":15,"rows_kept":16,"cut":false,"hidden":true,"merged":[[3,14,15,14],[1,2,1,13],[1,1,2,1],[4,1,5,1]]}
[]
[null,"                                  Transporte","VIAGEM"]
[null,null,"N.º 01","N.º 02","N.º 03","N.º 04","N.º 05","N.º 06","N.º 07","N.º 08","N.º 09","N.º 10","N.º 11","N.º 12","TOTAL"]
[null,"Objetivo","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto","Fiscalização, Diagnóstico, Medições e Implementação do projeto",{"$f":"SUM(C16:N16)","v":0}]
[null,"Origem / Destino","SÃO LUIZ",{"$f":"C5","v":"SÃO LUIZ"},"Belem","Belem","Belem","Belem","Belem","Belem","Belem","Belem","Belem","Belem"]
[null,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Distância em km",{"$f":"2*VLOOKUP(C6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(D6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(E6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(F6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(G6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(H6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(I6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(J6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(K6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(L6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(M6,Apoio!$AF$7:$AH$255,3)","v":0},{"$f":"2*VLOOKUP(N6,Apoio!$AF$7:$AH$255,3)","v":0}]
[null,"No. de viajantes",1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Custo do deslocamento (discriminar)","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa","Carro da empresa"]
[null,"Custo do valor médio do km rodado ",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,"Custo total do deslocamento",{"$f":"C10*C7","v":0},{"$f":"D10*D7","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Custos de hospedagem e alimentação",120,120,120,120,120,120,120,120,120,120,120,120]
[null,"Valor da diária",80,80,80,80,80,80,80,80,80,80,80,80]
[null,"Número de diárias por viajante",2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Custo total de hospedagem e alimentação",{"$f":"IF(C11=0,0,(C14*C8*(C13+C12)))","v":0},{"$f":"IF(D11=0,0,(D14*D8*(D13+D12)))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Custo total das viagens",{"$f":"C15+C11","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Descarte (ORÇ)","index":11,"n_rows":150,"n_cols":16,"rows_kept":150,"cut":false,"hidden":false,"merged":[[4,1,4,7],[5,2,5,7],[12,2,12,7],[13,2,13,7],[14,2,14,7],[15,2,15,9],[31,2,31,7],[37,1,37,9],[38,1,38,9],[17,1,17,9],[18,1,18,9],[19,1,19,9],[20,1,20,9],[21,1,21,9],[25,1,25,7],[22,1,22,9],[23,1,23,9],[6,2,6,7],[7,2,7,7],[8,2,8,7],[9,2,9,7],[10,2,10,7],[11,2,11,7],[16,1,16,9],[33,2,33,7],[34,2,34,7],[35,2,35,7],[36,2,36,9],[42,1,42,9],[26,2,26,7],[27,2,27,7],[28,2,28,7],[29,2,29,7],[30,2,30,7],[113,2,113,7],[114,2,114,7],[115,2,115,7],[116,2,116,7],[117,2,117,7],[132,2,132,7],[39,1,39,9],[40,1,40,9],[41,1,41,9],[107,1,107,9],[111,2,111,7],[112,2,112,7],[81,1,81,9],[82,1,82,9],[86,1,86,9],[87,1,87,9],[88,1,88,7],[89,2,89,7],[48,2,48,7],[49,2,49,7],[50,2,50,7],[51,2,51,7],[84,1,84,9],[85,1,85,9],[133,2,133,7],[134,2,134,7],[135,2,135,7],[118,2,118,7],[119,2,119,7],[130,1,130,7],[131,2,131,7],[121,1,121,9],[122,1,122,9],[126,1,126,9],[127,1,127,9],[128,1,128,9],[123,1,123,9],[124,1,124,9],[120,2,120,9],[1,1,1,9],[2,1,2,9],[3,1,3,9],[24,1,24,9],[45,1,45,9],[98,2,98,7],[32,2,32,7],[109,1,109,7],[110,2,110,7],[100,1,100,9],[101,1,101,9],[102,1,102,9],[103,1,103,9],[108,1,108,9],[104,1,104,9],[105,1,105,9],[72,2,72,7],[73,2,73,7],[74,2,74,7],[83,1,83,9],[90,2,90,7],[91,2,91,7],[79,1,79,9],[80,1,80,9],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,9],[68,2,68,7],[69,2,69,7],[70,2,70,7],[71,2,71,7],[66,1,66,9],[43,1,43,9],[44,1,44,9],[57,2,57,9],[52,2,52,7],[53,2,53,7],[67,1,67,7],[63,1,63,9],[64,1,64,9],[65,1,65,9],[58,1,58,9],[59,1,59,9],[60,1,60,9],[61,1,61,9],[62,1,62,9],[54,2,54,7],[55,2,55,7],[56,2,56,7],[46,1,46,7],[47,2,47,7],[149,1,149,9],[142,1,142,9],[143,1,143,9],[144,1,144,9],[145,1,145,9],[146,1,146,9],[147,1,147,9],[125,1,125,9],[92,2,92,7],[93,2,93,7],[94,2,94,7],[95,2,95,7],[96,2,96,7],[97,2,97,7],[141,2,141,9],[138,2,138,7],[139,2,139,7],[140,2,140,7],[136,2,136,7],[137,2,137,7],[129,1,129,9],[99,2,99,9],[148,1,148,9],[106,1,106,9]]}
[]
[null,"DESCARTE - ORÇAMENTO"]
[null,"DESCRIÇÃO DO EQUIPAMENTO",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"ILUMINAÇÃO",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K6:P6,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K7:P7,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9," ",null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta",null,null,null,null,null,null,null,null,null,null," "]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CONDICIONAMENTO AMBIENTAL",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K27:P27,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K28:P28,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0,null,null," "]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MOTORES",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K48:P48,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K49:P49,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K50:P50,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"SISTEMAS DE REFRIGERAÇÃO",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K69:P69,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K70:P70,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"AQUECIMENTO SOLAR DE ÁGUA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K90:P90,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K91:P91,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"EQUIPAMENTOS HOSPITALARES",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K111:P111,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K112:P112,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"OUTROS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K132:P132,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K133:P133,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"Descarte","index":12,"n_rows":96,"n_cols":14,"rows_kept":96,"cut":false,"hidden":false,"merged":[[9,2,9,7],[10,2,10,7],[11,2,11,7],[22,2,22,7],[1,1,1,13],[2,11,2,13],[2,1,3,10],[12,2,12,7],[5,1,5,7],[6,2,6,7],[4,1,4,13],[7,2,7,7],[8,2,8,7],[23,2,23,7],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,9],[17,1,17,13],[18,1,18,7],[19,2,19,7],[20,2,20,7],[21,2,21,7],[30,1,30,13],[24,2,24,7],[25,2,25,7],[26,2,26,7],[27,2,27,7],[28,2,28,7],[29,2,29,9],[40,2,40,7],[31,1,31,7],[32,2,32,7],[33,2,33,7],[34,2,34,7],[35,2,35,7],[36,2,36,7],[37,2,37,7],[38,2,38,7],[39,2,39,7],[51,2,51,7],[41,2,41,7],[42,2,42,9],[44,1,44,7],[45,2,45,7],[43,1,43,13],[46,2,46,7],[47,2,47,7],[48,2,48,7],[49,2,49,7],[50,2,50,7],[62,2,62,7],[52,2,52,7],[53,2,53,7],[54,2,54,7],[55,2,55,9],[56,1,56,13],[57,1,57,7],[58,2,58,7],[59,2,59,7],[60,2,60,7],[61,2,61,7],[69,1,69,13],[63,2,63,7],[64,2,64,7],[65,2,65,7],[66,2,66,7],[67,2,67,7],[68,2,68,9],[79,2,79,7],[70,1,70,7],[71,2,71,7],[72,2,72,7],[73,2,73,7],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,7],[85,2,85,7],[86,2,86,7],[87,2,87,7],[88,2,88,7],[89,2,89,7],[80,2,80,7],[81,2,81,9],[83,1,83,7],[84,2,84,7],[82,1,82,13],[95,2,95,9],[90,2,90,7],[91,2,91,7],[92,2,92,7],[93,2,93,7],[94,2,94,9]]}
[]
[null,"DESCARTE - ORIGEM DOS RECURSOS"]
[null,"DESCRIÇÃO DO EQUIPAMENTO",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"ILUMINAÇÃO"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C6),\" \",'Descarte (ORÇ)'!C6)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I6","v":0},{"$f":"'Descarte (ORÇ)'!J6","v":0},{"$f":"I7*J7","v":0},{"$f":"K7-M7-N7","v":0}]
[null,2,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C7),\" \",'Descarte (ORÇ)'!C7)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I7","v":0},{"$f":"'Descarte (ORÇ)'!J7","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0}]
[null,3,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C8),\" \",'Descarte (ORÇ)'!C8)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I8","v":0},{"$f":"'Descarte (ORÇ)'!J8","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C9),\" \",'Descarte (ORÇ)'!C9)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I9","v":0},{"$f":"'Descarte (ORÇ)'!J9","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C10),\" \",'Descarte (ORÇ)'!C10)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I10","v":0},{"$f":"'Descarte (ORÇ)'!J10","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C11),\" \",'Descarte (ORÇ)'!C11)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I11","v":0},{"$f":"'Descarte (ORÇ)'!J11","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C12),\" \",'Descarte (ORÇ)'!C12)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I12","v":0},{"$f":"'Descarte (ORÇ)'!J12","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C13),\" \",'Descarte (ORÇ)'!C13)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I13","v":0},{"$f":"'Descarte (ORÇ)'!J13","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C14),\" \",'Descarte (ORÇ)'!C14)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I14","v":0},{"$f":"'Descarte (ORÇ)'!J14","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C15),\" \",'Descarte (ORÇ)'!C15)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I15","v":0},{"$f":"'Descarte (ORÇ)'!J15","v":0},0,0]
[null,null,"Sub total - Custos descarte de equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K7:K16)","v":0},{"$f":"SUM(L7:L16)","v":0},{"$f":"SUM(M7:M16)","v":0},{"$f":"SUM(N7:N16)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C27),\" \",'Descarte (ORÇ)'!C27)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I27","v":0},{"$f":"'Descarte (ORÇ)'!J27","v":0},{"$f":"I20*J20","v":0},{"$f":"K20-M20-N20","v":0}]
[null,2,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C28),\" \",'Descarte (ORÇ)'!C28)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I28","v":0},{"$f":"'Descarte (ORÇ)'!J28","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C29),\" \",'Descarte (ORÇ)'!C29)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I29","v":0},{"$f":"'Descarte (ORÇ)'!J29","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C30),\" \",'Descarte (ORÇ)'!C30)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I30","v":0},{"$f":"'Descarte (ORÇ)'!J30","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C31),\" \",'Descarte (ORÇ)'!C31)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I31","v":0},{"$f":"'Descarte (ORÇ)'!J31","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C32),\" \",'Descarte (ORÇ)'!C32)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I32","v":0},{"$f":"'Descarte (ORÇ)'!J32","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C33),\" \",'Descarte (ORÇ)'!C33)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I33","v":0},{"$f":"'Descarte (ORÇ)'!J33","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C34),\" \",'Descarte (ORÇ)'!C34)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I34","v":0},{"$f":"'Descarte (ORÇ)'!J34","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C35),\" \",'Descarte (ORÇ)'!C35)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I35","v":0},{"$f":"'Descarte (ORÇ)'!J35","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C36),\" \",'Descarte (ORÇ)'!C36)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I36","v":0},{"$f":"'Descarte (ORÇ)'!J36","v":0},0,0]
[null,null,"Sub total - Custos descarte de equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K20:K29)","v":0},{"$f":"SUM(L20:L29)","v":0},{"$f":"SUM(M20:M29)","v":0},{"$f":"SUM(N20:N29)","v":0}]
[null,"MOTORES"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C48),\" \",'Descarte (ORÇ)'!C48)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I48","v":0},{"$f":"'Descarte (ORÇ)'!J48","v":0},{"$f":"I33*J33","v":0},{"$f":"K33-M33-N33","v":0}]
[null,2,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C49),\" \",'Descarte (ORÇ)'!C49)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I49","v":0},{"$f":"'Descarte (ORÇ)'!J49","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C50),\" \",'Descarte (ORÇ)'!C50)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I50","v":0},{"$f":"'Descarte (ORÇ)'!J50","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C51),\" \",'Descarte (ORÇ)'!C51)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I51","v":0},{"$f":"'Descarte (ORÇ)'!J51","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C52),\" \",'Descarte (ORÇ)'!C52)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I52","v":0},{"$f":"'Descarte (ORÇ)'!J52","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C53),\" \",'Descarte (ORÇ)'!C53)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I53","v":0},{"$f":"'Descarte (ORÇ)'!J53","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C54),\" \",'Descarte (ORÇ)'!C54)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I54","v":0},{"$f":"'Descarte (ORÇ)'!J54","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C55),\" \",'Descarte (ORÇ)'!C55)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I55","v":0},{"$f":"'Descarte (ORÇ)'!J55","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C56),\" \",'Descarte (ORÇ)'!C56)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I56","v":0},{"$f":"'Descarte (ORÇ)'!J56","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C57),\" \",'Descarte (ORÇ)'!C57)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I57","v":0},{"$f":"'Descarte (ORÇ)'!J57","v":0},0,0]
[null,null,"Sub total - Custos descarte de equipamentos motores",null,null,null,null,null,null,null,{"$f":"SUM(K33:K42)","v":0},{"$f":"SUM(L33:L42)","v":0},{"$f":"SUM(M33:M42)","v":0},{"$f":"SUM(N33:N42)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C69),\" \",'Descarte (ORÇ)'!C69)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I69","v":0},{"$f":"'Descarte (ORÇ)'!J69","v":0},{"$f":"I46*J46","v":0},{"$f":"K46-M46-N46","v":0}]
[null,2,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C70),\" \",'Descarte (ORÇ)'!C70)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I70","v":0},{"$f":"'Descarte (ORÇ)'!J70","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C71),\" \",'Descarte (ORÇ)'!C71)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I71","v":0},{"$f":"'Descarte (ORÇ)'!J71","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C72),\" \",'Descarte (ORÇ)'!C72)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I72","v":0},{"$f":"'Descarte (ORÇ)'!J72","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C73),\" \",'Descarte (ORÇ)'!C73)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I73","v":0},{"$f":"'Descarte (ORÇ)'!J73","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C74),\" \",'Descarte (ORÇ)'!C74)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I74","v":0},{"$f":"'Descarte (ORÇ)'!J74","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C75),\" \",'Descarte (ORÇ)'!C75)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I75","v":0},{"$f":"'Descarte (ORÇ)'!J75","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C76),\" \",'Descarte (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I76","v":0},{"$f":"'Descarte (ORÇ)'!J76","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C77),\" \",'Descarte (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I77","v":0},{"$f":"'Descarte (ORÇ)'!J77","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C78),\" \",'Descarte (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I78","v":0},{"$f":"'Descarte (ORÇ)'!J78","v":0},0,0]
[null,null,"Sub total - Custos descarte de equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K46:K55)","v":0},{"$f":"SUM(L46:L55)","v":0},{"$f":"SUM(M46:M55)","v":0},{"$f":"SUM(N46:N55)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C90),\" \",'Descarte (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I90","v":0},{"$f":"'Descarte (ORÇ)'!J90","v":0},{"$f":"I59*J59","v":0},{"$f":"K59-M59-N59","v":0}]
[null,2,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C91),\" \",'Descarte (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I91","v":0},{"$f":"'Descarte (ORÇ)'!J91","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C92),\" \",'Descarte (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I92","v":0},{"$f":"'Descarte (ORÇ)'!J92","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C93),\" \",'Descarte (ORÇ)'!C93)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I93","v":0},{"$f":"'Descarte (ORÇ)'!J93","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C94),\" \",'Descarte (ORÇ)'!C94)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I94","v":0},{"$f":"'Descarte (ORÇ)'!J94","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C95),\" \",'Descarte (ORÇ)'!C95)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I95","v":0},{"$f":"'Descarte (ORÇ)'!J95","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C96),\" \",'Descarte (ORÇ)'!C96)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I96","v":0},{"$f":"'Descarte (ORÇ)'!J96","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C97),\" \",'Descarte (ORÇ)'!C97)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I97","v":0},{"$f":"'Descarte (ORÇ)'!J97","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C98),\" \",'Descarte (ORÇ)'!C98)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I98","v":0},{"$f":"'Descarte (ORÇ)'!J98","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C99),\" \",'Descarte (ORÇ)'!C99)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I99","v":0},{"$f":"'Descarte (ORÇ)'!J99","v":0},0,0]
[null,null,"Sub total - Custos descarte de equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K59:K68)","v":0},{"$f":"SUM(L59:L68)","v":0},{"$f":"SUM(M59:M68)","v":0},{"$f":"SUM(N59:N68)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C111),\" \",'Descarte (ORÇ)'!C111)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I111","v":0},{"$f":"'Descarte (ORÇ)'!J111","v":0},{"$f":"I72*J72","v":0},{"$f":"K72-M72-N72","v":0}]
[null,2,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C112),\" \",'Descarte (ORÇ)'!C112)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I112","v":0},{"$f":"'Descarte (ORÇ)'!J112","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C113),\" \",'Descarte (ORÇ)'!C113)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I113","v":0},{"$f":"'Descarte (ORÇ)'!J113","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C114),\" \",'Descarte (ORÇ)'!C114)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I114","v":0},{"$f":"'Descarte (ORÇ)'!J114","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C115),\" \",'Descarte (ORÇ)'!C115)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I115","v":0},{"$f":"'Descarte (ORÇ)'!J115","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C116),\" \",'Descarte (ORÇ)'!C116)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I116","v":0},{"$f":"'Descarte (ORÇ)'!J116","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C117),\" \",'Descarte (ORÇ)'!C117)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I117","v":0},{"$f":"'Descarte (ORÇ)'!J117","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C118),\" \",'Descarte (ORÇ)'!C118)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I118","v":0},{"$f":"'Descarte (ORÇ)'!J118","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C119),\" \",'Descarte (ORÇ)'!C119)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I119","v":0},{"$f":"'Descarte (ORÇ)'!J119","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C120),\" \",'Descarte (ORÇ)'!C120)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I120","v":0},{"$f":"'Descarte (ORÇ)'!J120","v":0},0,0]
[null,null,"Sub total - Custos descarte de equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K72:K81)","v":0},{"$f":"SUM(L72:L81)","v":0},{"$f":"SUM(M72:M81)","v":0},{"$f":"SUM(N72:N81)","v":0}]
[null,"OUTROS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C132),\" \",'Descarte (ORÇ)'!C132)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I132","v":0},{"$f":"'Descarte (ORÇ)'!J132","v":0},{"$f":"I85*J85","v":0},{"$f":"K85-M85-N85","v":0}]
[null,2,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C133),\" \",'Descarte (ORÇ)'!C133)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I133","v":0},{"$f":"'Descarte (ORÇ)'!J133","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C134),\" \",'Descarte (ORÇ)'!C134)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I134","v":0},{"$f":"'Descarte (ORÇ)'!J134","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C135),\" \",'Descarte (ORÇ)'!C135)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I135","v":0},{"$f":"'Descarte (ORÇ)'!J135","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C136),\" \",'Descarte (ORÇ)'!C136)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I136","v":0},{"$f":"'Descarte (ORÇ)'!J136","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C137),\" \",'Descarte (ORÇ)'!C137)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I137","v":0},{"$f":"'Descarte (ORÇ)'!J137","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C138),\" \",'Descarte (ORÇ)'!C138)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I138","v":0},{"$f":"'Descarte (ORÇ)'!J138","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C139),\" \",'Descarte (ORÇ)'!C139)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I139","v":0},{"$f":"'Descarte (ORÇ)'!J139","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C140),\" \",'Descarte (ORÇ)'!C140)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I140","v":0},{"$f":"'Descarte (ORÇ)'!J140","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Descarte (ORÇ)'!C141),\" \",'Descarte (ORÇ)'!C141)","v":" "},null,null,null,null,null,{"$f":"'Descarte (ORÇ)'!I141","v":0},{"$f":"'Descarte (ORÇ)'!J141","v":0},0,0]
[null,null,"Sub total - Custos descarte de equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K85:K94)","v":0},{"$f":"SUM(L85:L94)","v":0},{"$f":"SUM(M85:M94)","v":0},{"$f":"SUM(N85:N94)","v":0}]
[null,null,"Sub total - Custos descarte de equipamentos",null,null,null,null,null,null,null,{"$f":"SUM(K17,K30,K43,K56,K69,K82,K95)","v":0},{"$f":"SUM(L17,L30,L43,L56,L69,L82,L95)","v":0},{"$f":"SUM(M17,M30,M43,M56,M69,M82,M95)","v":0},{"$f":"SUM(N17,N30,N43,N56,N69,N82,N95)","v":0}]

{"sheet":"M&V (ORÇ)","index":13,"n_rows":453,"n_cols":18,"rows_kept":453,"cut":false,"hidden":false,"merged":[[12,2,12,7],[13,2,13,7],[6,1,6,11],[7,1,7,11],[1,4,1,9],[22,2,22,7],[23,2,23,7],[24,2,24,7],[25,2,25,7],[15,2,15,7],[8,1,8,7],[9,2,9,7],[14,2,14,7],[10,2,10,7],[11,2,11,7],[26,2,26,7],[27,2,27,7],[48,2,48,7],[49,2,49,7],[16,2,16,7],[17,2,17,7],[18,2,18,7],[19,2,19,7],[20,2,20,7],[21,2,21,7],[34,2,34,7],[35,2,35,7],[36,2,36,7],[51,2,51,7],[44,2,44,7],[45,2,45,7],[28,2,28,7],[29,2,29,7],[30,2,30,7],[31,2,31,7],[32,2,32,7],[33,2,33,7],[50,2,50,7],[37,2,37,7],[38,2,38,7],[39,2,39,7],[40,2,40,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[46,2,46,7],[47,2,47,7],[68,2,68,7],[58,2,58,7],[60,1,60,7],[61,2,61,7],[62,2,62,7],[59,1,59,11],[63,2,63,7],[64,2,64,7],[52,2,52,7],[65,2,65,7],[66,2,66,7],[67,2,67,7],[53,2,53,7],[54,2,54,7],[55,2,55,7],[56,2,56,7],[57,2,57,7],[69,2,69,7],[70,2,70,7],[71,2,71,7],[72,2,72,7],[73,2,73,7],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,7],[79,2,79,7],[80,2,80,7],[81,2,81,7],[82,2,82,7],[83,2,83,7],[84,2,84,7],[85,2,85,7],[86,2,86,7],[87,2,87,7],[88,2,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,7],[93,2,93,7],[94,2,94,7],[95,2,95,7],[96,2,96,7],[97,2,97,7],[98,2,98,7],[99,2,99,7],[100,2,100,7],[101,2,101,7],[102,2,102,7],[103,2,103,7],[104,2,104,7],[113,1,113,7],[114,2,114,7],[112,1,112,11],[105,2,105,7],[106,2,106,7],[107,2,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[111,1,111,11],[115,2,115,7],[116,2,116,7],[117,2,117,7],[118,2,118,7],[119,2,119,7],[120,2,120,7],[132,2,132,7],[121,2,121,7],[122,2,122,7],[123,2,123,7],[124,2,124,7],[125,2,125,7],[126,2,126,7],[133,2,133,7],[135,1,135,7],[136,2,136,7],[137,2,137,7],[134,1,134,11],[127,2,127,7],[128,2,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[138,2,138,7],[139,2,139,7],[140,2,140,7],[141,2,141,7],[142,2,142,7],[143,2,143,7],[144,2,144,7],[145,2,145,7],[146,2,146,7],[147,2,147,7],[148,2,148,7],[149,2,149,7],[158,1,158,7],[159,2,159,7],[156,1,156,11],[157,1,157,11],[150,2,150,7],[151,2,151,7],[152,2,152,7],[153,2,153,7],[154,2,154,7],[155,2,155,7],[160,2,160,7],[161,2,161,7],[162,2,162,7],[163,2,163,7],[164,2,164,7],[165,2,165,7],[166,2,166,7],[167,2,167,7],[168,2,168,7],[169,2,169,7],[170,2,170,7],[171,2,171,7],[172,2,172,7],[173,2,173,7],[174,2,174,7],[175,2,175,7],[176,2,176,7],[177,2,177,7],[178,2,178,7],[179,2,179,7],[180,2,180,7],[181,2,181,7],[182,2,182,7],[183,2,183,7],[184,2,184,7],[185,2,185,7],[186,2,186,7],[196,2,196,7],[197,2,197,7],[198,2,198,7],[199,2,199,7],[200,2,200,7],[201,2,201,7],[208,2,208,7],[210,1,210,7],[187,2,187,7],[188,2,188,7],[189,2,189,7],[190,2,190,7],[191,2,191,7],[192,2,192,7],[193,2,193,7],[194,2,194,7],[195,2,195,7],[211,2,211,7],[212,2,212,7],[209,1,209,11],[202,2,202,7],[203,2,203,7],[204,2,204,7],[205,2,205,7],[206,2,206,7],[213,2,213,7],[207,2,207,7],[214,2,214,7],[215,2,215,7],[216,2,216,7],[217,2,217,7],[218,2,218,7],[219,2,219,7],[220,2,220,7],[221,2,221,7],[222,2,222,7],[223,2,223,7],[224,2,224,7],[225,2,225,7],[226,2,226,7],[227,2,227,7],[228,2,228,7],[229,2,229,7],[230,2,230,7],[231,2,231,7],[232,2,232,7],[233,2,233,7],[234,2,234,7],[235,2,235,7],[236,2,236,7],[237,2,237,7],[238,2,238,7],[239,2,239,7],[240,2,240,7],[241,2,241,7],[242,2,242,7],[243,2,243,7],[244,2,244,7],[245,2,245,7],[246,2,246,7],[247,2,247,7],[248,2,248,7],[249,2,249,7],[250,2,250,7],[251,2,251,7],[252,2,252,7],[253,2,253,7],[254,2,254,7],[263,1,263,7],[264,2,264,7],[261,1,261,11],[262,1,262,11],[255,2,255,7],[256,2,256,7],[257,2,257,7],[258,2,258,7],[259,2,259,7],[260,2,260,7],[265,2,265,7],[266,2,266,7],[267,2,267,7],[268,2,268,7],[269,2,269,7],[270,2,270,7],[282,2,282,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[274,2,274,7],[275,2,275,7],[276,2,276,7],[283,2,283,7],[285,1,285,7],[286,2,286,7],[287,2,287,7],[284,1,284,11],[277,2,277,7],[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,7],[288,2,288,7],[289,2,289,7],[290,2,290,7],[291,2,291,7],[292,2,292,7],[293,2,293,7],[305,2,305,7],[294,2,294,7],[295,2,295,7],[296,2,296,7],[297,2,297,7],[298,2,298,7],[299,2,299,7],[308,1,308,7],[309,2,309,7],[306,1,306,11],[307,1,307,11],[300,2,300,7],[301,2,301,7],[302,2,302,7],[303,2,303,7],[304,2,304,7],[316,2,316,7],[317,2,317,7],[318,2,318,7],[320,1,320,7],[319,1,319,11],[310,2,310,7],[311,2,311,7],[312,2,312,7],[313,2,313,7],[314,2,314,7],[315,2,315,7],[321,2,321,7],[322,2,322,7],[323,2,323,7],[324,2,324,7],[325,2,325,7],[326,2,326,7],[333,1,333,7],[334,2,334,7],[335,2,335,7],[336,2,336,7],[327,2,327,7],[328,2,328,7],[329,2,329,7],[330,2,330,7],[331,1,331,11],[332,1,332,11],[337,2,337,7],[338,2,338,7],[339,2,339,7],[340,2,340,7],[341,2,341,7],[342,2,342,7],[354,1,354,11],[343,2,343,7],[344,2,344,7],[345,2,345,7],[346,2,346,7],[347,2,347,7],[348,2,348,7],[355,1,355,7],[356,2,356,7],[357,2,357,7],[358,2,358,7],[359,2,359,7],[349,2,349,7],[350,2,350,7],[351,2,351,7],[352,2,352,7],[353,2,353,7],[360,2,360,7],[361,2,361,7],[362,2,362,7],[363,2,363,7],[364,2,364,7],[365,2,365,7],[366,2,366,7],[367,2,367,7],[368,2,368,7],[369,2,369,7],[370,2,370,7],[371,2,371,7],[378,1,378,7],[379,2,379,7],[380,2,380,7],[381,2,381,7],[372,2,372,7],[373,2,373,7],[374,2,374,7],[375,2,375,7],[376,1,376,11],[377,1,377,11],[382,2,382,7],[383,2,383,7],[384,2,384,7],[385,2,385,7],[386,2,386,7],[387,2,387,7],[388,2,388,7],[389,2,389,7],[390,2,390,7],[415,2,415,7],[416,2,416,7],[400,1,400,7],[401,2,401,7],[402,2,402,7],[403,2,403,7],[404,2,404,7],[417,2,417,7],[391,2,391,7],[392,2,392,7],[393,2,393,7],[394,2,394,7],[395,2,395,7],[396,2,396,7],[397,2,397,7],[398,2,398,7],[399,1,399,11],[451,1,451,11],[452,1,452,11],[443,2,443,7],[405,2,405,7],[406,2,406,7],[407,2,407,7],[408,2,408,7],[409,2,409,7],[410,2,410,7],[418,2,418,7],[441,2,441,7],[442,2,442,7],[429,2,429,7],[430,2,430,7],[431,2,431,7],[432,2,432,7],[433,2,433,7],[434,2,434,7],[419,2,419,7],[420,2,420,7],[411,2,411,7],[412,2,412,7],[413,2,413,7],[414,2,414,7],[452,15,452,17],[2,12,4,17],[421,1,421,11],[422,1,422,11],[423,1,423,7],[424,2,424,7],[425,2,425,7],[426,2,426,7],[427,2,427,7],[428,2,428,7],[452,12,452,14],[444,1,444,11],[445,1,445,11],[446,1,446,11],[447,1,447,11],[448,1,448,11],[449,1,449,11],[450,1,450,11],[435,2,435,7],[436,2,436,7],[437,2,437,7],[438,2,438,7],[439,2,439,7],[440,2,440,7]]}
[]
[null,null,null,null,"M&V - PREMISSAS E ORÇAMENTOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,"FORNECEDORES"]
[null,"Confiabilidade mínima aceitável:",null,null,null,0.95,null,"Valor padrão da distribuição normal:",null,null,null,1.96]
[null,"Nível de precisão aceitável:",null,null,null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"ILUMINAÇÃO"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I10=0,J10=0),0,IF((((($L$4^2*I10^2)/$F$5^2)*J10)/((($L$4^2*I10^2)/$F$5^2)+J10))<(($L$4^2*I10^2)/$F$5^2),ROUND((((($L$4^2*I10^2)/$F$5^2)*J10)/((($L$4^2*I10^2)/$F$5^2)+J10)),0),ROUND((($L$4^2*I10^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M10:R10,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I11=0,J11=0),0,IF((((($L$4^2*I11^2)/$F$5^2)*J11)/((($L$4^2*I11^2)/$F$5^2)+J11))<(($L$4^2*I11^2)/$F$5^2),ROUND((((($L$4^2*I11^2)/$F$5^2)*J11)/((($L$4^2*I11^2)/$F$5^2)+J11)),0),ROUND((($L$4^2*I11^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M11:R11,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,21,null,null,null,null,null,null,null,null,0,0]
[null,22,null,null,null,null,null,null,null,null,0,0]
[null,23,null,null,null,null,null,null,null,null,0,0]
[null,24,null,null,null,null,null,null,null,null,0,0]
[null,25,null,null,null,null,null,null,null,null,0,0]
[null,26,null,null,null,null,null,null,null,null,0,0]
[null,27,null,null,null,null,null,null,null,null,0,0]
[null,28,null,null,null,null,null,null,null,null,0,0]
[null,29,null,null,null,null,null,null,null,null,0,0]
[null,30,null,null,null,null,null,null,null,null,0,0]
[null,31,null,null,null,null,null,null,null,null,0,0]
[null,32,null,null,null,null,null,null,null,null,0,0]
[null,33,null,null,null,null,null,null,null,null,0,0]
[null,34,null,null,null,null,null,null,null,null,0,0]
[null,35,null,null,null,null,null,null,null,null,0,0]
[null,36,null,null,null,null,null,null,null,null,0,0]
[null,37,null,null,null,null,null,null,null,null,0,0]
[null,38,null,null,null,null,null,null,null,null,0,0]
[null,39,null,null,null,null,null,null,null,null,0,0]
[null,40,null,null,null,null,null,null,null,null,0,0]
[null,41,null,null,null,null,null,null,null,null,0,0]
[null,42,null,null,null,null,null,null,null,null,0,0]
[null,43,null,null,null,null,null,null,null,null,0,0]
[null,44,null,null,null,null,null,null,null,null,0,0]
[null,45,null,null,null,null,null,null,null,null,0,0]
[null,46,null,null,null,null,null,null,null,null,0,0]
[null,47,null,null,null,null,null,null,null,null,0,0]
[null,48,null,null,null,null,null,null,null,null,0,0]
[null,49,null,null,null,null,null,null,null,null,0,0]
[null,50,null,null,null,null,null,null,null,null,0,0]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I62=0,J62=0),0,IF((((($L$4^2*I62^2)/$F$5^2)*J62)/((($L$4^2*I62^2)/$F$5^2)+J62))<(($L$4^2*I62^2)/$F$5^2),ROUND((((($L$4^2*I62^2)/$F$5^2)*J62)/((($L$4^2*I62^2)/$F$5^2)+J62)),0),ROUND((($L$4^2*I62^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M62:R62,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I63=0,J63=0),0,IF((((($L$4^2*I63^2)/$F$5^2)*J63)/((($L$4^2*I63^2)/$F$5^2)+J63))<(($L$4^2*I63^2)/$F$5^2),ROUND((((($L$4^2*I63^2)/$F$5^2)*J63)/((($L$4^2*I63^2)/$F$5^2)+J63)),0),ROUND((($L$4^2*I63^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M63:R63,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,21,null,null,null,null,null,null,null,null,0,0]
[null,22,null,null,null,null,null,null,null,null,0,0]
[null,23,null,null,null,null,null,null,null,null,0,0]
[null,24,null,null,null,null,null,null,null,null,0,0]
[null,25,null,null,null,null,null,null,null,null,0,0]
[null,26,null,null,null,null,null,null,null,null,0,0]
[null,27,null,null,null,null,null,null,null,null,0,0]
[null,28,null,null,null,null,null,null,null,null,0,0]
[null,29,null,null,null,null,null,null,null,null,0,0]
[null,30,null,null,null,null,null,null,null,null,0,0]
[null,31,null,null,null,null,null,null,null,null,0,0]
[null,32,null,null,null,null,null,null,null,null,0,0]
[null,33,null,null,null,null,null,null,null,null,0,0]
[null,34,null,null,null,null,null,null,null,null,0,0]
[null,35,null,null,null,null,null,null,null,null,0,0]
[null,36,null,null,null,null,null,null,null,null,0,0]
[null,37,null,null,null,null,null,null,null,null,0,0]
[null,38,null,null,null,null,null,null,null,null,0,0]
[null,39,null,null,null,null,null,null,null,null,0,0]
[null,40,null,null,null,null,null,null,null,null,0,0]
[null,41,null,null,null,null,null,null,null,null,0,0]
[null,42,null,null,null,null,null,null,null,null,0,0]
[null,43,null,null,null,null,null,null,null,null,0,0]
[null,44,null,null,null,null,null,null,null,null,0,0]
[null,45,null,null,null,null,null,null,null,null,0,0]
[null,46,null,null,null,null,null,null,null,null,0,0]
[null,47,null,null,null,null,null,null,null,null,0,0]
[null,48,null,null,null,null,null,null,null,null,0,0]
[null,49,null,null,null,null,null,null,null,null,0,0]
[null,50,null,null,null,null,null,null,null,null,0,0]
[null,"CONDICIONAMENTO AMBIENTAL"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I115=0,J115=0),0,IF((((($L$4^2*I115^2)/$F$5^2)*J115)/((($L$4^2*I115^2)/$F$5^2)+J115))<(($L$4^2*I115^2)/$F$5^2),ROUND((((($L$4^2*I115^2)/$F$5^2)*J115)/((($L$4^2*I115^2)/$F$5^2)+J115)),0),ROUND((($L$4^2*I115^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M115:R115,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I137=0,J137=0),0,IF((((($L$4^2*I137^2)/$F$5^2)*J137)/((($L$4^2*I137^2)/$F$5^2)+J137))<(($L$4^2*I137^2)/$F$5^2),ROUND((((($L$4^2*I137^2)/$F$5^2)*J137)/((($L$4^2*I137^2)/$F$5^2)+J137)),0),ROUND((($L$4^2*I137^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M137:R137,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"MOTORES"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I160=0,J160=0),0,IF((((($L$4^2*I160^2)/$F$5^2)*J160)/((($L$4^2*I160^2)/$F$5^2)+J160))<(($L$4^2*I160^2)/$F$5^2),ROUND((((($L$4^2*I160^2)/$F$5^2)*J160)/((($L$4^2*I160^2)/$F$5^2)+J160)),0),ROUND((($L$4^2*I160^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M160:R160,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,21,null,null,null,null,null,null,null,null,0,0]
[null,22,null,null,null,null,null,null,null,null,0,0]
[null,23,null,null,null,null,null,null,null,null,0,0]
[null,24,null,null,null,null,null,null,null,null,0,0]
[null,25,null,null,null,null,null,null,null,null,0,0]
[null,26,null,null,null,null,null,null,null,null,0,0]
[null,27,null,null,null,null,null,null,null,null,0,0]
[null,28,null,null,null,null,null,null,null,null,0,0]
[null,29,null,null,null,null,null,null,null,null,0,0]
[null,30,null,null,null,null,null,null,null,null,0,0]
[null,31,null,null,null,null,null,null,null,null,0,0]
[null,32,null,null,null,null,null,null,null,null,0,0]
[null,33,null,null,null,null,null,null,null,null,0,0]
[null,34,null,null,null,null,null,null,null,null,0,0]
[null,35,null,null,null,null,null,null,null,null,0,0]
[null,36,null,null,null,null,null,null,null,null,0,0]
[null,37,null,null,null,null,null,null,null,null,0,0]
[null,38,null,null,null,null,null,null,null,null,0,0]
[null,39,null,null,null,null,null,null,null,null,0,0]
[null,40,null,null,null,null,null,null,null,null,0,0]
[null,41,null,null,null,null,null,null,null,null,0,0]
[null,42,null,null,null,null,null,null,null,null,0,0]
[null,43,null,null,null,null,null,null,null,null,0,0]
[null,44,null,null,null,null,null,null,null,null,0,0]
[null,45,null,null,null,null,null,null,null,null,0,0]
[null,46,null,null,null,null,null,null,null,null,0,0]
[null,47,null,null,null,null,null,null,null,null,0,0]
[null,48,null,null,null,null,null,null,null,null,0,0]
[null,49,null,null,null,null,null,null,null,null,0,0]
[null,50,null,null,null,null,null,null,null,null,0,0]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I212=0,J212=0),0,IF((((($L$4^2*I212^2)/$F$5^2)*J212)/((($L$4^2*I212^2)/$F$5^2)+J212))<(($L$4^2*I212^2)/$F$5^2),ROUND((((($L$4^2*I212^2)/$F$5^2)*J212)/((($L$4^2*I212^2)/$F$5^2)+J212)),0),ROUND((($L$4^2*I212^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M212:R212,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,21,null,null,null,null,null,null,null,null,0,0]
[null,22,null,null,null,null,null,null,null,null,0,0]
[null,23,null,null,null,null,null,null,null,null,0,0]
[null,24,null,null,null,null,null,null,null,null,0,0]
[null,25,null,null,null,null,null,null,null,null,0,0]
[null,26,null,null,null,null,null,null,null,null,0,0]
[null,27,null,null,null,null,null,null,null,null,0,0]
[null,28,null,null,null,null,null,null,null,null,0,0]
[null,29,null,null,null,null,null,null,null,null,0,0]
[null,30,null,null,null,null,null,null,null,null,0,0]
[null,31,null,null,null,null,null,null,null,null,0,0]
[null,32,null,null,null,null,null,null,null,null,0,0]
[null,33,null,null,null,null,null,null,null,null,0,0]
[null,34,null,null,null,null,null,null,null,null,0,0]
[null,35,null,null,null,null,null,null,null,null,0,0]
[null,36,null,null,null,null,null,null,null,null,0,0]
[null,37,null,null,null,null,null,null,null,null,0,0]
[null,38,null,null,null,null,null,null,null,null,0,0]
[null,39,null,null,null,null,null,null,null,null,0,0]
[null,40,null,null,null,null,null,null,null,null,0,0]
[null,41,null,null,null,null,null,null,null,null,0,0]
[null,42,null,null,null,null,null,null,null,null,0,0]
[null,43,null,null,null,null,null,null,null,null,0,0]
[null,44,null,null,null,null,null,null,null,null,0,0]
[null,45,null,null,null,null,null,null,null,null,0,0]
[null,46,null,null,null,null,null,null,null,null,0,0]
[null,47,null,null,null,null,null,null,null,null,0,0]
[null,48,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I259=0,J259=0),0,IF((((($L$4^2*I259^2)/$F$5^2)*J259)/((($L$4^2*I259^2)/$F$5^2)+J259))<(($L$4^2*I259^2)/$F$5^2),ROUND((((($L$4^2*I259^2)/$F$5^2)*J259)/((($L$4^2*I259^2)/$F$5^2)+J259)),0),ROUND((($L$4^2*I259^2)/$F$5^2),0)))","v":0},0]
[null,49,null,null,null,null,null,null,null,null,0,0]
[null,50,null,null,null,null,null,null,null,null,0,0]
[null,"SISTEMAS DE REFRIGERAÇÃO"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I265=0,J265=0),0,IF((((($L$4^2*I265^2)/$F$5^2)*J265)/((($L$4^2*I265^2)/$F$5^2)+J265))<(($L$4^2*I265^2)/$F$5^2),ROUND((((($L$4^2*I265^2)/$F$5^2)*J265)/((($L$4^2*I265^2)/$F$5^2)+J265)),0),ROUND((($L$4^2*I265^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M265:R265,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I287=0,J287=0),0,IF((((($L$4^2*I287^2)/$F$5^2)*J287)/((($L$4^2*I287^2)/$F$5^2)+J287))<(($L$4^2*I287^2)/$F$5^2),ROUND((((($L$4^2*I287^2)/$F$5^2)*J287)/((($L$4^2*I287^2)/$F$5^2)+J287)),0),ROUND((($L$4^2*I287^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M287:R287,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"AQUECIMENTO SOLAR DE ÁGUA"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I310=0,J310=0),0,IF((((($L$4^2*I310^2)/$F$5^2)*J310)/((($L$4^2*I310^2)/$F$5^2)+J310))<(($L$4^2*I310^2)/$F$5^2),ROUND((((($L$4^2*I310^2)/$F$5^2)*J310)/((($L$4^2*I310^2)/$F$5^2)+J310)),0),ROUND((($L$4^2*I310^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M310:R310,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I322=0,J322=0),0,IF((((($L$4^2*I322^2)/$F$5^2)*J322)/((($L$4^2*I322^2)/$F$5^2)+J322))<(($L$4^2*I322^2)/$F$5^2),ROUND((((($L$4^2*I322^2)/$F$5^2)*J322)/((($L$4^2*I322^2)/$F$5^2)+J322)),0),ROUND((($L$4^2*I322^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M322:R322,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,"EQUIPAMENTOS HOSPITALARES"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I335=0,J335=0),0,IF((((($L$4^2*I335^2)/$F$5^2)*J335)/((($L$4^2*I335^2)/$F$5^2)+J335))<(($L$4^2*I335^2)/$F$5^2),ROUND((((($L$4^2*I335^2)/$F$5^2)*J335)/((($L$4^2*I335^2)/$F$5^2)+J335)),0),ROUND((($L$4^2*I335^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M335:R335,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I357=0,J357=0),0,IF((((($L$4^2*I357^2)/$F$5^2)*J357)/((($L$4^2*I357^2)/$F$5^2)+J357))<(($L$4^2*I357^2)/$F$5^2),ROUND((((($L$4^2*I357^2)/$F$5^2)*J357)/((($L$4^2*I357^2)/$F$5^2)+J357)),0),ROUND((($L$4^2*I357^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M357:R357,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"OUTROS"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I380=0,J380=0),0,IF((((($L$4^2*I380^2)/$F$5^2)*J380)/((($L$4^2*I380^2)/$F$5^2)+J380))<(($L$4^2*I380^2)/$F$5^2),ROUND((((($L$4^2*I380^2)/$F$5^2)*J380)/((($L$4^2*I380^2)/$F$5^2)+J380)),0),ROUND((($L$4^2*I380^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M380:R380,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I402=0,J402=0),0,IF((((($L$4^2*I402^2)/$F$5^2)*J402)/((($L$4^2*I402^2)/$F$5^2)+J402))<(($L$4^2*I402^2)/$F$5^2),ROUND((((($L$4^2*I402^2)/$F$5^2)*J402)/((($L$4^2*I402^2)/$F$5^2)+J402)),0),ROUND((($L$4^2*I402^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M402:R402,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"FONTE INCENTIVADA"]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I425=0,J425=0),0,IF((((($L$4^2*I425^2)/$F$5^2)*J425)/((($L$4^2*I425^2)/$F$5^2)+J425))<(($L$4^2*I425^2)/$F$5^2),ROUND((((($L$4^2*I425^2)/$F$5^2)*J425)/((($L$4^2*I425^2)/$F$5^2)+J425)),0),ROUND((($L$4^2*I425^2)/$F$5^2),0)))","v":0},{"$f":"IFERROR(SMALL(M425:R425,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,0]
[null,3,null,null,null,null,null,null,null,null,0,0]
[null,4,null,null,null,null,null,null,null,null,0,0]
[null,5,null,null,null,null,null,null,null,null,0,0]
[null,6,null,null,null,null,null,null,null,null,0,0]
[null,7,null,null,null,null,null,null,null,null,0,0]
[null,8,null,null,null,null,null,null,null,null,0,0]
[null,9,null,null,null,null,null,null,null,null,0,0]
[null,10,null,null,null,null,null,null,null,null,0,0]
[null,11,null,null,null,null,null,null,null,null,0,0]
[null,12,null,null,null,null,null,null,null,null,0,0]
[null,13,null,null,null,null,null,null,null,null,0,0]
[null,14,null,null,null,null,null,null,null,null,0,0]
[null,15,null,null,null,null,null,null,null,null,0,0]
[null,16,null,null,null,null,null,null,null,null,0,0]
[null,17,null,null,null,null,null,null,null,null,0,0]
[null,18,null,null,null,null,null,null,null,null,0,0]
[null,19,null,null,null,null,null,null,null,null,0,0]
[null,20,null,null,null,null,null,null,null,null,0,0]
[null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"M&V","index":14,"n_rows":467,"n_cols":22,"rows_kept":467,"cut":false,"hidden":false,"merged":[[375,2,375,7],[376,2,376,7],[377,2,377,7],[378,2,378,7],[379,2,379,7],[380,2,380,7],[381,2,381,7],[319,1,319,15],[332,1,332,15],[347,1,347,15],[370,1,370,15],[339,2,339,7],[340,2,340,7],[341,2,341,7],[342,2,342,7],[348,1,348,7],[343,2,343,7],[344,2,344,11],[345,2,345,11],[346,1,346,15],[349,2,349,7],[350,2,350,7],[351,2,351,7],[352,2,352,7],[395,1,395,15],[418,1,418,15],[359,2,359,7],[360,2,360,7],[361,2,361,7],[362,2,362,7],[320,1,320,7],[321,2,321,7],[322,2,322,7],[323,2,323,7],[324,2,324,7],[325,2,325,7],[333,1,333,7],[334,2,334,7],[335,2,335,7],[336,2,336,7],[326,2,326,7],[327,2,327,7],[328,2,328,7],[329,2,329,7],[330,2,330,7],[331,2,331,11],[337,2,337,7],[338,2,338,7],[31,2,31,7],[32,2,32,7],[33,2,33,7],[34,2,34,7],[271,1,271,15],[294,1,294,15],[163,1,163,15],[216,1,216,15],[8,1,8,7],[9,2,9,7],[10,2,10,7],[11,2,11,7],[61,1,61,7],[37,2,37,7],[38,2,38,7],[39,2,39,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[35,2,35,7],[48,2,48,7],[49,2,49,7],[50,2,50,7],[1,1,1,15],[2,13,4,15],[7,1,7,15],[60,1,60,15],[115,1,115,15],[138,1,138,15],[6,1,6,15],[40,2,40,7],[41,2,41,7],[30,2,30,7],[18,2,18,7],[19,2,19,7],[20,2,20,7],[21,2,21,7],[22,2,22,7],[23,2,23,7],[24,2,24,7],[25,2,25,7],[26,2,26,7],[27,2,27,7],[28,2,28,7],[29,2,29,7],[12,2,12,7],[13,2,13,7],[122,2,122,7],[123,2,123,7],[124,2,124,7],[125,2,125,7],[126,2,126,7],[67,2,67,7],[68,2,68,7],[51,2,51,7],[59,2,59,11],[62,2,62,7],[52,2,52,7],[54,2,54,7],[55,2,55,7],[113,2,113,11],[76,2,76,7],[77,2,77,7],[78,2,78,7],[79,2,79,7],[114,1,114,15],[80,2,80,7],[81,2,81,7],[85,2,85,7],[86,2,86,7],[74,2,74,7],[36,2,36,7],[116,1,116,7],[117,2,117,7],[118,2,118,7],[72,2,72,7],[73,2,73,7],[119,2,119,7],[120,2,120,7],[121,2,121,7],[75,2,75,7],[69,2,69,7],[70,2,70,7],[71,2,71,7],[112,2,112,11],[87,2,87,7],[88,2,88,7],[84,2,84,7],[91,2,91,7],[92,2,92,7],[93,2,93,7],[42,2,42,7],[43,2,43,7],[44,2,44,7],[45,2,45,7],[137,2,137,11],[139,1,139,7],[135,2,135,7],[136,2,136,7],[127,2,127,7],[128,2,128,7],[129,2,129,7],[130,2,130,7],[155,2,155,7],[131,2,131,7],[132,2,132,7],[133,2,133,7],[134,2,134,7],[146,2,146,7],[147,2,147,7],[148,2,148,7],[149,2,149,7],[140,2,140,7],[141,2,141,7],[142,2,142,7],[143,2,143,7],[144,2,144,7],[145,2,145,7],[164,1,164,7],[165,2,165,7],[172,2,172,7],[160,2,160,11],[161,2,161,11],[150,2,150,7],[151,2,151,7],[152,2,152,7],[153,2,153,7],[154,2,154,7],[166,2,166,7],[167,2,167,7],[168,2,168,7],[169,2,169,7],[170,2,170,7],[171,2,171,7],[162,1,162,15],[156,2,156,7],[157,2,157,7],[158,2,158,7],[159,2,159,7],[201,2,201,7],[202,2,202,7],[203,2,203,7],[204,2,204,7],[205,2,205,7],[197,2,197,7],[198,2,198,7],[193,2,193,7],[194,2,194,7],[183,2,183,7],[184,2,184,7],[185,2,185,7],[186,2,186,7],[187,2,187,7],[188,2,188,7],[246,2,246,7],[173,2,173,7],[174,2,174,7],[215,2,215,11],[179,2,179,7],[180,2,180,7],[181,2,181,7],[182,2,182,7],[191,2,191,7],[192,2,192,7],[231,2,231,7],[224,2,224,7],[225,2,225,7],[226,2,226,7],[227,2,227,7],[242,2,242,7],[235,2,235,7],[217,1,217,7],[218,2,218,7],[219,2,219,7],[220,2,220,7],[221,2,221,7],[222,2,222,7],[228,2,228,7],[229,2,229,7],[230,2,230,7],[269,2,269,11],[253,2,253,7],[266,2,266,7],[267,2,267,7],[256,2,256,7],[257,2,257,7],[258,2,258,7],[259,2,259,7],[260,2,260,7],[261,2,261,7],[262,2,262,7],[263,2,263,7],[264,2,264,7],[265,2,265,7],[272,1,272,7],[223,2,223,7],[206,2,206,7],[195,2,195,7],[196,2,196,7],[268,2,268,11],[232,2,232,7],[233,2,233,7],[234,2,234,7],[247,2,247,7],[236,2,236,7],[237,2,237,7],[238,2,238,7],[239,2,239,7],[240,2,240,7],[241,2,241,7],[243,2,243,7],[244,2,244,7],[245,2,245,7],[248,2,248,7],[249,2,249,7],[250,2,250,7],[251,2,251,7],[252,2,252,7],[282,2,282,7],[293,2,293,11],[273,2,273,7],[274,2,274,7],[275,2,275,7],[276,2,276,7],[277,2,277,7],[278,2,278,7],[316,2,316,11],[308,2,308,7],[286,2,286,7],[287,2,287,7],[288,2,288,7],[284,2,284,7],[285,2,285,7],[283,2,283,7],[312,2,312,7],[313,2,313,7],[292,2,292,7],[317,2,317,11],[295,1,295,7],[175,2,175,7],[176,2,176,7],[177,2,177,7],[178,2,178,7],[279,2,279,7],[280,2,280,7],[281,2,281,7],[189,2,189,7],[190,2,190,7],[211,2,211,7],[212,2,212,7],[270,1,270,15],[254,2,254,7],[255,2,255,7],[199,2,199,7],[200,2,200,7],[213,2,213,7],[214,2,214,7],[207,2,207,7],[208,2,208,7],[209,2,209,7],[210,2,210,7],[353,2,353,7],[371,1,371,7],[372,2,372,7],[373,2,373,7],[374,2,374,7],[354,2,354,7],[355,2,355,7],[356,2,356,7],[357,2,357,7],[358,2,358,7],[369,2,369,11],[363,2,363,7],[364,2,364,7],[365,2,365,7],[366,2,366,7],[367,2,367,7],[368,2,368,7],[392,2,392,11],[393,2,393,11],[388,2,388,7],[389,2,389,7],[390,2,390,7],[391,2,391,7],[382,2,382,7],[383,2,383,7],[384,2,384,7],[385,2,385,7],[386,2,386,7],[387,2,387,7],[396,1,396,7],[397,2,397,7],[398,2,398,7],[399,2,399,7],[400,2,400,7],[401,2,401,7],[411,2,411,7],[412,2,412,7],[413,2,413,7],[414,2,414,7],[415,2,415,7],[416,2,416,7],[402,2,402,7],[403,2,403,7],[404,2,404,7],[405,2,405,7],[406,2,406,7],[417,2,417,11],[407,2,407,7],[408,2,408,7],[409,2,409,7],[410,2,410,7],[427,2,427,7],[428,2,428,7],[430,2,430,7],[431,2,431,7],[432,2,432,7],[433,2,433,7],[429,2,429,7],[440,2,440,11],[441,2,441,11],[466,2,466,11],[423,2,423,7],[424,2,424,7],[425,2,425,7],[426,2,426,7],[296,2,296,7],[297,2,297,7],[298,2,298,7],[289,2,289,7],[290,2,290,7],[291,2,291,7],[309,2,309,7],[310,2,310,7],[301,2,301,7],[302,2,302,7],[303,2,303,7],[304,2,304,7],[305,2,305,7],[318,1,318,15],[394,1,394,15],[314,2,314,7],[315,2,315,7],[306,2,306,7],[307,2,307,7],[46,2,46,7],[47,2,47,7],[56,2,56,7],[89,2,89,7],[90,2,90,7],[53,2,53,7],[57,2,57,7],[58,2,58,7],[63,2,63,7],[64,2,64,7],[65,2,65,7],[66,2,66,7],[82,2,82,7],[83,2,83,7],[94,2,94,7],[95,2,95,7],[96,2,96,7],[97,2,97,7],[98,2,98,7],[99,2,99,7],[100,2,100,7],[101,2,101,7],[102,2,102,7],[453,2,453,7],[454,2,454,7],[107,2,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[111,2,111,7],[299,2,299,7],[300,2,300,7],[311,2,311,7],[442,1,442,15],[443,1,443,15],[444,1,444,7],[445,2,445,7],[419,1,419,7],[420,2,420,7],[421,2,421,7],[422,2,422,7],[434,2,434,7],[435,2,435,7],[436,2,436,7],[437,2,437,7],[438,2,438,7],[439,2,439,7],[2,17,2,19],[3,17,3,19],[464,2,464,7],[465,2,465,11],[455,2,455,7],[456,2,456,7],[457,2,457,7],[458,2,458,7],[459,2,459,7],[460,2,460,7],[461,2,461,7],[462,2,462,7],[463,2,463,7],[446,2,446,7],[447,2,447,7],[448,2,448,7],[449,2,449,7],[450,2,450,7],[451,2,451,7],[452,2,452,7],[103,2,103,7],[104,2,104,7],[105,2,105,7],[106,2,106,7]]}
[]
[null,"M&V - PREMISSAS E ORIGEM DOS RECURSOS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"Descrição",null,null,"Limites","Calculado"]
[null,"Confiabilidade mínima aceitável:",null,null,null,0.95,null,"Valor padrão da distribuição normal:",null,null,null,1.96,null,null,null,null,null,"M&V/Custo Total do Projeto",null,null,{"$f":"'Custo Contábil'!E32","v":0.05},{"$f":"'Custo Contábil'!F32","v":0}]
[null,"Nível de precisão aceitável:",null,null,null,0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"ILUMINAÇÃO"]
[null,"PERÍODO DE REFERÊNCIA"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C10),\" \",'M&V (ORÇ)'!C10)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I10),\" \",'M&V (ORÇ)'!I10)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J10),\" \",'M&V (ORÇ)'!J10)","v":" "},{"$f":"'M&V (ORÇ)'!K10","v":0},{"$f":"'M&V (ORÇ)'!L10","v":0},{"$f":"IF(J10=\"\",0,K10*L10)","v":0},{"$f":"M10-O10-P10","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C11),\" \",'M&V (ORÇ)'!C11)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I11),\" \",'M&V (ORÇ)'!I11)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J11),\" \",'M&V (ORÇ)'!J11)","v":" "},{"$f":"'M&V (ORÇ)'!K11","v":0},{"$f":"'M&V (ORÇ)'!L11","v":0},{"$f":"IF(J11=\"\",0,K11*L11)","v":0},0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C12),\" \",'M&V (ORÇ)'!C12)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I12),\" \",'M&V (ORÇ)'!I12)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J12),\" \",'M&V (ORÇ)'!J12)","v":" "},{"$f":"'M&V (ORÇ)'!K12","v":0},{"$f":"'M&V (ORÇ)'!L12","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C13),\" \",'M&V (ORÇ)'!C13)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I13),\" \",'M&V (ORÇ)'!I13)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J13),\" \",'M&V (ORÇ)'!J13)","v":" "},{"$f":"'M&V (ORÇ)'!K13","v":0},{"$f":"'M&V (ORÇ)'!L13","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C14),\" \",'M&V (ORÇ)'!C14)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I14),\" \",'M&V (ORÇ)'!I14)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J14),\" \",'M&V (ORÇ)'!J14)","v":" "},{"$f":"'M&V (ORÇ)'!K14","v":0},{"$f":"'M&V (ORÇ)'!L14","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C15),\" \",'M&V (ORÇ)'!C15)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I15),\" \",'M&V (ORÇ)'!I15)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J15),\" \",'M&V (ORÇ)'!J15)","v":" "},{"$f":"'M&V (ORÇ)'!K15","v":0},{"$f":"'M&V (ORÇ)'!L15","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C16),\" \",'M&V (ORÇ)'!C16)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I16),\" \",'M&V (ORÇ)'!I16)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J16),\" \",'M&V (ORÇ)'!J16)","v":" "},{"$f":"'M&V (ORÇ)'!K16","v":0},{"$f":"'M&V (ORÇ)'!L16","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C17),\" \",'M&V (ORÇ)'!C17)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I17),\" \",'M&V (ORÇ)'!I17)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J17),\" \",'M&V (ORÇ)'!J17)","v":" "},{"$f":"'M&V (ORÇ)'!K17","v":0},{"$f":"'M&V (ORÇ)'!L17","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C18),\" \",'M&V (ORÇ)'!C18)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I18),\" \",'M&V (ORÇ)'!I18)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J18),\" \",'M&V (ORÇ)'!J18)","v":" "},{"$f":"'M&V (ORÇ)'!K18","v":0},{"$f":"'M&V (ORÇ)'!L18","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C19),\" \",'M&V (ORÇ)'!C19)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I19),\" \",'M&V (ORÇ)'!I19)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J19),\" \",'M&V (ORÇ)'!J19)","v":" "},{"$f":"'M&V (ORÇ)'!K19","v":0},{"$f":"'M&V (ORÇ)'!L19","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C20),\" \",'M&V (ORÇ)'!C20)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I20),\" \",'M&V (ORÇ)'!I20)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J20),\" \",'M&V (ORÇ)'!J20)","v":" "},{"$f":"'M&V (ORÇ)'!K20","v":0},{"$f":"'M&V (ORÇ)'!L20","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C21),\" \",'M&V (ORÇ)'!C21)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I21),\" \",'M&V (ORÇ)'!I21)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J21),\" \",'M&V (ORÇ)'!J21)","v":" "},{"$f":"'M&V (ORÇ)'!K21","v":0},{"$f":"'M&V (ORÇ)'!L21","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C22),\" \",'M&V (ORÇ)'!C22)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I22),\" \",'M&V (ORÇ)'!I22)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J22),\" \",'M&V (ORÇ)'!J22)","v":" "},{"$f":"'M&V (ORÇ)'!K22","v":0},{"$f":"'M&V (ORÇ)'!L22","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C23),\" \",'M&V (ORÇ)'!C23)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I23),\" \",'M&V (ORÇ)'!I23)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J23),\" \",'M&V (ORÇ)'!J23)","v":" "},{"$f":"'M&V (ORÇ)'!K23","v":0},{"$f":"'M&V (ORÇ)'!L23","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C24),\" \",'M&V (ORÇ)'!C24)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I24),\" \",'M&V (ORÇ)'!I24)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J24),\" \",'M&V (ORÇ)'!J24)","v":" "},{"$f":"'M&V (ORÇ)'!K24","v":0},{"$f":"'M&V (ORÇ)'!L24","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C25),\" \",'M&V (ORÇ)'!C25)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I25),\" \",'M&V (ORÇ)'!I25)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J25),\" \",'M&V (ORÇ)'!J25)","v":" "},{"$f":"'M&V (ORÇ)'!K25","v":0},{"$f":"'M&V (ORÇ)'!L25","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C26),\" \",'M&V (ORÇ)'!C26)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I26),\" \",'M&V (ORÇ)'!I26)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J26),\" \",'M&V (ORÇ)'!J26)","v":" "},{"$f":"'M&V (ORÇ)'!K26","v":0},{"$f":"'M&V (ORÇ)'!L26","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C27),\" \",'M&V (ORÇ)'!C27)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I27),\" \",'M&V (ORÇ)'!I27)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J27),\" \",'M&V (ORÇ)'!J27)","v":" "},{"$f":"'M&V (ORÇ)'!K27","v":0},{"$f":"'M&V (ORÇ)'!L27","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C28),\" \",'M&V (ORÇ)'!C28)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I28),\" \",'M&V (ORÇ)'!I28)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J28),\" \",'M&V (ORÇ)'!J28)","v":" "},{"$f":"'M&V (ORÇ)'!K28","v":0},{"$f":"'M&V (ORÇ)'!L28","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C29),\" \",'M&V (ORÇ)'!C29)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I29),\" \",'M&V (ORÇ)'!I29)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J29),\" \",'M&V (ORÇ)'!J29)","v":" "},{"$f":"'M&V (ORÇ)'!K29","v":0},{"$f":"'M&V (ORÇ)'!L29","v":0},0,0]
[null,21,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C30),\" \",'M&V (ORÇ)'!C30)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I30),\" \",'M&V (ORÇ)'!I30)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J30),\" \",'M&V (ORÇ)'!J30)","v":" "},{"$f":"'M&V (ORÇ)'!K30","v":0},{"$f":"'M&V (ORÇ)'!L30","v":0},0,0]
[null,22,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C31),\" \",'M&V (ORÇ)'!C31)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I31),\" \",'M&V (ORÇ)'!I31)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J31),\" \",'M&V (ORÇ)'!J31)","v":" "},{"$f":"'M&V (ORÇ)'!K31","v":0},{"$f":"'M&V (ORÇ)'!L31","v":0},0,0]
[null,23,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C32),\" \",'M&V (ORÇ)'!C32)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I32),\" \",'M&V (ORÇ)'!I32)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J32),\" \",'M&V (ORÇ)'!J32)","v":" "},{"$f":"'M&V (ORÇ)'!K32","v":0},{"$f":"'M&V (ORÇ)'!L32","v":0},0,0]
[null,24,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C33),\" \",'M&V (ORÇ)'!C33)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I33),\" \",'M&V (ORÇ)'!I33)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J33),\" \",'M&V (ORÇ)'!J33)","v":" "},{"$f":"'M&V (ORÇ)'!K33","v":0},{"$f":"'M&V (ORÇ)'!L33","v":0},0,0]
[null,25,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C34),\" \",'M&V (ORÇ)'!C34)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I34),\" \",'M&V (ORÇ)'!I34)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J34),\" \",'M&V (ORÇ)'!J34)","v":" "},{"$f":"'M&V (ORÇ)'!K34","v":0},{"$f":"'M&V (ORÇ)'!L34","v":0},0,0]
[null,26,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C35),\" \",'M&V (ORÇ)'!C35)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I35),\" \",'M&V (ORÇ)'!I35)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J35),\" \",'M&V (ORÇ)'!J35)","v":" "},{"$f":"'M&V (ORÇ)'!K35","v":0},{"$f":"'M&V (ORÇ)'!L35","v":0},0,0]
[null,27,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C36),\" \",'M&V (ORÇ)'!C36)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I36),\" \",'M&V (ORÇ)'!I36)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J36),\" \",'M&V (ORÇ)'!J36)","v":" "},{"$f":"'M&V (ORÇ)'!K36","v":0},{"$f":"'M&V (ORÇ)'!L36","v":0},0,0]
[null,28,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C37),\" \",'M&V (ORÇ)'!C37)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I37),\" \",'M&V (ORÇ)'!I37)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J37),\" \",'M&V (ORÇ)'!J37)","v":" "},{"$f":"'M&V (ORÇ)'!K37","v":0},{"$f":"'M&V (ORÇ)'!L37","v":0},0,0]
[null,29,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C38),\" \",'M&V (ORÇ)'!C38)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I38),\" \",'M&V (ORÇ)'!I38)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J38),\" \",'M&V (ORÇ)'!J38)","v":" "},{"$f":"'M&V (ORÇ)'!K38","v":0},{"$f":"'M&V (ORÇ)'!L38","v":0},0,0]
[null,30,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C39),\" \",'M&V (ORÇ)'!C39)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I39),\" \",'M&V (ORÇ)'!I39)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J39),\" \",'M&V (ORÇ)'!J39)","v":" "},{"$f":"'M&V (ORÇ)'!K39","v":0},{"$f":"'M&V (ORÇ)'!L39","v":0},0,0]
[null,31,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C40),\" \",'M&V (ORÇ)'!C40)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I40),\" \",'M&V (ORÇ)'!I40)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J40),\" \",'M&V (ORÇ)'!J40)","v":" "},{"$f":"'M&V (ORÇ)'!K40","v":0},{"$f":"'M&V (ORÇ)'!L40","v":0},0,0]
[null,32,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C41),\" \",'M&V (ORÇ)'!C41)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I41),\" \",'M&V (ORÇ)'!I41)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J41),\" \",'M&V (ORÇ)'!J41)","v":" "},{"$f":"'M&V (ORÇ)'!K41","v":0},{"$f":"'M&V (ORÇ)'!L41","v":0},0,0]
[null,33,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C42),\" \",'M&V (ORÇ)'!C42)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I42),\" \",'M&V (ORÇ)'!I42)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J42),\" \",'M&V (ORÇ)'!J42)","v":" "},{"$f":"'M&V (ORÇ)'!K42","v":0},{"$f":"'M&V (ORÇ)'!L42","v":0},0,{"$f":"M42-O42-P42","v":0}]
[null,34,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C43),\" \",'M&V (ORÇ)'!C43)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I43),\" \",'M&V (ORÇ)'!I43)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J43),\" \",'M&V (ORÇ)'!J43)","v":" "},{"$f":"'M&V (ORÇ)'!K43","v":0},{"$f":"'M&V (ORÇ)'!L43","v":0},0,0]
[null,35,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C44),\" \",'M&V (ORÇ)'!C44)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I44),\" \",'M&V (ORÇ)'!I44)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J44),\" \",'M&V (ORÇ)'!J44)","v":" "},{"$f":"'M&V (ORÇ)'!K44","v":0},{"$f":"'M&V (ORÇ)'!L44","v":0},0,0]
[null,36,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C45),\" \",'M&V (ORÇ)'!C45)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I45),\" \",'M&V (ORÇ)'!I45)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J45),\" \",'M&V (ORÇ)'!J45)","v":" "},{"$f":"'M&V (ORÇ)'!K45","v":0},{"$f":"'M&V (ORÇ)'!L45","v":0},0,0]
[null,37,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C46),\" \",'M&V (ORÇ)'!C46)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I46),\" \",'M&V (ORÇ)'!I46)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J46),\" \",'M&V (ORÇ)'!J46)","v":" "},{"$f":"'M&V (ORÇ)'!K46","v":0},{"$f":"'M&V (ORÇ)'!L46","v":0},0,0]
[null,38,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C47),\" \",'M&V (ORÇ)'!C47)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I47),\" \",'M&V (ORÇ)'!I47)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J47),\" \",'M&V (ORÇ)'!J47)","v":" "},{"$f":"'M&V (ORÇ)'!K47","v":0},{"$f":"'M&V (ORÇ)'!L47","v":0},0,0]
[null,39,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C48),\" \",'M&V (ORÇ)'!C48)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I48),\" \",'M&V (ORÇ)'!I48)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J48),\" \",'M&V (ORÇ)'!J48)","v":" "},{"$f":"'M&V (ORÇ)'!K48","v":0},{"$f":"'M&V (ORÇ)'!L48","v":0},0,0]
[null,40,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C49),\" \",'M&V (ORÇ)'!C49)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I49),\" \",'M&V (ORÇ)'!I49)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J49),\" \",'M&V (ORÇ)'!J49)","v":" "},{"$f":"'M&V (ORÇ)'!K49","v":0},{"$f":"'M&V (ORÇ)'!L49","v":0},0,0]
[null,41,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C50),\" \",'M&V (ORÇ)'!C50)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I50),\" \",'M&V (ORÇ)'!I50)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J50),\" \",'M&V (ORÇ)'!J50)","v":" "},{"$f":"'M&V (ORÇ)'!K50","v":0},{"$f":"'M&V (ORÇ)'!L50","v":0},0,0]
[null,42,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C51),\" \",'M&V (ORÇ)'!C51)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I51),\" \",'M&V (ORÇ)'!I51)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J51),\" \",'M&V (ORÇ)'!J51)","v":" "},{"$f":"'M&V (ORÇ)'!K51","v":0},{"$f":"'M&V (ORÇ)'!L51","v":0},0,0]
[null,43,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C52),\" \",'M&V (ORÇ)'!C52)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I52),\" \",'M&V (ORÇ)'!I52)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J52),\" \",'M&V (ORÇ)'!J52)","v":" "},{"$f":"'M&V (ORÇ)'!K52","v":0},{"$f":"'M&V (ORÇ)'!L52","v":0},0,0]
[null,44,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C53),\" \",'M&V (ORÇ)'!C53)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I53),\" \",'M&V (ORÇ)'!I53)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J53),\" \",'M&V (ORÇ)'!J53)","v":" "},{"$f":"'M&V (ORÇ)'!K53","v":0},{"$f":"'M&V (ORÇ)'!L53","v":0},0,0]
[null,45,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C54),\" \",'M&V (ORÇ)'!C54)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I54),\" \",'M&V (ORÇ)'!I54)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J54),\" \",'M&V (ORÇ)'!J54)","v":" "},{"$f":"'M&V (ORÇ)'!K54","v":0},{"$f":"'M&V (ORÇ)'!L54","v":0},0,0]
[null,46,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C55),\" \",'M&V (ORÇ)'!C55)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I55),\" \",'M&V (ORÇ)'!I55)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J55),\" \",'M&V (ORÇ)'!J55)","v":" "},{"$f":"'M&V (ORÇ)'!K55","v":0},{"$f":"'M&V (ORÇ)'!L55","v":0},0,0]
[null,47,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C56),\" \",'M&V (ORÇ)'!C56)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I56),\" \",'M&V (ORÇ)'!I56)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J56),\" \",'M&V (ORÇ)'!J56)","v":" "},{"$f":"'M&V (ORÇ)'!K56","v":0},{"$f":"'M&V (ORÇ)'!L56","v":0},0,0]
[null,48,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C57),\" \",'M&V (ORÇ)'!C57)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I57),\" \",'M&V (ORÇ)'!I57)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J57),\" \",'M&V (ORÇ)'!J57)","v":" "},{"$f":"'M&V (ORÇ)'!K57","v":0},{"$f":"'M&V (ORÇ)'!L57","v":0},0,0]
[null,49,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C58),\" \",'M&V (ORÇ)'!C58)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I58),\" \",'M&V (ORÇ)'!I58)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J58),\" \",'M&V (ORÇ)'!J58)","v":" "},{"$f":"'M&V (ORÇ)'!K58","v":0},{"$f":"'M&V (ORÇ)'!L58","v":0},0,0]
[null,50,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C59),\" \",'M&V (ORÇ)'!C59)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I59),\" \",'M&V (ORÇ)'!I59)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J59),\" \",'M&V (ORÇ)'!J59)","v":" "},{"$f":"'M&V (ORÇ)'!K59","v":0},{"$f":"'M&V (ORÇ)'!L59","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M10:M59)","v":0},{"$f":"SUM(N10:N59)","v":0},{"$f":"SUM(O10:O59)","v":0},{"$f":"SUM(P10:P59)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B61","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C62),\" \",'M&V (ORÇ)'!C62)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I62),\" \",'M&V (ORÇ)'!I62)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J62),\" \",'M&V (ORÇ)'!J62)","v":" "},{"$f":"'M&V (ORÇ)'!K62","v":0},{"$f":"'M&V (ORÇ)'!L62","v":0},{"$f":"IF(J63=\"\",0,K63*L63)","v":0},{"$f":"M63-O63-P63","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C63),\" \",'M&V (ORÇ)'!C63)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I63),\" \",'M&V (ORÇ)'!I63)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J63),\" \",'M&V (ORÇ)'!J63)","v":" "},{"$f":"'M&V (ORÇ)'!K63","v":0},{"$f":"'M&V (ORÇ)'!L63","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C64),\" \",'M&V (ORÇ)'!C64)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I64),\" \",'M&V (ORÇ)'!I64)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J64),\" \",'M&V (ORÇ)'!J64)","v":" "},{"$f":"'M&V (ORÇ)'!K64","v":0},{"$f":"'M&V (ORÇ)'!L64","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C65),\" \",'M&V (ORÇ)'!C65)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I65),\" \",'M&V (ORÇ)'!I65)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J65),\" \",'M&V (ORÇ)'!J65)","v":" "},{"$f":"'M&V (ORÇ)'!K65","v":0},{"$f":"'M&V (ORÇ)'!L65","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C66),\" \",'M&V (ORÇ)'!C66)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I66),\" \",'M&V (ORÇ)'!I66)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J66),\" \",'M&V (ORÇ)'!J66)","v":" "},{"$f":"'M&V (ORÇ)'!K66","v":0},{"$f":"'M&V (ORÇ)'!L66","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C67),\" \",'M&V (ORÇ)'!C67)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I67),\" \",'M&V (ORÇ)'!I67)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J67),\" \",'M&V (ORÇ)'!J67)","v":" "},{"$f":"'M&V (ORÇ)'!K67","v":0},{"$f":"'M&V (ORÇ)'!L67","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C68),\" \",'M&V (ORÇ)'!C68)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I68),\" \",'M&V (ORÇ)'!I68)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J68),\" \",'M&V (ORÇ)'!J68)","v":" "},{"$f":"'M&V (ORÇ)'!K68","v":0},{"$f":"'M&V (ORÇ)'!L68","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C69),\" \",'M&V (ORÇ)'!C69)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I69),\" \",'M&V (ORÇ)'!I69)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J69),\" \",'M&V (ORÇ)'!J69)","v":" "},{"$f":"'M&V (ORÇ)'!K69","v":0},{"$f":"'M&V (ORÇ)'!L69","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C70),\" \",'M&V (ORÇ)'!C70)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I70),\" \",'M&V (ORÇ)'!I70)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J70),\" \",'M&V (ORÇ)'!J70)","v":" "},{"$f":"'M&V (ORÇ)'!K70","v":0},{"$f":"'M&V (ORÇ)'!L70","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C71),\" \",'M&V (ORÇ)'!C71)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I71),\" \",'M&V (ORÇ)'!I71)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J71),\" \",'M&V (ORÇ)'!J71)","v":" "},{"$f":"'M&V (ORÇ)'!K71","v":0},{"$f":"'M&V (ORÇ)'!L71","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C72),\" \",'M&V (ORÇ)'!C72)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I72),\" \",'M&V (ORÇ)'!I72)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J72),\" \",'M&V (ORÇ)'!J72)","v":" "},{"$f":"'M&V (ORÇ)'!K72","v":0},{"$f":"'M&V (ORÇ)'!L72","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C73),\" \",'M&V (ORÇ)'!C73)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I73),\" \",'M&V (ORÇ)'!I73)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J73),\" \",'M&V (ORÇ)'!J73)","v":" "},{"$f":"'M&V (ORÇ)'!K73","v":0},{"$f":"'M&V (ORÇ)'!L73","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C74),\" \",'M&V (ORÇ)'!C74)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I74),\" \",'M&V (ORÇ)'!I74)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J74),\" \",'M&V (ORÇ)'!J74)","v":" "},{"$f":"'M&V (ORÇ)'!K74","v":0},{"$f":"'M&V (ORÇ)'!L74","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C75),\" \",'M&V (ORÇ)'!C75)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I75),\" \",'M&V (ORÇ)'!I75)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J75),\" \",'M&V (ORÇ)'!J75)","v":" "},{"$f":"'M&V (ORÇ)'!K75","v":0},{"$f":"'M&V (ORÇ)'!L75","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C76),\" \",'M&V (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I76),\" \",'M&V (ORÇ)'!I76)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J76),\" \",'M&V (ORÇ)'!J76)","v":" "},{"$f":"'M&V (ORÇ)'!K76","v":0},{"$f":"'M&V (ORÇ)'!L76","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C77),\" \",'M&V (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I77),\" \",'M&V (ORÇ)'!I77)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J77),\" \",'M&V (ORÇ)'!J77)","v":" "},{"$f":"'M&V (ORÇ)'!K77","v":0},{"$f":"'M&V (ORÇ)'!L77","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C78),\" \",'M&V (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I78),\" \",'M&V (ORÇ)'!I78)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J78),\" \",'M&V (ORÇ)'!J78)","v":" "},{"$f":"'M&V (ORÇ)'!K78","v":0},{"$f":"'M&V (ORÇ)'!L78","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C79),\" \",'M&V (ORÇ)'!C79)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I79),\" \",'M&V (ORÇ)'!I79)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J79),\" \",'M&V (ORÇ)'!J79)","v":" "},{"$f":"'M&V (ORÇ)'!K79","v":0},{"$f":"'M&V (ORÇ)'!L79","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C80),\" \",'M&V (ORÇ)'!C80)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I80),\" \",'M&V (ORÇ)'!I80)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J80),\" \",'M&V (ORÇ)'!J80)","v":" "},{"$f":"'M&V (ORÇ)'!K80","v":0},{"$f":"'M&V (ORÇ)'!L80","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C81),\" \",'M&V (ORÇ)'!C81)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I81),\" \",'M&V (ORÇ)'!I81)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J81),\" \",'M&V (ORÇ)'!J81)","v":" "},{"$f":"'M&V (ORÇ)'!K81","v":0},{"$f":"'M&V (ORÇ)'!L81","v":0},0,0]
[null,21,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C82),\" \",'M&V (ORÇ)'!C82)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I82),\" \",'M&V (ORÇ)'!I82)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J82),\" \",'M&V (ORÇ)'!J82)","v":" "},{"$f":"'M&V (ORÇ)'!K82","v":0},{"$f":"'M&V (ORÇ)'!L82","v":0},0,0]
[null,22,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C83),\" \",'M&V (ORÇ)'!C83)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I83),\" \",'M&V (ORÇ)'!I83)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J83),\" \",'M&V (ORÇ)'!J83)","v":" "},{"$f":"'M&V (ORÇ)'!K83","v":0},{"$f":"'M&V (ORÇ)'!L83","v":0},0,0]
[null,23,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C84),\" \",'M&V (ORÇ)'!C84)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I84),\" \",'M&V (ORÇ)'!I84)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J84),\" \",'M&V (ORÇ)'!J84)","v":" "},{"$f":"'M&V (ORÇ)'!K84","v":0},{"$f":"'M&V (ORÇ)'!L84","v":0},0,0]
[null,24,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C85),\" \",'M&V (ORÇ)'!C85)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I85),\" \",'M&V (ORÇ)'!I85)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J85),\" \",'M&V (ORÇ)'!J85)","v":" "},{"$f":"'M&V (ORÇ)'!K85","v":0},{"$f":"'M&V (ORÇ)'!L85","v":0},0,0]
[null,25,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C86),\" \",'M&V (ORÇ)'!C86)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I86),\" \",'M&V (ORÇ)'!I86)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J86),\" \",'M&V (ORÇ)'!J86)","v":" "},{"$f":"'M&V (ORÇ)'!K86","v":0},{"$f":"'M&V (ORÇ)'!L86","v":0},0,0]
[null,26,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C87),\" \",'M&V (ORÇ)'!C87)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I87),\" \",'M&V (ORÇ)'!I87)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J87),\" \",'M&V (ORÇ)'!J87)","v":" "},{"$f":"'M&V (ORÇ)'!K87","v":0},{"$f":"'M&V (ORÇ)'!L87","v":0},0,0]
[null,27,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C88),\" \",'M&V (ORÇ)'!C88)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I88),\" \",'M&V (ORÇ)'!I88)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J88),\" \",'M&V (ORÇ)'!J88)","v":" "},{"$f":"'M&V (ORÇ)'!K88","v":0},{"$f":"'M&V (ORÇ)'!L88","v":0},0,0]
[null,28,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C89),\" \",'M&V (ORÇ)'!C89)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I89),\" \",'M&V (ORÇ)'!I89)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J89),\" \",'M&V (ORÇ)'!J89)","v":" "},{"$f":"'M&V (ORÇ)'!K89","v":0},{"$f":"'M&V (ORÇ)'!L89","v":0},0,0]
[null,29,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C90),\" \",'M&V (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I90),\" \",'M&V (ORÇ)'!I90)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J90),\" \",'M&V (ORÇ)'!J90)","v":" "},{"$f":"'M&V (ORÇ)'!K90","v":0},{"$f":"'M&V (ORÇ)'!L90","v":0},0,0]
[null,30,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C91),\" \",'M&V (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I91),\" \",'M&V (ORÇ)'!I91)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J91),\" \",'M&V (ORÇ)'!J91)","v":" "},{"$f":"'M&V (ORÇ)'!K91","v":0},{"$f":"'M&V (ORÇ)'!L91","v":0},0,0]
[null,31,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C92),\" \",'M&V (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I92),\" \",'M&V (ORÇ)'!I92)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J92),\" \",'M&V (ORÇ)'!J92)","v":" "},{"$f":"'M&V (ORÇ)'!K92","v":0},{"$f":"'M&V (ORÇ)'!L92","v":0},0,0]
[null,32,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C93),\" \",'M&V (ORÇ)'!C93)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I93),\" \",'M&V (ORÇ)'!I93)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J93),\" \",'M&V (ORÇ)'!J93)","v":" "},{"$f":"'M&V (ORÇ)'!K93","v":0},{"$f":"'M&V (ORÇ)'!L93","v":0},0,0]
[null,33,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C94),\" \",'M&V (ORÇ)'!C94)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I94),\" \",'M&V (ORÇ)'!I94)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J94),\" \",'M&V (ORÇ)'!J94)","v":" "},{"$f":"'M&V (ORÇ)'!K94","v":0},{"$f":"'M&V (ORÇ)'!L94","v":0},0,{"$f":"M95-O95-P95","v":0}]
[null,34,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C95),\" \",'M&V (ORÇ)'!C95)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I95),\" \",'M&V (ORÇ)'!I95)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J95),\" \",'M&V (ORÇ)'!J95)","v":" "},{"$f":"'M&V (ORÇ)'!K95","v":0},{"$f":"'M&V (ORÇ)'!L95","v":0},0,0]
[null,35,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C96),\" \",'M&V (ORÇ)'!C96)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I96),\" \",'M&V (ORÇ)'!I96)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J96),\" \",'M&V (ORÇ)'!J96)","v":" "},{"$f":"'M&V (ORÇ)'!K96","v":0},{"$f":"'M&V (ORÇ)'!L96","v":0},0,0]
[null,36,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C97),\" \",'M&V (ORÇ)'!C97)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I97),\" \",'M&V (ORÇ)'!I97)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J97),\" \",'M&V (ORÇ)'!J97)","v":" "},{"$f":"'M&V (ORÇ)'!K97","v":0},{"$f":"'M&V (ORÇ)'!L97","v":0},0,0]
[null,37,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C98),\" \",'M&V (ORÇ)'!C98)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I98),\" \",'M&V (ORÇ)'!I98)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J98),\" \",'M&V (ORÇ)'!J98)","v":" "},{"$f":"'M&V (ORÇ)'!K98","v":0},{"$f":"'M&V (ORÇ)'!L98","v":0},0,0]
[null,38,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C99),\" \",'M&V (ORÇ)'!C99)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I99),\" \",'M&V (ORÇ)'!I99)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J99),\" \",'M&V (ORÇ)'!J99)","v":" "},{"$f":"'M&V (ORÇ)'!K99","v":0},{"$f":"'M&V (ORÇ)'!L99","v":0},0,0]
[null,39,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C100),\" \",'M&V (ORÇ)'!C100)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I100),\" \",'M&V (ORÇ)'!I100)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J100),\" \",'M&V (ORÇ)'!J100)","v":" "},{"$f":"'M&V (ORÇ)'!K100","v":0},{"$f":"'M&V (ORÇ)'!L100","v":0},0,0]
[null,40,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C101),\" \",'M&V (ORÇ)'!C101)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I101),\" \",'M&V (ORÇ)'!I101)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J101),\" \",'M&V (ORÇ)'!J101)","v":" "},{"$f":"'M&V (ORÇ)'!K101","v":0},{"$f":"'M&V (ORÇ)'!L101","v":0},0,0]
[null,41,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C102),\" \",'M&V (ORÇ)'!C102)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I102),\" \",'M&V (ORÇ)'!I102)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J102),\" \",'M&V (ORÇ)'!J102)","v":" "},{"$f":"'M&V (ORÇ)'!K102","v":0},{"$f":"'M&V (ORÇ)'!L102","v":0},0,0]
[null,42,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C103),\" \",'M&V (ORÇ)'!C103)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I103),\" \",'M&V (ORÇ)'!I103)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J103),\" \",'M&V (ORÇ)'!J103)","v":" "},{"$f":"'M&V (ORÇ)'!K103","v":0},{"$f":"'M&V (ORÇ)'!L103","v":0},0,0]
[null,43,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C104),\" \",'M&V (ORÇ)'!C104)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I104),\" \",'M&V (ORÇ)'!I104)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J104),\" \",'M&V (ORÇ)'!J104)","v":" "},{"$f":"'M&V (ORÇ)'!K104","v":0},{"$f":"'M&V (ORÇ)'!L104","v":0},0,0]
[null,44,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C105),\" \",'M&V (ORÇ)'!C105)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I105),\" \",'M&V (ORÇ)'!I105)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J105),\" \",'M&V (ORÇ)'!J105)","v":" "},{"$f":"'M&V (ORÇ)'!K105","v":0},{"$f":"'M&V (ORÇ)'!L105","v":0},0,0]
[null,45,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C106),\" \",'M&V (ORÇ)'!C106)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I106),\" \",'M&V (ORÇ)'!I106)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J106),\" \",'M&V (ORÇ)'!J106)","v":" "},{"$f":"'M&V (ORÇ)'!K106","v":0},{"$f":"'M&V (ORÇ)'!L106","v":0},0,0]
[null,46,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C107),\" \",'M&V (ORÇ)'!C107)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I107),\" \",'M&V (ORÇ)'!I107)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J107),\" \",'M&V (ORÇ)'!J107)","v":" "},{"$f":"'M&V (ORÇ)'!K107","v":0},{"$f":"'M&V (ORÇ)'!L107","v":0},0,0]
[null,47,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C108),\" \",'M&V (ORÇ)'!C108)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I108),\" \",'M&V (ORÇ)'!I108)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J108),\" \",'M&V (ORÇ)'!J108)","v":" "},{"$f":"'M&V (ORÇ)'!K108","v":0},{"$f":"'M&V (ORÇ)'!L108","v":0},0,0]
[null,48,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C109),\" \",'M&V (ORÇ)'!C109)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I109),\" \",'M&V (ORÇ)'!I109)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J109),\" \",'M&V (ORÇ)'!J109)","v":" "},{"$f":"'M&V (ORÇ)'!K109","v":0},{"$f":"'M&V (ORÇ)'!L109","v":0},0,0]
[null,49,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C110),\" \",'M&V (ORÇ)'!C110)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I110),\" \",'M&V (ORÇ)'!I110)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J110),\" \",'M&V (ORÇ)'!J110)","v":" "},{"$f":"'M&V (ORÇ)'!K110","v":0},{"$f":"'M&V (ORÇ)'!L110","v":0},0,0]
[null,50,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C111),\" \",'M&V (ORÇ)'!C111)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I111),\" \",'M&V (ORÇ)'!I111)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J111),\" \",'M&V (ORÇ)'!J111)","v":" "},{"$f":"'M&V (ORÇ)'!K111","v":0},{"$f":"'M&V (ORÇ)'!L111","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M63:M112)","v":0},{"$f":"SUM(N63:N112)","v":0},{"$f":"SUM(O63:O112)","v":0},{"$f":"SUM(P63:P112)","v":0}]
[null,null,"Sub total - Custos medição e verificação iluminação",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M60,M113)","v":0},{"$f":"SUM(N60,N113)","v":0},{"$f":"SUM(O60,O113)","v":0},{"$f":"SUM(P60,P113)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B116","v":"PERÍODO DE REFERÊNCIA"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C115),\" \",'M&V (ORÇ)'!C115)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I115),\" \",'M&V (ORÇ)'!I115)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J115),\" \",'M&V (ORÇ)'!J115)","v":" "},{"$f":"'M&V (ORÇ)'!K115","v":0},{"$f":"'M&V (ORÇ)'!L115","v":0},{"$f":"IF(J118=\"\",0,K118*L118)","v":0},{"$f":"M118-O118-P118","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C116),\" \",'M&V (ORÇ)'!C116)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I116),\" \",'M&V (ORÇ)'!I116)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J116),\" \",'M&V (ORÇ)'!J116)","v":" "},{"$f":"'M&V (ORÇ)'!K116","v":0},{"$f":"'M&V (ORÇ)'!L116","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C117),\" \",'M&V (ORÇ)'!C117)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I117),\" \",'M&V (ORÇ)'!I117)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J117),\" \",'M&V (ORÇ)'!J117)","v":" "},{"$f":"'M&V (ORÇ)'!K117","v":0},{"$f":"'M&V (ORÇ)'!L117","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C118),\" \",'M&V (ORÇ)'!C118)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I118),\" \",'M&V (ORÇ)'!I118)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J118),\" \",'M&V (ORÇ)'!J118)","v":" "},{"$f":"'M&V (ORÇ)'!K118","v":0},{"$f":"'M&V (ORÇ)'!L118","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C119),\" \",'M&V (ORÇ)'!C119)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I119),\" \",'M&V (ORÇ)'!I119)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J119),\" \",'M&V (ORÇ)'!J119)","v":" "},{"$f":"'M&V (ORÇ)'!K119","v":0},{"$f":"'M&V (ORÇ)'!L119","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C120),\" \",'M&V (ORÇ)'!C120)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I120),\" \",'M&V (ORÇ)'!I120)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J120),\" \",'M&V (ORÇ)'!J120)","v":" "},{"$f":"'M&V (ORÇ)'!K120","v":0},{"$f":"'M&V (ORÇ)'!L120","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C121),\" \",'M&V (ORÇ)'!C121)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I121),\" \",'M&V (ORÇ)'!I121)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J121),\" \",'M&V (ORÇ)'!J121)","v":" "},{"$f":"'M&V (ORÇ)'!K121","v":0},{"$f":"'M&V (ORÇ)'!L121","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C122),\" \",'M&V (ORÇ)'!C122)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I122),\" \",'M&V (ORÇ)'!I122)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J122),\" \",'M&V (ORÇ)'!J122)","v":" "},{"$f":"'M&V (ORÇ)'!K122","v":0},{"$f":"'M&V (ORÇ)'!L122","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C123),\" \",'M&V (ORÇ)'!C123)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I123),\" \",'M&V (ORÇ)'!I123)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J123),\" \",'M&V (ORÇ)'!J123)","v":" "},{"$f":"'M&V (ORÇ)'!K123","v":0},{"$f":"'M&V (ORÇ)'!L123","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C124),\" \",'M&V (ORÇ)'!C124)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I124),\" \",'M&V (ORÇ)'!I124)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J124),\" \",'M&V (ORÇ)'!J124)","v":" "},{"$f":"'M&V (ORÇ)'!K124","v":0},{"$f":"'M&V (ORÇ)'!L124","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C125),\" \",'M&V (ORÇ)'!C125)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I125),\" \",'M&V (ORÇ)'!I125)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J125),\" \",'M&V (ORÇ)'!J125)","v":" "},{"$f":"'M&V (ORÇ)'!K125","v":0},{"$f":"'M&V (ORÇ)'!L125","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C126),\" \",'M&V (ORÇ)'!C126)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I126),\" \",'M&V (ORÇ)'!I126)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J126),\" \",'M&V (ORÇ)'!J126)","v":" "},{"$f":"'M&V (ORÇ)'!K126","v":0},{"$f":"'M&V (ORÇ)'!L126","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C127),\" \",'M&V (ORÇ)'!C127)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I127),\" \",'M&V (ORÇ)'!I127)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J127),\" \",'M&V (ORÇ)'!J127)","v":" "},{"$f":"'M&V (ORÇ)'!K127","v":0},{"$f":"'M&V (ORÇ)'!L127","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C128),\" \",'M&V (ORÇ)'!C128)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I128),\" \",'M&V (ORÇ)'!I128)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J128),\" \",'M&V (ORÇ)'!J128)","v":" "},{"$f":"'M&V (ORÇ)'!K128","v":0},{"$f":"'M&V (ORÇ)'!L128","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C129),\" \",'M&V (ORÇ)'!C129)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I129),\" \",'M&V (ORÇ)'!I129)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J129),\" \",'M&V (ORÇ)'!J129)","v":" "},{"$f":"'M&V (ORÇ)'!K129","v":0},{"$f":"'M&V (ORÇ)'!L129","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C130),\" \",'M&V (ORÇ)'!C130)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I130),\" \",'M&V (ORÇ)'!I130)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J130),\" \",'M&V (ORÇ)'!J130)","v":" "},{"$f":"'M&V (ORÇ)'!K130","v":0},{"$f":"'M&V (ORÇ)'!L130","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C131),\" \",'M&V (ORÇ)'!C131)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I131),\" \",'M&V (ORÇ)'!I131)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J131),\" \",'M&V (ORÇ)'!J131)","v":" "},{"$f":"'M&V (ORÇ)'!K131","v":0},{"$f":"'M&V (ORÇ)'!L131","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C132),\" \",'M&V (ORÇ)'!C132)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I132),\" \",'M&V (ORÇ)'!I132)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J132),\" \",'M&V (ORÇ)'!J132)","v":" "},{"$f":"'M&V (ORÇ)'!K132","v":0},{"$f":"'M&V (ORÇ)'!L132","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C133),\" \",'M&V (ORÇ)'!C133)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I133),\" \",'M&V (ORÇ)'!I133)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J133),\" \",'M&V (ORÇ)'!J133)","v":" "},{"$f":"'M&V (ORÇ)'!K133","v":0},{"$f":"'M&V (ORÇ)'!L133","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C134),\" \",'M&V (ORÇ)'!C134)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I134),\" \",'M&V (ORÇ)'!I134)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J134),\" \",'M&V (ORÇ)'!J134)","v":" "},{"$f":"'M&V (ORÇ)'!K134","v":0},{"$f":"'M&V (ORÇ)'!L134","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M118:M137)","v":0},{"$f":"SUM(N118:N137)","v":0},{"$f":"SUM(O118:O137)","v":0},{"$f":"SUM(P118:P137)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B139","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C137),\" \",'M&V (ORÇ)'!C137)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I137),\" \",'M&V (ORÇ)'!I137)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J137),\" \",'M&V (ORÇ)'!J137)","v":" "},{"$f":"'M&V (ORÇ)'!K137","v":0},{"$f":"'M&V (ORÇ)'!L137","v":0},{"$f":"IF(J141=\"\",0,K141*L141)","v":0},{"$f":"M141-O141-P141","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C138),\" \",'M&V (ORÇ)'!C138)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I138),\" \",'M&V (ORÇ)'!I138)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J138),\" \",'M&V (ORÇ)'!J138)","v":" "},{"$f":"'M&V (ORÇ)'!K138","v":0},{"$f":"'M&V (ORÇ)'!L138","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C139),\" \",'M&V (ORÇ)'!C139)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I139),\" \",'M&V (ORÇ)'!I139)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J139),\" \",'M&V (ORÇ)'!J139)","v":" "},{"$f":"'M&V (ORÇ)'!K139","v":0},{"$f":"'M&V (ORÇ)'!L139","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C140),\" \",'M&V (ORÇ)'!C140)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I140),\" \",'M&V (ORÇ)'!I140)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J140),\" \",'M&V (ORÇ)'!J140)","v":" "},{"$f":"'M&V (ORÇ)'!K140","v":0},{"$f":"'M&V (ORÇ)'!L140","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C141),\" \",'M&V (ORÇ)'!C141)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I141),\" \",'M&V (ORÇ)'!I141)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J141),\" \",'M&V (ORÇ)'!J141)","v":" "},{"$f":"'M&V (ORÇ)'!K141","v":0},{"$f":"'M&V (ORÇ)'!L141","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C142),\" \",'M&V (ORÇ)'!C142)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I142),\" \",'M&V (ORÇ)'!I142)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J142),\" \",'M&V (ORÇ)'!J142)","v":" "},{"$f":"'M&V (ORÇ)'!K142","v":0},{"$f":"'M&V (ORÇ)'!L142","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C143),\" \",'M&V (ORÇ)'!C143)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I143),\" \",'M&V (ORÇ)'!I143)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J143),\" \",'M&V (ORÇ)'!J143)","v":" "},{"$f":"'M&V (ORÇ)'!K143","v":0},{"$f":"'M&V (ORÇ)'!L143","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C144),\" \",'M&V (ORÇ)'!C144)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I144),\" \",'M&V (ORÇ)'!I144)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J144),\" \",'M&V (ORÇ)'!J144)","v":" "},{"$f":"'M&V (ORÇ)'!K144","v":0},{"$f":"'M&V (ORÇ)'!L144","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C145),\" \",'M&V (ORÇ)'!C145)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I145),\" \",'M&V (ORÇ)'!I145)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J145),\" \",'M&V (ORÇ)'!J145)","v":" "},{"$f":"'M&V (ORÇ)'!K145","v":0},{"$f":"'M&V (ORÇ)'!L145","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C146),\" \",'M&V (ORÇ)'!C146)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I146),\" \",'M&V (ORÇ)'!I146)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J146),\" \",'M&V (ORÇ)'!J146)","v":" "},{"$f":"'M&V (ORÇ)'!K146","v":0},{"$f":"'M&V (ORÇ)'!L146","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C147),\" \",'M&V (ORÇ)'!C147)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I147),\" \",'M&V (ORÇ)'!I147)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J147),\" \",'M&V (ORÇ)'!J147)","v":" "},{"$f":"'M&V (ORÇ)'!K147","v":0},{"$f":"'M&V (ORÇ)'!L147","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C148),\" \",'M&V (ORÇ)'!C148)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I148),\" \",'M&V (ORÇ)'!I148)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J148),\" \",'M&V (ORÇ)'!J148)","v":" "},{"$f":"'M&V (ORÇ)'!K148","v":0},{"$f":"'M&V (ORÇ)'!L148","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C149),\" \",'M&V (ORÇ)'!C149)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I149),\" \",'M&V (ORÇ)'!I149)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J149),\" \",'M&V (ORÇ)'!J149)","v":" "},{"$f":"'M&V (ORÇ)'!K149","v":0},{"$f":"'M&V (ORÇ)'!L149","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C150),\" \",'M&V (ORÇ)'!C150)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I150),\" \",'M&V (ORÇ)'!I150)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J150),\" \",'M&V (ORÇ)'!J150)","v":" "},{"$f":"'M&V (ORÇ)'!K150","v":0},{"$f":"'M&V (ORÇ)'!L150","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C151),\" \",'M&V (ORÇ)'!C151)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I151),\" \",'M&V (ORÇ)'!I151)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J151),\" \",'M&V (ORÇ)'!J151)","v":" "},{"$f":"'M&V (ORÇ)'!K151","v":0},{"$f":"'M&V (ORÇ)'!L151","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C152),\" \",'M&V (ORÇ)'!C152)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I152),\" \",'M&V (ORÇ)'!I152)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J152),\" \",'M&V (ORÇ)'!J152)","v":" "},{"$f":"'M&V (ORÇ)'!K152","v":0},{"$f":"'M&V (ORÇ)'!L152","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C153),\" \",'M&V (ORÇ)'!C153)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I153),\" \",'M&V (ORÇ)'!I153)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J153),\" \",'M&V (ORÇ)'!J153)","v":" "},{"$f":"'M&V (ORÇ)'!K153","v":0},{"$f":"'M&V (ORÇ)'!L153","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C154),\" \",'M&V (ORÇ)'!C154)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I154),\" \",'M&V (ORÇ)'!I154)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J154),\" \",'M&V (ORÇ)'!J154)","v":" "},{"$f":"'M&V (ORÇ)'!K154","v":0},{"$f":"'M&V (ORÇ)'!L154","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C155),\" \",'M&V (ORÇ)'!C155)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I155),\" \",'M&V (ORÇ)'!I155)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J155),\" \",'M&V (ORÇ)'!J155)","v":" "},{"$f":"'M&V (ORÇ)'!K155","v":0},{"$f":"'M&V (ORÇ)'!L155","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C156),\" \",'M&V (ORÇ)'!C156)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I156),\" \",'M&V (ORÇ)'!I156)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J156),\" \",'M&V (ORÇ)'!J156)","v":" "},{"$f":"'M&V (ORÇ)'!K156","v":0},{"$f":"'M&V (ORÇ)'!L156","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M141:M160)","v":0},{"$f":"SUM(N141:N160)","v":0},{"$f":"SUM(O141:O160)","v":0},{"$f":"SUM(P141:P160)","v":0}]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M138,M161)","v":0},{"$f":"SUM(N138,N161)","v":0},{"$f":"SUM(O138,O161)","v":0},{"$f":"SUM(P138,P161)","v":0}]
[null,"MOTORES"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B164","v":"PERÍODO DE REFERÊNCIA"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C160),\" \",'M&V (ORÇ)'!C160)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I160),\" \",'M&V (ORÇ)'!I160)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J160),\" \",'M&V (ORÇ)'!J160)","v":" "},{"$f":"'M&V (ORÇ)'!K160","v":0},{"$f":"'M&V (ORÇ)'!L160","v":0},{"$f":"IF(J166=\"\",0,K166*L166)","v":0},{"$f":"M166-O166-P166","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C161),\" \",'M&V (ORÇ)'!C161)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I161),\" \",'M&V (ORÇ)'!I161)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J161),\" \",'M&V (ORÇ)'!J161)","v":" "},{"$f":"'M&V (ORÇ)'!K161","v":0},{"$f":"'M&V (ORÇ)'!L161","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C162),\" \",'M&V (ORÇ)'!C162)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I162),\" \",'M&V (ORÇ)'!I162)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J162),\" \",'M&V (ORÇ)'!J162)","v":" "},{"$f":"'M&V (ORÇ)'!K162","v":0},{"$f":"'M&V (ORÇ)'!L162","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C163),\" \",'M&V (ORÇ)'!C163)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I163),\" \",'M&V (ORÇ)'!I163)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J163),\" \",'M&V (ORÇ)'!J163)","v":" "},{"$f":"'M&V (ORÇ)'!K163","v":0},{"$f":"'M&V (ORÇ)'!L163","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C164),\" \",'M&V (ORÇ)'!C164)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I164),\" \",'M&V (ORÇ)'!I164)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J164),\" \",'M&V (ORÇ)'!J164)","v":" "},{"$f":"'M&V (ORÇ)'!K164","v":0},{"$f":"'M&V (ORÇ)'!L164","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C165),\" \",'M&V (ORÇ)'!C165)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I165),\" \",'M&V (ORÇ)'!I165)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J165),\" \",'M&V (ORÇ)'!J165)","v":" "},{"$f":"'M&V (ORÇ)'!K165","v":0},{"$f":"'M&V (ORÇ)'!L165","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C166),\" \",'M&V (ORÇ)'!C166)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I166),\" \",'M&V (ORÇ)'!I166)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J166),\" \",'M&V (ORÇ)'!J166)","v":" "},{"$f":"'M&V (ORÇ)'!K166","v":0},{"$f":"'M&V (ORÇ)'!L166","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C167),\" \",'M&V (ORÇ)'!C167)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I167),\" \",'M&V (ORÇ)'!I167)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J167),\" \",'M&V (ORÇ)'!J167)","v":" "},{"$f":"'M&V (ORÇ)'!K167","v":0},{"$f":"'M&V (ORÇ)'!L167","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C168),\" \",'M&V (ORÇ)'!C168)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I168),\" \",'M&V (ORÇ)'!I168)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J168),\" \",'M&V (ORÇ)'!J168)","v":" "},{"$f":"'M&V (ORÇ)'!K168","v":0},{"$f":"'M&V (ORÇ)'!L168","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C169),\" \",'M&V (ORÇ)'!C169)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I169),\" \",'M&V (ORÇ)'!I169)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J169),\" \",'M&V (ORÇ)'!J169)","v":" "},{"$f":"'M&V (ORÇ)'!K169","v":0},{"$f":"'M&V (ORÇ)'!L169","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C170),\" \",'M&V (ORÇ)'!C170)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I170),\" \",'M&V (ORÇ)'!I170)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J170),\" \",'M&V (ORÇ)'!J170)","v":" "},{"$f":"'M&V (ORÇ)'!K170","v":0},{"$f":"'M&V (ORÇ)'!L170","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C171),\" \",'M&V (ORÇ)'!C171)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I171),\" \",'M&V (ORÇ)'!I171)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J171),\" \",'M&V (ORÇ)'!J171)","v":" "},{"$f":"'M&V (ORÇ)'!K171","v":0},{"$f":"'M&V (ORÇ)'!L171","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C172),\" \",'M&V (ORÇ)'!C172)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I172),\" \",'M&V (ORÇ)'!I172)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J172),\" \",'M&V (ORÇ)'!J172)","v":" "},{"$f":"'M&V (ORÇ)'!K172","v":0},{"$f":"'M&V (ORÇ)'!L172","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C173),\" \",'M&V (ORÇ)'!C173)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I173),\" \",'M&V (ORÇ)'!I173)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J173),\" \",'M&V (ORÇ)'!J173)","v":" "},{"$f":"'M&V (ORÇ)'!K173","v":0},{"$f":"'M&V (ORÇ)'!L173","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C174),\" \",'M&V (ORÇ)'!C174)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I174),\" \",'M&V (ORÇ)'!I174)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J174),\" \",'M&V (ORÇ)'!J174)","v":" "},{"$f":"'M&V (ORÇ)'!K174","v":0},{"$f":"'M&V (ORÇ)'!L174","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C175),\" \",'M&V (ORÇ)'!C175)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I175),\" \",'M&V (ORÇ)'!I175)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J175),\" \",'M&V (ORÇ)'!J175)","v":" "},{"$f":"'M&V (ORÇ)'!K175","v":0},{"$f":"'M&V (ORÇ)'!L175","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C176),\" \",'M&V (ORÇ)'!C176)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I176),\" \",'M&V (ORÇ)'!I176)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J176),\" \",'M&V (ORÇ)'!J176)","v":" "},{"$f":"'M&V (ORÇ)'!K176","v":0},{"$f":"'M&V (ORÇ)'!L176","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C177),\" \",'M&V (ORÇ)'!C177)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I177),\" \",'M&V (ORÇ)'!I177)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J177),\" \",'M&V (ORÇ)'!J177)","v":" "},{"$f":"'M&V (ORÇ)'!K177","v":0},{"$f":"'M&V (ORÇ)'!L177","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C178),\" \",'M&V (ORÇ)'!C178)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I178),\" \",'M&V (ORÇ)'!I178)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J178),\" \",'M&V (ORÇ)'!J178)","v":" "},{"$f":"'M&V (ORÇ)'!K178","v":0},{"$f":"'M&V (ORÇ)'!L178","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C179),\" \",'M&V (ORÇ)'!C179)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I179),\" \",'M&V (ORÇ)'!I179)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J179),\" \",'M&V (ORÇ)'!J179)","v":" "},{"$f":"'M&V (ORÇ)'!K179","v":0},{"$f":"'M&V (ORÇ)'!L179","v":0},0,0]
[null,21,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C180),\" \",'M&V (ORÇ)'!C180)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I180),\" \",'M&V (ORÇ)'!I180)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J180),\" \",'M&V (ORÇ)'!J180)","v":" "},{"$f":"'M&V (ORÇ)'!K180","v":0},{"$f":"'M&V (ORÇ)'!L180","v":0},0,0]
[null,22,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C181),\" \",'M&V (ORÇ)'!C181)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I181),\" \",'M&V (ORÇ)'!I181)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J181),\" \",'M&V (ORÇ)'!J181)","v":" "},{"$f":"'M&V (ORÇ)'!K181","v":0},{"$f":"'M&V (ORÇ)'!L181","v":0},0,0]
[null,23,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C182),\" \",'M&V (ORÇ)'!C182)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I182),\" \",'M&V (ORÇ)'!I182)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J182),\" \",'M&V (ORÇ)'!J182)","v":" "},{"$f":"'M&V (ORÇ)'!K182","v":0},{"$f":"'M&V (ORÇ)'!L182","v":0},0,0]
[null,24,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C183),\" \",'M&V (ORÇ)'!C183)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I183),\" \",'M&V (ORÇ)'!I183)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J183),\" \",'M&V (ORÇ)'!J183)","v":" "},{"$f":"'M&V (ORÇ)'!K183","v":0},{"$f":"'M&V (ORÇ)'!L183","v":0},0,0]
[null,25,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C184),\" \",'M&V (ORÇ)'!C184)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I184),\" \",'M&V (ORÇ)'!I184)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J184),\" \",'M&V (ORÇ)'!J184)","v":" "},{"$f":"'M&V (ORÇ)'!K184","v":0},{"$f":"'M&V (ORÇ)'!L184","v":0},0,0]
[null,26,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C185),\" \",'M&V (ORÇ)'!C185)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I185),\" \",'M&V (ORÇ)'!I185)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J185),\" \",'M&V (ORÇ)'!J185)","v":" "},{"$f":"'M&V (ORÇ)'!K185","v":0},{"$f":"'M&V (ORÇ)'!L185","v":0},0,0]
[null,27,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C186),\" \",'M&V (ORÇ)'!C186)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I186),\" \",'M&V (ORÇ)'!I186)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J186),\" \",'M&V (ORÇ)'!J186)","v":" "},{"$f":"'M&V (ORÇ)'!K186","v":0},{"$f":"'M&V (ORÇ)'!L186","v":0},0,0]
[null,28,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C187),\" \",'M&V (ORÇ)'!C187)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I187),\" \",'M&V (ORÇ)'!I187)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J187),\" \",'M&V (ORÇ)'!J187)","v":" "},{"$f":"'M&V (ORÇ)'!K187","v":0},{"$f":"'M&V (ORÇ)'!L187","v":0},0,0]
[null,29,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C188),\" \",'M&V (ORÇ)'!C188)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I188),\" \",'M&V (ORÇ)'!I188)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J188),\" \",'M&V (ORÇ)'!J188)","v":" "},{"$f":"'M&V (ORÇ)'!K188","v":0},{"$f":"'M&V (ORÇ)'!L188","v":0},0,0]
[null,30,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C189),\" \",'M&V (ORÇ)'!C189)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I189),\" \",'M&V (ORÇ)'!I189)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J189),\" \",'M&V (ORÇ)'!J189)","v":" "},{"$f":"'M&V (ORÇ)'!K189","v":0},{"$f":"'M&V (ORÇ)'!L189","v":0},0,0]
[null,31,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C190),\" \",'M&V (ORÇ)'!C190)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I190),\" \",'M&V (ORÇ)'!I190)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J190),\" \",'M&V (ORÇ)'!J190)","v":" "},{"$f":"'M&V (ORÇ)'!K190","v":0},{"$f":"'M&V (ORÇ)'!L190","v":0},0,0]
[null,32,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C191),\" \",'M&V (ORÇ)'!C191)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I191),\" \",'M&V (ORÇ)'!I191)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J191),\" \",'M&V (ORÇ)'!J191)","v":" "},{"$f":"'M&V (ORÇ)'!K191","v":0},{"$f":"'M&V (ORÇ)'!L191","v":0},0,0]
[null,33,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C192),\" \",'M&V (ORÇ)'!C192)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I192),\" \",'M&V (ORÇ)'!I192)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J192),\" \",'M&V (ORÇ)'!J192)","v":" "},{"$f":"'M&V (ORÇ)'!K192","v":0},{"$f":"'M&V (ORÇ)'!L192","v":0},0,{"$f":"M198-O198-P198","v":0}]
[null,34,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C193),\" \",'M&V (ORÇ)'!C193)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I193),\" \",'M&V (ORÇ)'!I193)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J193),\" \",'M&V (ORÇ)'!J193)","v":" "},{"$f":"'M&V (ORÇ)'!K193","v":0},{"$f":"'M&V (ORÇ)'!L193","v":0},0,0]
[null,35,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C194),\" \",'M&V (ORÇ)'!C194)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I194),\" \",'M&V (ORÇ)'!I194)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J194),\" \",'M&V (ORÇ)'!J194)","v":" "},{"$f":"'M&V (ORÇ)'!K194","v":0},{"$f":"'M&V (ORÇ)'!L194","v":0},0,0]
[null,36,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C195),\" \",'M&V (ORÇ)'!C195)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I195),\" \",'M&V (ORÇ)'!I195)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J195),\" \",'M&V (ORÇ)'!J195)","v":" "},{"$f":"'M&V (ORÇ)'!K195","v":0},{"$f":"'M&V (ORÇ)'!L195","v":0},0,0]
[null,37,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C196),\" \",'M&V (ORÇ)'!C196)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I196),\" \",'M&V (ORÇ)'!I196)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J196),\" \",'M&V (ORÇ)'!J196)","v":" "},{"$f":"'M&V (ORÇ)'!K196","v":0},{"$f":"'M&V (ORÇ)'!L196","v":0},0,0]
[null,38,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C197),\" \",'M&V (ORÇ)'!C197)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I197),\" \",'M&V (ORÇ)'!I197)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J197),\" \",'M&V (ORÇ)'!J197)","v":" "},{"$f":"'M&V (ORÇ)'!K197","v":0},{"$f":"'M&V (ORÇ)'!L197","v":0},0,0]
[null,39,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C198),\" \",'M&V (ORÇ)'!C198)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I198),\" \",'M&V (ORÇ)'!I198)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J198),\" \",'M&V (ORÇ)'!J198)","v":" "},{"$f":"'M&V (ORÇ)'!K198","v":0},{"$f":"'M&V (ORÇ)'!L198","v":0},0,0]
[null,40,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C199),\" \",'M&V (ORÇ)'!C199)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I199),\" \",'M&V (ORÇ)'!I199)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J199),\" \",'M&V (ORÇ)'!J199)","v":" "},{"$f":"'M&V (ORÇ)'!K199","v":0},{"$f":"'M&V (ORÇ)'!L199","v":0},0,0]
[null,41,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C200),\" \",'M&V (ORÇ)'!C200)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I200),\" \",'M&V (ORÇ)'!I200)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J200),\" \",'M&V (ORÇ)'!J200)","v":" "},{"$f":"'M&V (ORÇ)'!K200","v":0},{"$f":"'M&V (ORÇ)'!L200","v":0},0,0]
[null,42,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C201),\" \",'M&V (ORÇ)'!C201)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I201),\" \",'M&V (ORÇ)'!I201)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J201),\" \",'M&V (ORÇ)'!J201)","v":" "},{"$f":"'M&V (ORÇ)'!K201","v":0},{"$f":"'M&V (ORÇ)'!L201","v":0},0,0]
[null,43,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C202),\" \",'M&V (ORÇ)'!C202)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I202),\" \",'M&V (ORÇ)'!I202)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J202),\" \",'M&V (ORÇ)'!J202)","v":" "},{"$f":"'M&V (ORÇ)'!K202","v":0},{"$f":"'M&V (ORÇ)'!L202","v":0},0,0]
[null,44,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C203),\" \",'M&V (ORÇ)'!C203)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I203),\" \",'M&V (ORÇ)'!I203)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J203),\" \",'M&V (ORÇ)'!J203)","v":" "},{"$f":"'M&V (ORÇ)'!K203","v":0},{"$f":"'M&V (ORÇ)'!L203","v":0},0,0]
[null,45,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C204),\" \",'M&V (ORÇ)'!C204)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I204),\" \",'M&V (ORÇ)'!I204)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J204),\" \",'M&V (ORÇ)'!J204)","v":" "},{"$f":"'M&V (ORÇ)'!K204","v":0},{"$f":"'M&V (ORÇ)'!L204","v":0},0,0]
[null,46,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C205),\" \",'M&V (ORÇ)'!C205)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I205),\" \",'M&V (ORÇ)'!I205)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J205),\" \",'M&V (ORÇ)'!J205)","v":" "},{"$f":"'M&V (ORÇ)'!K205","v":0},{"$f":"'M&V (ORÇ)'!L205","v":0},0,0]
[null,47,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C206),\" \",'M&V (ORÇ)'!C206)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I206),\" \",'M&V (ORÇ)'!I206)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J206),\" \",'M&V (ORÇ)'!J206)","v":" "},{"$f":"'M&V (ORÇ)'!K206","v":0},{"$f":"'M&V (ORÇ)'!L206","v":0},0,0]
[null,48,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C207),\" \",'M&V (ORÇ)'!C207)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I207),\" \",'M&V (ORÇ)'!I207)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J207),\" \",'M&V (ORÇ)'!J207)","v":" "},{"$f":"'M&V (ORÇ)'!K207","v":0},{"$f":"'M&V (ORÇ)'!L207","v":0},0,0]
[null,49,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C208),\" \",'M&V (ORÇ)'!C208)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I208),\" \",'M&V (ORÇ)'!I208)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J208),\" \",'M&V (ORÇ)'!J208)","v":" "},{"$f":"'M&V (ORÇ)'!K208","v":0},{"$f":"'M&V (ORÇ)'!L208","v":0},0,0]
[null,50,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C209),\" \",'M&V (ORÇ)'!C209)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I209),\" \",'M&V (ORÇ)'!I209)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J209),\" \",'M&V (ORÇ)'!J209)","v":" "},{"$f":"'M&V (ORÇ)'!K209","v":0},{"$f":"'M&V (ORÇ)'!L209","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação motores - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M166:M215)","v":0},{"$f":"SUM(N166:N215)","v":0},{"$f":"SUM(O166:O215)","v":0},{"$f":"SUM(P166:P215)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B217","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C212),\" \",'M&V (ORÇ)'!C212)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I212),\" \",'M&V (ORÇ)'!I212)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J212),\" \",'M&V (ORÇ)'!J212)","v":" "},{"$f":"'M&V (ORÇ)'!K212","v":0},{"$f":"'M&V (ORÇ)'!L212","v":0},{"$f":"IF(J219=\"\",0,K219*L219)","v":0},{"$f":"M219-O219-P219","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C213),\" \",'M&V (ORÇ)'!C213)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I213),\" \",'M&V (ORÇ)'!I213)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J213),\" \",'M&V (ORÇ)'!J213)","v":" "},{"$f":"'M&V (ORÇ)'!K213","v":0},{"$f":"'M&V (ORÇ)'!L213","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C214),\" \",'M&V (ORÇ)'!C214)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I214),\" \",'M&V (ORÇ)'!I214)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J214),\" \",'M&V (ORÇ)'!J214)","v":" "},{"$f":"'M&V (ORÇ)'!K214","v":0},{"$f":"'M&V (ORÇ)'!L214","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C215),\" \",'M&V (ORÇ)'!C215)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I215),\" \",'M&V (ORÇ)'!I215)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J215),\" \",'M&V (ORÇ)'!J215)","v":" "},{"$f":"'M&V (ORÇ)'!K215","v":0},{"$f":"'M&V (ORÇ)'!L215","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C216),\" \",'M&V (ORÇ)'!C216)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I216),\" \",'M&V (ORÇ)'!I216)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J216),\" \",'M&V (ORÇ)'!J216)","v":" "},{"$f":"'M&V (ORÇ)'!K216","v":0},{"$f":"'M&V (ORÇ)'!L216","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C217),\" \",'M&V (ORÇ)'!C217)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I217),\" \",'M&V (ORÇ)'!I217)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J217),\" \",'M&V (ORÇ)'!J217)","v":" "},{"$f":"'M&V (ORÇ)'!K217","v":0},{"$f":"'M&V (ORÇ)'!L217","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C218),\" \",'M&V (ORÇ)'!C218)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I218),\" \",'M&V (ORÇ)'!I218)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J218),\" \",'M&V (ORÇ)'!J218)","v":" "},{"$f":"'M&V (ORÇ)'!K218","v":0},{"$f":"'M&V (ORÇ)'!L218","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C219),\" \",'M&V (ORÇ)'!C219)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I219),\" \",'M&V (ORÇ)'!I219)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J219),\" \",'M&V (ORÇ)'!J219)","v":" "},{"$f":"'M&V (ORÇ)'!K219","v":0},{"$f":"'M&V (ORÇ)'!L219","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C220),\" \",'M&V (ORÇ)'!C220)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I220),\" \",'M&V (ORÇ)'!I220)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J220),\" \",'M&V (ORÇ)'!J220)","v":" "},{"$f":"'M&V (ORÇ)'!K220","v":0},{"$f":"'M&V (ORÇ)'!L220","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C221),\" \",'M&V (ORÇ)'!C221)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I221),\" \",'M&V (ORÇ)'!I221)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J221),\" \",'M&V (ORÇ)'!J221)","v":" "},{"$f":"'M&V (ORÇ)'!K221","v":0},{"$f":"'M&V (ORÇ)'!L221","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C222),\" \",'M&V (ORÇ)'!C222)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I222),\" \",'M&V (ORÇ)'!I222)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J222),\" \",'M&V (ORÇ)'!J222)","v":" "},{"$f":"'M&V (ORÇ)'!K222","v":0},{"$f":"'M&V (ORÇ)'!L222","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C223),\" \",'M&V (ORÇ)'!C223)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I223),\" \",'M&V (ORÇ)'!I223)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J223),\" \",'M&V (ORÇ)'!J223)","v":" "},{"$f":"'M&V (ORÇ)'!K223","v":0},{"$f":"'M&V (ORÇ)'!L223","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C224),\" \",'M&V (ORÇ)'!C224)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I224),\" \",'M&V (ORÇ)'!I224)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J224),\" \",'M&V (ORÇ)'!J224)","v":" "},{"$f":"'M&V (ORÇ)'!K224","v":0},{"$f":"'M&V (ORÇ)'!L224","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C225),\" \",'M&V (ORÇ)'!C225)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I225),\" \",'M&V (ORÇ)'!I225)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J225),\" \",'M&V (ORÇ)'!J225)","v":" "},{"$f":"'M&V (ORÇ)'!K225","v":0},{"$f":"'M&V (ORÇ)'!L225","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C226),\" \",'M&V (ORÇ)'!C226)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I226),\" \",'M&V (ORÇ)'!I226)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J226),\" \",'M&V (ORÇ)'!J226)","v":" "},{"$f":"'M&V (ORÇ)'!K226","v":0},{"$f":"'M&V (ORÇ)'!L226","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C227),\" \",'M&V (ORÇ)'!C227)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I227),\" \",'M&V (ORÇ)'!I227)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J227),\" \",'M&V (ORÇ)'!J227)","v":" "},{"$f":"'M&V (ORÇ)'!K227","v":0},{"$f":"'M&V (ORÇ)'!L227","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C228),\" \",'M&V (ORÇ)'!C228)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I228),\" \",'M&V (ORÇ)'!I228)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J228),\" \",'M&V (ORÇ)'!J228)","v":" "},{"$f":"'M&V (ORÇ)'!K228","v":0},{"$f":"'M&V (ORÇ)'!L228","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C229),\" \",'M&V (ORÇ)'!C229)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I229),\" \",'M&V (ORÇ)'!I229)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J229),\" \",'M&V (ORÇ)'!J229)","v":" "},{"$f":"'M&V (ORÇ)'!K229","v":0},{"$f":"'M&V (ORÇ)'!L229","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C230),\" \",'M&V (ORÇ)'!C230)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I230),\" \",'M&V (ORÇ)'!I230)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J230),\" \",'M&V (ORÇ)'!J230)","v":" "},{"$f":"'M&V (ORÇ)'!K230","v":0},{"$f":"'M&V (ORÇ)'!L230","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C231),\" \",'M&V (ORÇ)'!C231)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I231),\" \",'M&V (ORÇ)'!I231)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J231),\" \",'M&V (ORÇ)'!J231)","v":" "},{"$f":"'M&V (ORÇ)'!K231","v":0},{"$f":"'M&V (ORÇ)'!L231","v":0},0,0]
[null,21,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C232),\" \",'M&V (ORÇ)'!C232)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I232),\" \",'M&V (ORÇ)'!I232)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J232),\" \",'M&V (ORÇ)'!J232)","v":" "},{"$f":"'M&V (ORÇ)'!K232","v":0},{"$f":"'M&V (ORÇ)'!L232","v":0},0,0]
[null,22,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C233),\" \",'M&V (ORÇ)'!C233)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I233),\" \",'M&V (ORÇ)'!I233)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J233),\" \",'M&V (ORÇ)'!J233)","v":" "},{"$f":"'M&V (ORÇ)'!K233","v":0},{"$f":"'M&V (ORÇ)'!L233","v":0},0,0]
[null,23,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C234),\" \",'M&V (ORÇ)'!C234)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I234),\" \",'M&V (ORÇ)'!I234)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J234),\" \",'M&V (ORÇ)'!J234)","v":" "},{"$f":"'M&V (ORÇ)'!K234","v":0},{"$f":"'M&V (ORÇ)'!L234","v":0},0,0]
[null,24,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C235),\" \",'M&V (ORÇ)'!C235)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I235),\" \",'M&V (ORÇ)'!I235)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J235),\" \",'M&V (ORÇ)'!J235)","v":" "},{"$f":"'M&V (ORÇ)'!K235","v":0},{"$f":"'M&V (ORÇ)'!L235","v":0},0,0]
[null,25,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C236),\" \",'M&V (ORÇ)'!C236)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I236),\" \",'M&V (ORÇ)'!I236)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J236),\" \",'M&V (ORÇ)'!J236)","v":" "},{"$f":"'M&V (ORÇ)'!K236","v":0},{"$f":"'M&V (ORÇ)'!L236","v":0},0,0]
[null,26,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C237),\" \",'M&V (ORÇ)'!C237)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I237),\" \",'M&V (ORÇ)'!I237)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J237),\" \",'M&V (ORÇ)'!J237)","v":" "},{"$f":"'M&V (ORÇ)'!K237","v":0},{"$f":"'M&V (ORÇ)'!L237","v":0},0,0]
[null,27,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C238),\" \",'M&V (ORÇ)'!C238)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I238),\" \",'M&V (ORÇ)'!I238)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J238),\" \",'M&V (ORÇ)'!J238)","v":" "},{"$f":"'M&V (ORÇ)'!K238","v":0},{"$f":"'M&V (ORÇ)'!L238","v":0},0,0]
[null,28,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C239),\" \",'M&V (ORÇ)'!C239)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I239),\" \",'M&V (ORÇ)'!I239)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J239),\" \",'M&V (ORÇ)'!J239)","v":" "},{"$f":"'M&V (ORÇ)'!K239","v":0},{"$f":"'M&V (ORÇ)'!L239","v":0},0,0]
[null,29,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C240),\" \",'M&V (ORÇ)'!C240)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I240),\" \",'M&V (ORÇ)'!I240)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J240),\" \",'M&V (ORÇ)'!J240)","v":" "},{"$f":"'M&V (ORÇ)'!K240","v":0},{"$f":"'M&V (ORÇ)'!L240","v":0},0,0]
[null,30,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C241),\" \",'M&V (ORÇ)'!C241)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I241),\" \",'M&V (ORÇ)'!I241)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J241),\" \",'M&V (ORÇ)'!J241)","v":" "},{"$f":"'M&V (ORÇ)'!K241","v":0},{"$f":"'M&V (ORÇ)'!L241","v":0},0,0]
[null,31,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C242),\" \",'M&V (ORÇ)'!C242)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I242),\" \",'M&V (ORÇ)'!I242)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J242),\" \",'M&V (ORÇ)'!J242)","v":" "},{"$f":"'M&V (ORÇ)'!K242","v":0},{"$f":"'M&V (ORÇ)'!L242","v":0},0,0]
[null,32,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C243),\" \",'M&V (ORÇ)'!C243)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I243),\" \",'M&V (ORÇ)'!I243)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J243),\" \",'M&V (ORÇ)'!J243)","v":" "},{"$f":"'M&V (ORÇ)'!K243","v":0},{"$f":"'M&V (ORÇ)'!L243","v":0},0,0]
[null,33,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C244),\" \",'M&V (ORÇ)'!C244)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I244),\" \",'M&V (ORÇ)'!I244)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J244),\" \",'M&V (ORÇ)'!J244)","v":" "},{"$f":"'M&V (ORÇ)'!K244","v":0},{"$f":"'M&V (ORÇ)'!L244","v":0},0,{"$f":"M251-O251-P251","v":0}]
[null,34,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C245),\" \",'M&V (ORÇ)'!C245)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I245),\" \",'M&V (ORÇ)'!I245)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J245),\" \",'M&V (ORÇ)'!J245)","v":" "},{"$f":"'M&V (ORÇ)'!K245","v":0},{"$f":"'M&V (ORÇ)'!L245","v":0},0,0]
[null,35,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C246),\" \",'M&V (ORÇ)'!C246)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I246),\" \",'M&V (ORÇ)'!I246)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J246),\" \",'M&V (ORÇ)'!J246)","v":" "},{"$f":"'M&V (ORÇ)'!K246","v":0},{"$f":"'M&V (ORÇ)'!L246","v":0},0,0]
[null,36,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C247),\" \",'M&V (ORÇ)'!C247)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I247),\" \",'M&V (ORÇ)'!I247)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J247),\" \",'M&V (ORÇ)'!J247)","v":" "},{"$f":"'M&V (ORÇ)'!K247","v":0},{"$f":"'M&V (ORÇ)'!L247","v":0},0,0]
[null,37,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C248),\" \",'M&V (ORÇ)'!C248)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I248),\" \",'M&V (ORÇ)'!I248)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J248),\" \",'M&V (ORÇ)'!J248)","v":" "},{"$f":"'M&V (ORÇ)'!K248","v":0},{"$f":"'M&V (ORÇ)'!L248","v":0},0,0]
[null,38,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C249),\" \",'M&V (ORÇ)'!C249)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I249),\" \",'M&V (ORÇ)'!I249)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J249),\" \",'M&V (ORÇ)'!J249)","v":" "},{"$f":"'M&V (ORÇ)'!K249","v":0},{"$f":"'M&V (ORÇ)'!L249","v":0},0,0]
[null,39,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C250),\" \",'M&V (ORÇ)'!C250)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I250),\" \",'M&V (ORÇ)'!I250)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J250),\" \",'M&V (ORÇ)'!J250)","v":" "},{"$f":"'M&V (ORÇ)'!K250","v":0},{"$f":"'M&V (ORÇ)'!L250","v":0},0,0]
[null,40,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C251),\" \",'M&V (ORÇ)'!C251)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I251),\" \",'M&V (ORÇ)'!I251)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J251),\" \",'M&V (ORÇ)'!J251)","v":" "},{"$f":"'M&V (ORÇ)'!K251","v":0},{"$f":"'M&V (ORÇ)'!L251","v":0},0,0]
[null,41,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C252),\" \",'M&V (ORÇ)'!C252)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I252),\" \",'M&V (ORÇ)'!I252)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J252),\" \",'M&V (ORÇ)'!J252)","v":" "},{"$f":"'M&V (ORÇ)'!K252","v":0},{"$f":"'M&V (ORÇ)'!L252","v":0},0,0]
[null,42,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C253),\" \",'M&V (ORÇ)'!C253)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I253),\" \",'M&V (ORÇ)'!I253)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J253),\" \",'M&V (ORÇ)'!J253)","v":" "},{"$f":"'M&V (ORÇ)'!K253","v":0},{"$f":"'M&V (ORÇ)'!L253","v":0},0,0]
[null,43,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C254),\" \",'M&V (ORÇ)'!C254)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I254),\" \",'M&V (ORÇ)'!I254)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J254),\" \",'M&V (ORÇ)'!J254)","v":" "},{"$f":"'M&V (ORÇ)'!K254","v":0},{"$f":"'M&V (ORÇ)'!L254","v":0},0,0]
[null,44,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C255),\" \",'M&V (ORÇ)'!C255)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I255),\" \",'M&V (ORÇ)'!I255)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J255),\" \",'M&V (ORÇ)'!J255)","v":" "},{"$f":"'M&V (ORÇ)'!K255","v":0},{"$f":"'M&V (ORÇ)'!L255","v":0},0,0]
[null,45,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C256),\" \",'M&V (ORÇ)'!C256)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I256),\" \",'M&V (ORÇ)'!I256)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J256),\" \",'M&V (ORÇ)'!J256)","v":" "},{"$f":"'M&V (ORÇ)'!K256","v":0},{"$f":"'M&V (ORÇ)'!L256","v":0},0,0]
[null,46,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C257),\" \",'M&V (ORÇ)'!C257)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I257),\" \",'M&V (ORÇ)'!I257)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J257),\" \",'M&V (ORÇ)'!J257)","v":" "},{"$f":"'M&V (ORÇ)'!K257","v":0},{"$f":"'M&V (ORÇ)'!L257","v":0},0,0]
[null,47,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C258),\" \",'M&V (ORÇ)'!C258)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I258),\" \",'M&V (ORÇ)'!I258)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J258),\" \",'M&V (ORÇ)'!J258)","v":" "},{"$f":"'M&V (ORÇ)'!K258","v":0},{"$f":"'M&V (ORÇ)'!L258","v":0},0,0]
[null,48,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C259),\" \",'M&V (ORÇ)'!C259)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I259),\" \",'M&V (ORÇ)'!I259)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J259),\" \",'M&V (ORÇ)'!J259)","v":" "},{"$f":"'M&V (ORÇ)'!K259","v":0},{"$f":"'M&V (ORÇ)'!L259","v":0},0,0]
[null,49,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C260),\" \",'M&V (ORÇ)'!C260)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I260),\" \",'M&V (ORÇ)'!I260)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J260),\" \",'M&V (ORÇ)'!J260)","v":" "},{"$f":"'M&V (ORÇ)'!K260","v":0},{"$f":"'M&V (ORÇ)'!L260","v":0},0,0]
[null,50,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C261),\" \",'M&V (ORÇ)'!C261)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I261),\" \",'M&V (ORÇ)'!I261)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J261),\" \",'M&V (ORÇ)'!J261)","v":" "},{"$f":"'M&V (ORÇ)'!K261","v":0},{"$f":"'M&V (ORÇ)'!L261","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação motores - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M219:M268)","v":0},{"$f":"SUM(N219:N268)","v":0},{"$f":"SUM(O219:O268)","v":0},{"$f":"SUM(P219:P268)","v":0}]
[null,null,"Sub total - Custos medição e verificação motores",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M216,M269)","v":0},{"$f":"SUM(N216,N269)","v":0},{"$f":"SUM(O216,O269)","v":0},{"$f":"SUM(P216,P269)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B272","v":"PERÍODO DE REFERÊNCIA"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C265),\" \",'M&V (ORÇ)'!C265)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I265),\" \",'M&V (ORÇ)'!I265)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J265),\" \",'M&V (ORÇ)'!J265)","v":" "},{"$f":"'M&V (ORÇ)'!K265","v":0},{"$f":"'M&V (ORÇ)'!L265","v":0},{"$f":"IF(J274=\"\",0,K274*L274)","v":0},{"$f":"M274-O274-P274","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C266),\" \",'M&V (ORÇ)'!C266)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I266),\" \",'M&V (ORÇ)'!I266)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J266),\" \",'M&V (ORÇ)'!J266)","v":" "},{"$f":"'M&V (ORÇ)'!K266","v":0},{"$f":"'M&V (ORÇ)'!L266","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C267),\" \",'M&V (ORÇ)'!C267)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I267),\" \",'M&V (ORÇ)'!I267)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J267),\" \",'M&V (ORÇ)'!J267)","v":" "},{"$f":"'M&V (ORÇ)'!K267","v":0},{"$f":"'M&V (ORÇ)'!L267","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C268),\" \",'M&V (ORÇ)'!C268)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I268),\" \",'M&V (ORÇ)'!I268)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J268),\" \",'M&V (ORÇ)'!J268)","v":" "},{"$f":"'M&V (ORÇ)'!K268","v":0},{"$f":"'M&V (ORÇ)'!L268","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C269),\" \",'M&V (ORÇ)'!C269)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I269),\" \",'M&V (ORÇ)'!I269)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J269),\" \",'M&V (ORÇ)'!J269)","v":" "},{"$f":"'M&V (ORÇ)'!K269","v":0},{"$f":"'M&V (ORÇ)'!L269","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C270),\" \",'M&V (ORÇ)'!C270)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I270),\" \",'M&V (ORÇ)'!I270)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J270),\" \",'M&V (ORÇ)'!J270)","v":" "},{"$f":"'M&V (ORÇ)'!K270","v":0},{"$f":"'M&V (ORÇ)'!L270","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C271),\" \",'M&V (ORÇ)'!C271)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I271),\" \",'M&V (ORÇ)'!I271)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J271),\" \",'M&V (ORÇ)'!J271)","v":" "},{"$f":"'M&V (ORÇ)'!K271","v":0},{"$f":"'M&V (ORÇ)'!L271","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C272),\" \",'M&V (ORÇ)'!C272)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I272),\" \",'M&V (ORÇ)'!I272)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J272),\" \",'M&V (ORÇ)'!J272)","v":" "},{"$f":"'M&V (ORÇ)'!K272","v":0},{"$f":"'M&V (ORÇ)'!L272","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C273),\" \",'M&V (ORÇ)'!C273)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I273),\" \",'M&V (ORÇ)'!I273)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J273),\" \",'M&V (ORÇ)'!J273)","v":" "},{"$f":"'M&V (ORÇ)'!K273","v":0},{"$f":"'M&V (ORÇ)'!L273","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C274),\" \",'M&V (ORÇ)'!C274)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I274),\" \",'M&V (ORÇ)'!I274)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J274),\" \",'M&V (ORÇ)'!J274)","v":" "},{"$f":"'M&V (ORÇ)'!K274","v":0},{"$f":"'M&V (ORÇ)'!L274","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C275),\" \",'M&V (ORÇ)'!C275)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I275),\" \",'M&V (ORÇ)'!I275)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J275),\" \",'M&V (ORÇ)'!J275)","v":" "},{"$f":"'M&V (ORÇ)'!K275","v":0},{"$f":"'M&V (ORÇ)'!L275","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C276),\" \",'M&V (ORÇ)'!C276)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I276),\" \",'M&V (ORÇ)'!I276)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J276),\" \",'M&V (ORÇ)'!J276)","v":" "},{"$f":"'M&V (ORÇ)'!K276","v":0},{"$f":"'M&V (ORÇ)'!L276","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C277),\" \",'M&V (ORÇ)'!C277)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I277),\" \",'M&V (ORÇ)'!I277)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J277),\" \",'M&V (ORÇ)'!J277)","v":" "},{"$f":"'M&V (ORÇ)'!K277","v":0},{"$f":"'M&V (ORÇ)'!L277","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C278),\" \",'M&V (ORÇ)'!C278)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I278),\" \",'M&V (ORÇ)'!I278)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J278),\" \",'M&V (ORÇ)'!J278)","v":" "},{"$f":"'M&V (ORÇ)'!K278","v":0},{"$f":"'M&V (ORÇ)'!L278","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C279),\" \",'M&V (ORÇ)'!C279)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I279),\" \",'M&V (ORÇ)'!I279)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J279),\" \",'M&V (ORÇ)'!J279)","v":" "},{"$f":"'M&V (ORÇ)'!K279","v":0},{"$f":"'M&V (ORÇ)'!L279","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C280),\" \",'M&V (ORÇ)'!C280)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I280),\" \",'M&V (ORÇ)'!I280)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J280),\" \",'M&V (ORÇ)'!J280)","v":" "},{"$f":"'M&V (ORÇ)'!K280","v":0},{"$f":"'M&V (ORÇ)'!L280","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C281),\" \",'M&V (ORÇ)'!C281)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I281),\" \",'M&V (ORÇ)'!I281)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J281),\" \",'M&V (ORÇ)'!J281)","v":" "},{"$f":"'M&V (ORÇ)'!K281","v":0},{"$f":"'M&V (ORÇ)'!L281","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C282),\" \",'M&V (ORÇ)'!C282)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I282),\" \",'M&V (ORÇ)'!I282)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J282),\" \",'M&V (ORÇ)'!J282)","v":" "},{"$f":"'M&V (ORÇ)'!K282","v":0},{"$f":"'M&V (ORÇ)'!L282","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C283),\" \",'M&V (ORÇ)'!C283)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I283),\" \",'M&V (ORÇ)'!I283)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J283),\" \",'M&V (ORÇ)'!J283)","v":" "},{"$f":"'M&V (ORÇ)'!K283","v":0},{"$f":"'M&V (ORÇ)'!L283","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C284),\" \",'M&V (ORÇ)'!C284)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I284),\" \",'M&V (ORÇ)'!I284)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J284),\" \",'M&V (ORÇ)'!J284)","v":" "},{"$f":"'M&V (ORÇ)'!K284","v":0},{"$f":"'M&V (ORÇ)'!L284","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M274:M293)","v":0},{"$f":"SUM(N274:N293)","v":0},{"$f":"SUM(O274:O293)","v":0},{"$f":"SUM(P274:P293)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B295","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C287),\" \",'M&V (ORÇ)'!C287)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I287),\" \",'M&V (ORÇ)'!I287)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J287),\" \",'M&V (ORÇ)'!J287)","v":" "},{"$f":"'M&V (ORÇ)'!K287","v":0},{"$f":"'M&V (ORÇ)'!L287","v":0},{"$f":"IF(J297=\"\",0,K297*L297)","v":0},{"$f":"M297-O297-P297","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C288),\" \",'M&V (ORÇ)'!C288)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I288),\" \",'M&V (ORÇ)'!I288)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J288),\" \",'M&V (ORÇ)'!J288)","v":" "},{"$f":"'M&V (ORÇ)'!K288","v":0},{"$f":"'M&V (ORÇ)'!L288","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C289),\" \",'M&V (ORÇ)'!C289)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I289),\" \",'M&V (ORÇ)'!I289)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J289),\" \",'M&V (ORÇ)'!J289)","v":" "},{"$f":"'M&V (ORÇ)'!K289","v":0},{"$f":"'M&V (ORÇ)'!L289","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C290),\" \",'M&V (ORÇ)'!C290)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I290),\" \",'M&V (ORÇ)'!I290)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J290),\" \",'M&V (ORÇ)'!J290)","v":" "},{"$f":"'M&V (ORÇ)'!K290","v":0},{"$f":"'M&V (ORÇ)'!L290","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C291),\" \",'M&V (ORÇ)'!C291)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I291),\" \",'M&V (ORÇ)'!I291)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J291),\" \",'M&V (ORÇ)'!J291)","v":" "},{"$f":"'M&V (ORÇ)'!K291","v":0},{"$f":"'M&V (ORÇ)'!L291","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C292),\" \",'M&V (ORÇ)'!C292)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I292),\" \",'M&V (ORÇ)'!I292)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J292),\" \",'M&V (ORÇ)'!J292)","v":" "},{"$f":"'M&V (ORÇ)'!K292","v":0},{"$f":"'M&V (ORÇ)'!L292","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C293),\" \",'M&V (ORÇ)'!C293)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I293),\" \",'M&V (ORÇ)'!I293)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J293),\" \",'M&V (ORÇ)'!J293)","v":" "},{"$f":"'M&V (ORÇ)'!K293","v":0},{"$f":"'M&V (ORÇ)'!L293","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C294),\" \",'M&V (ORÇ)'!C294)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I294),\" \",'M&V (ORÇ)'!I294)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J294),\" \",'M&V (ORÇ)'!J294)","v":" "},{"$f":"'M&V (ORÇ)'!K294","v":0},{"$f":"'M&V (ORÇ)'!L294","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C295),\" \",'M&V (ORÇ)'!C295)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I295),\" \",'M&V (ORÇ)'!I295)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J295),\" \",'M&V (ORÇ)'!J295)","v":" "},{"$f":"'M&V (ORÇ)'!K295","v":0},{"$f":"'M&V (ORÇ)'!L295","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C296),\" \",'M&V (ORÇ)'!C296)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I296),\" \",'M&V (ORÇ)'!I296)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J296),\" \",'M&V (ORÇ)'!J296)","v":" "},{"$f":"'M&V (ORÇ)'!K296","v":0},{"$f":"'M&V (ORÇ)'!L296","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C297),\" \",'M&V (ORÇ)'!C297)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I297),\" \",'M&V (ORÇ)'!I297)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J297),\" \",'M&V (ORÇ)'!J297)","v":" "},{"$f":"'M&V (ORÇ)'!K297","v":0},{"$f":"'M&V (ORÇ)'!L297","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C298),\" \",'M&V (ORÇ)'!C298)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I298),\" \",'M&V (ORÇ)'!I298)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J298),\" \",'M&V (ORÇ)'!J298)","v":" "},{"$f":"'M&V (ORÇ)'!K298","v":0},{"$f":"'M&V (ORÇ)'!L298","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C299),\" \",'M&V (ORÇ)'!C299)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I299),\" \",'M&V (ORÇ)'!I299)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J299),\" \",'M&V (ORÇ)'!J299)","v":" "},{"$f":"'M&V (ORÇ)'!K299","v":0},{"$f":"'M&V (ORÇ)'!L299","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C300),\" \",'M&V (ORÇ)'!C300)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I300),\" \",'M&V (ORÇ)'!I300)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J300),\" \",'M&V (ORÇ)'!J300)","v":" "},{"$f":"'M&V (ORÇ)'!K300","v":0},{"$f":"'M&V (ORÇ)'!L300","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C301),\" \",'M&V (ORÇ)'!C301)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I301),\" \",'M&V (ORÇ)'!I301)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J301),\" \",'M&V (ORÇ)'!J301)","v":" "},{"$f":"'M&V (ORÇ)'!K301","v":0},{"$f":"'M&V (ORÇ)'!L301","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C302),\" \",'M&V (ORÇ)'!C302)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I302),\" \",'M&V (ORÇ)'!I302)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J302),\" \",'M&V (ORÇ)'!J302)","v":" "},{"$f":"'M&V (ORÇ)'!K302","v":0},{"$f":"'M&V (ORÇ)'!L302","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C303),\" \",'M&V (ORÇ)'!C303)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I303),\" \",'M&V (ORÇ)'!I303)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J303),\" \",'M&V (ORÇ)'!J303)","v":" "},{"$f":"'M&V (ORÇ)'!K303","v":0},{"$f":"'M&V (ORÇ)'!L303","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C304),\" \",'M&V (ORÇ)'!C304)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I304),\" \",'M&V (ORÇ)'!I304)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J304),\" \",'M&V (ORÇ)'!J304)","v":" "},{"$f":"'M&V (ORÇ)'!K304","v":0},{"$f":"'M&V (ORÇ)'!L304","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C305),\" \",'M&V (ORÇ)'!C305)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I305),\" \",'M&V (ORÇ)'!I305)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J305),\" \",'M&V (ORÇ)'!J305)","v":" "},{"$f":"'M&V (ORÇ)'!K305","v":0},{"$f":"'M&V (ORÇ)'!L305","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C306),\" \",'M&V (ORÇ)'!C306)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I306),\" \",'M&V (ORÇ)'!I306)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J306),\" \",'M&V (ORÇ)'!J306)","v":" "},{"$f":"'M&V (ORÇ)'!K306","v":0},{"$f":"'M&V (ORÇ)'!L306","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M297:M316)","v":0},{"$f":"SUM(N297:N316)","v":0},{"$f":"SUM(O297:O316)","v":0},{"$f":"SUM(P297:P316)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M294,M317)","v":0},{"$f":"SUM(N294,N317)","v":0},{"$f":"SUM(O294,O317)","v":0},{"$f":"SUM(P294,P317)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B320","v":"PERÍODO DE REFERÊNCIA"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C310),\" \",'M&V (ORÇ)'!C310)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I310),\" \",'M&V (ORÇ)'!I310)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J310),\" \",'M&V (ORÇ)'!J310)","v":" "},{"$f":"'M&V (ORÇ)'!K310","v":0},{"$f":"'M&V (ORÇ)'!L310","v":0},{"$f":"IF(J322=\"\",0,K322*L322)","v":0},{"$f":"M322-O322-P322","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C311),\" \",'M&V (ORÇ)'!C311)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I311),\" \",'M&V (ORÇ)'!I311)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J311),\" \",'M&V (ORÇ)'!J311)","v":" "},{"$f":"'M&V (ORÇ)'!K311","v":0},{"$f":"'M&V (ORÇ)'!L311","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C312),\" \",'M&V (ORÇ)'!C312)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I312),\" \",'M&V (ORÇ)'!I312)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J312),\" \",'M&V (ORÇ)'!J312)","v":" "},{"$f":"'M&V (ORÇ)'!K312","v":0},{"$f":"'M&V (ORÇ)'!L312","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C313),\" \",'M&V (ORÇ)'!C313)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I313),\" \",'M&V (ORÇ)'!I313)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J313),\" \",'M&V (ORÇ)'!J313)","v":" "},{"$f":"'M&V (ORÇ)'!K313","v":0},{"$f":"'M&V (ORÇ)'!L313","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C314),\" \",'M&V (ORÇ)'!C314)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I314),\" \",'M&V (ORÇ)'!I314)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J314),\" \",'M&V (ORÇ)'!J314)","v":" "},{"$f":"'M&V (ORÇ)'!K314","v":0},{"$f":"'M&V (ORÇ)'!L314","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C315),\" \",'M&V (ORÇ)'!C315)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I315),\" \",'M&V (ORÇ)'!I315)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J315),\" \",'M&V (ORÇ)'!J315)","v":" "},{"$f":"'M&V (ORÇ)'!K315","v":0},{"$f":"'M&V (ORÇ)'!L315","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C316),\" \",'M&V (ORÇ)'!C316)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I316),\" \",'M&V (ORÇ)'!I316)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J316),\" \",'M&V (ORÇ)'!J316)","v":" "},{"$f":"'M&V (ORÇ)'!K316","v":0},{"$f":"'M&V (ORÇ)'!L316","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C317),\" \",'M&V (ORÇ)'!C317)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I317),\" \",'M&V (ORÇ)'!I317)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J317),\" \",'M&V (ORÇ)'!J317)","v":" "},{"$f":"'M&V (ORÇ)'!K317","v":0},{"$f":"'M&V (ORÇ)'!L317","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C318),\" \",'M&V (ORÇ)'!C318)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I318),\" \",'M&V (ORÇ)'!I318)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J318),\" \",'M&V (ORÇ)'!J318)","v":" "},{"$f":"'M&V (ORÇ)'!K318","v":0},{"$f":"'M&V (ORÇ)'!L318","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C319),\" \",'M&V (ORÇ)'!C319)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I319),\" \",'M&V (ORÇ)'!I319)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J319),\" \",'M&V (ORÇ)'!J319)","v":" "},{"$f":"'M&V (ORÇ)'!K319","v":0},{"$f":"'M&V (ORÇ)'!L319","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M322:M331)","v":0},{"$f":"SUM(N322:N331)","v":0},{"$f":"SUM(O322:O331)","v":0},{"$f":"SUM(P322:P331)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B333","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,null,null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I322),\" \",'M&V (ORÇ)'!I322)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J322),\" \",'M&V (ORÇ)'!J322)","v":" "},{"$f":"'M&V (ORÇ)'!K322","v":0},{"$f":"'M&V (ORÇ)'!L322","v":0},{"$f":"IF(J335=\"\",0,K335*L335)","v":0},{"$f":"M335-O335-P335","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C323),\" \",'M&V (ORÇ)'!C323)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I323),\" \",'M&V (ORÇ)'!I323)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J323),\" \",'M&V (ORÇ)'!J323)","v":" "},{"$f":"'M&V (ORÇ)'!K323","v":0},{"$f":"'M&V (ORÇ)'!L323","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C324),\" \",'M&V (ORÇ)'!C324)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I324),\" \",'M&V (ORÇ)'!I324)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J324),\" \",'M&V (ORÇ)'!J324)","v":" "},{"$f":"'M&V (ORÇ)'!K324","v":0},{"$f":"'M&V (ORÇ)'!L324","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C325),\" \",'M&V (ORÇ)'!C325)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I325),\" \",'M&V (ORÇ)'!I325)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J325),\" \",'M&V (ORÇ)'!J325)","v":" "},{"$f":"'M&V (ORÇ)'!K325","v":0},{"$f":"'M&V (ORÇ)'!L325","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C326),\" \",'M&V (ORÇ)'!C326)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I326),\" \",'M&V (ORÇ)'!I326)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J326),\" \",'M&V (ORÇ)'!J326)","v":" "},{"$f":"'M&V (ORÇ)'!K326","v":0},{"$f":"'M&V (ORÇ)'!L326","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C327),\" \",'M&V (ORÇ)'!C327)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I327),\" \",'M&V (ORÇ)'!I327)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J327),\" \",'M&V (ORÇ)'!J327)","v":" "},{"$f":"'M&V (ORÇ)'!K327","v":0},{"$f":"'M&V (ORÇ)'!L327","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C328),\" \",'M&V (ORÇ)'!C328)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I328),\" \",'M&V (ORÇ)'!I328)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J328),\" \",'M&V (ORÇ)'!J328)","v":" "},{"$f":"'M&V (ORÇ)'!K328","v":0},{"$f":"'M&V (ORÇ)'!L328","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C329),\" \",'M&V (ORÇ)'!C329)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I329),\" \",'M&V (ORÇ)'!I329)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J329),\" \",'M&V (ORÇ)'!J329)","v":" "},{"$f":"'M&V (ORÇ)'!K329","v":0},{"$f":"'M&V (ORÇ)'!L329","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C330),\" \",'M&V (ORÇ)'!C330)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I330),\" \",'M&V (ORÇ)'!I330)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J330),\" \",'M&V (ORÇ)'!J330)","v":" "},{"$f":"'M&V (ORÇ)'!K330","v":0},{"$f":"'M&V (ORÇ)'!L330","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C331),\" \",'M&V (ORÇ)'!C331)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I331),\" \",'M&V (ORÇ)'!I331)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J331),\" \",'M&V (ORÇ)'!J331)","v":" "},{"$f":"'M&V (ORÇ)'!K331","v":0},{"$f":"'M&V (ORÇ)'!L331","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M335:M344)","v":0},{"$f":"SUM(N335:N344)","v":0},{"$f":"SUM(O335:O344)","v":0},{"$f":"SUM(P335:P344)","v":0}]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M332,M345)","v":0},{"$f":"SUM(N332,N345)","v":0},{"$f":"SUM(O332,O345)","v":0},{"$f":"SUM(P332,P345)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B348","v":"PERÍODO DE REFERÊNCIA"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C335),\" \",'M&V (ORÇ)'!C335)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I335),\" \",'M&V (ORÇ)'!I335)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J335),\" \",'M&V (ORÇ)'!J335)","v":" "},{"$f":"'M&V (ORÇ)'!K335","v":0},{"$f":"'M&V (ORÇ)'!L335","v":0},{"$f":"IF(J350=\"\",0,K350*L350)","v":0},{"$f":"M350-O350-P350","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C336),\" \",'M&V (ORÇ)'!C336)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I336),\" \",'M&V (ORÇ)'!I336)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J336),\" \",'M&V (ORÇ)'!J336)","v":" "},{"$f":"'M&V (ORÇ)'!K336","v":0},{"$f":"'M&V (ORÇ)'!L336","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C337),\" \",'M&V (ORÇ)'!C337)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I337),\" \",'M&V (ORÇ)'!I337)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J337),\" \",'M&V (ORÇ)'!J337)","v":" "},{"$f":"'M&V (ORÇ)'!K337","v":0},{"$f":"'M&V (ORÇ)'!L337","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C338),\" \",'M&V (ORÇ)'!C338)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I338),\" \",'M&V (ORÇ)'!I338)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J338),\" \",'M&V (ORÇ)'!J338)","v":" "},{"$f":"'M&V (ORÇ)'!K338","v":0},{"$f":"'M&V (ORÇ)'!L338","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C339),\" \",'M&V (ORÇ)'!C339)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I339),\" \",'M&V (ORÇ)'!I339)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J339),\" \",'M&V (ORÇ)'!J339)","v":" "},{"$f":"'M&V (ORÇ)'!K339","v":0},{"$f":"'M&V (ORÇ)'!L339","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C340),\" \",'M&V (ORÇ)'!C340)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I340),\" \",'M&V (ORÇ)'!I340)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J340),\" \",'M&V (ORÇ)'!J340)","v":" "},{"$f":"'M&V (ORÇ)'!K340","v":0},{"$f":"'M&V (ORÇ)'!L340","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C341),\" \",'M&V (ORÇ)'!C341)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I341),\" \",'M&V (ORÇ)'!I341)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J341),\" \",'M&V (ORÇ)'!J341)","v":" "},{"$f":"'M&V (ORÇ)'!K341","v":0},{"$f":"'M&V (ORÇ)'!L341","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C342),\" \",'M&V (ORÇ)'!C342)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I342),\" \",'M&V (ORÇ)'!I342)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J342),\" \",'M&V (ORÇ)'!J342)","v":" "},{"$f":"'M&V (ORÇ)'!K342","v":0},{"$f":"'M&V (ORÇ)'!L342","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C343),\" \",'M&V (ORÇ)'!C343)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I343),\" \",'M&V (ORÇ)'!I343)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J343),\" \",'M&V (ORÇ)'!J343)","v":" "},{"$f":"'M&V (ORÇ)'!K343","v":0},{"$f":"'M&V (ORÇ)'!L343","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C344),\" \",'M&V (ORÇ)'!C344)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I344),\" \",'M&V (ORÇ)'!I344)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J344),\" \",'M&V (ORÇ)'!J344)","v":" "},{"$f":"'M&V (ORÇ)'!K344","v":0},{"$f":"'M&V (ORÇ)'!L344","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C345),\" \",'M&V (ORÇ)'!C345)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I345),\" \",'M&V (ORÇ)'!I345)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J345),\" \",'M&V (ORÇ)'!J345)","v":" "},{"$f":"'M&V (ORÇ)'!K345","v":0},{"$f":"'M&V (ORÇ)'!L345","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C346),\" \",'M&V (ORÇ)'!C346)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I346),\" \",'M&V (ORÇ)'!I346)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J346),\" \",'M&V (ORÇ)'!J346)","v":" "},{"$f":"'M&V (ORÇ)'!K346","v":0},{"$f":"'M&V (ORÇ)'!L346","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C347),\" \",'M&V (ORÇ)'!C347)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I347),\" \",'M&V (ORÇ)'!I347)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J347),\" \",'M&V (ORÇ)'!J347)","v":" "},{"$f":"'M&V (ORÇ)'!K347","v":0},{"$f":"'M&V (ORÇ)'!L347","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C348),\" \",'M&V (ORÇ)'!C348)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I348),\" \",'M&V (ORÇ)'!I348)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J348),\" \",'M&V (ORÇ)'!J348)","v":" "},{"$f":"'M&V (ORÇ)'!K348","v":0},{"$f":"'M&V (ORÇ)'!L348","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C349),\" \",'M&V (ORÇ)'!C349)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I349),\" \",'M&V (ORÇ)'!I349)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J349),\" \",'M&V (ORÇ)'!J349)","v":" "},{"$f":"'M&V (ORÇ)'!K349","v":0},{"$f":"'M&V (ORÇ)'!L349","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C350),\" \",'M&V (ORÇ)'!C350)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I350),\" \",'M&V (ORÇ)'!I350)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J350),\" \",'M&V (ORÇ)'!J350)","v":" "},{"$f":"'M&V (ORÇ)'!K350","v":0},{"$f":"'M&V (ORÇ)'!L350","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C351),\" \",'M&V (ORÇ)'!C351)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I351),\" \",'M&V (ORÇ)'!I351)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J351),\" \",'M&V (ORÇ)'!J351)","v":" "},{"$f":"'M&V (ORÇ)'!K351","v":0},{"$f":"'M&V (ORÇ)'!L351","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C352),\" \",'M&V (ORÇ)'!C352)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I352),\" \",'M&V (ORÇ)'!I352)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J352),\" \",'M&V (ORÇ)'!J352)","v":" "},{"$f":"'M&V (ORÇ)'!K352","v":0},{"$f":"'M&V (ORÇ)'!L352","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C353),\" \",'M&V (ORÇ)'!C353)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I353),\" \",'M&V (ORÇ)'!I353)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J353),\" \",'M&V (ORÇ)'!J353)","v":" "},{"$f":"'M&V (ORÇ)'!K353","v":0},{"$f":"'M&V (ORÇ)'!L353","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C354),\" \",'M&V (ORÇ)'!C354)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I354),\" \",'M&V (ORÇ)'!I354)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J354),\" \",'M&V (ORÇ)'!J354)","v":" "},{"$f":"'M&V (ORÇ)'!K354","v":0},{"$f":"'M&V (ORÇ)'!L354","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M350:M359)","v":0},{"$f":"SUM(N350:N359)","v":0},{"$f":"SUM(O350:O359)","v":0},{"$f":"SUM(P350:P359)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B371","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C357),\" \",'M&V (ORÇ)'!C357)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I357),\" \",'M&V (ORÇ)'!I357)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J357),\" \",'M&V (ORÇ)'!J357)","v":" "},{"$f":"'M&V (ORÇ)'!K357","v":0},{"$f":"'M&V (ORÇ)'!L357","v":0},{"$f":"IF(J373=\"\",0,K373*L373)","v":0},{"$f":"M373-O373-P373","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C358),\" \",'M&V (ORÇ)'!C358)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I358),\" \",'M&V (ORÇ)'!I358)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J358),\" \",'M&V (ORÇ)'!J358)","v":" "},{"$f":"'M&V (ORÇ)'!K358","v":0},{"$f":"'M&V (ORÇ)'!L358","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C359),\" \",'M&V (ORÇ)'!C359)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I359),\" \",'M&V (ORÇ)'!I359)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J359),\" \",'M&V (ORÇ)'!J359)","v":" "},{"$f":"'M&V (ORÇ)'!K359","v":0},{"$f":"'M&V (ORÇ)'!L359","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C360),\" \",'M&V (ORÇ)'!C360)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I360),\" \",'M&V (ORÇ)'!I360)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J360),\" \",'M&V (ORÇ)'!J360)","v":" "},{"$f":"'M&V (ORÇ)'!K360","v":0},{"$f":"'M&V (ORÇ)'!L360","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C361),\" \",'M&V (ORÇ)'!C361)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I361),\" \",'M&V (ORÇ)'!I361)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J361),\" \",'M&V (ORÇ)'!J361)","v":" "},{"$f":"'M&V (ORÇ)'!K361","v":0},{"$f":"'M&V (ORÇ)'!L361","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C362),\" \",'M&V (ORÇ)'!C362)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I362),\" \",'M&V (ORÇ)'!I362)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J362),\" \",'M&V (ORÇ)'!J362)","v":" "},{"$f":"'M&V (ORÇ)'!K362","v":0},{"$f":"'M&V (ORÇ)'!L362","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C363),\" \",'M&V (ORÇ)'!C363)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I363),\" \",'M&V (ORÇ)'!I363)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J363),\" \",'M&V (ORÇ)'!J363)","v":" "},{"$f":"'M&V (ORÇ)'!K363","v":0},{"$f":"'M&V (ORÇ)'!L363","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C364),\" \",'M&V (ORÇ)'!C364)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I364),\" \",'M&V (ORÇ)'!I364)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J364),\" \",'M&V (ORÇ)'!J364)","v":" "},{"$f":"'M&V (ORÇ)'!K364","v":0},{"$f":"'M&V (ORÇ)'!L364","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C365),\" \",'M&V (ORÇ)'!C365)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I365),\" \",'M&V (ORÇ)'!I365)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J365),\" \",'M&V (ORÇ)'!J365)","v":" "},{"$f":"'M&V (ORÇ)'!K365","v":0},{"$f":"'M&V (ORÇ)'!L365","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C366),\" \",'M&V (ORÇ)'!C366)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I366),\" \",'M&V (ORÇ)'!I366)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J366),\" \",'M&V (ORÇ)'!J366)","v":" "},{"$f":"'M&V (ORÇ)'!K366","v":0},{"$f":"'M&V (ORÇ)'!L366","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C367),\" \",'M&V (ORÇ)'!C367)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I367),\" \",'M&V (ORÇ)'!I367)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J367),\" \",'M&V (ORÇ)'!J367)","v":" "},{"$f":"'M&V (ORÇ)'!K367","v":0},{"$f":"'M&V (ORÇ)'!L367","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C368),\" \",'M&V (ORÇ)'!C368)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I368),\" \",'M&V (ORÇ)'!I368)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J368),\" \",'M&V (ORÇ)'!J368)","v":" "},{"$f":"'M&V (ORÇ)'!K368","v":0},{"$f":"'M&V (ORÇ)'!L368","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C369),\" \",'M&V (ORÇ)'!C369)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I369),\" \",'M&V (ORÇ)'!I369)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J369),\" \",'M&V (ORÇ)'!J369)","v":" "},{"$f":"'M&V (ORÇ)'!K369","v":0},{"$f":"'M&V (ORÇ)'!L369","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C370),\" \",'M&V (ORÇ)'!C370)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I370),\" \",'M&V (ORÇ)'!I370)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J370),\" \",'M&V (ORÇ)'!J370)","v":" "},{"$f":"'M&V (ORÇ)'!K370","v":0},{"$f":"'M&V (ORÇ)'!L370","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C371),\" \",'M&V (ORÇ)'!C371)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I371),\" \",'M&V (ORÇ)'!I371)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J371),\" \",'M&V (ORÇ)'!J371)","v":" "},{"$f":"'M&V (ORÇ)'!K371","v":0},{"$f":"'M&V (ORÇ)'!L371","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C372),\" \",'M&V (ORÇ)'!C372)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I372),\" \",'M&V (ORÇ)'!I372)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J372),\" \",'M&V (ORÇ)'!J372)","v":" "},{"$f":"'M&V (ORÇ)'!K372","v":0},{"$f":"'M&V (ORÇ)'!L372","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C373),\" \",'M&V (ORÇ)'!C373)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I373),\" \",'M&V (ORÇ)'!I373)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J373),\" \",'M&V (ORÇ)'!J373)","v":" "},{"$f":"'M&V (ORÇ)'!K373","v":0},{"$f":"'M&V (ORÇ)'!L373","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C374),\" \",'M&V (ORÇ)'!C374)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I374),\" \",'M&V (ORÇ)'!I374)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J374),\" \",'M&V (ORÇ)'!J374)","v":" "},{"$f":"'M&V (ORÇ)'!K374","v":0},{"$f":"'M&V (ORÇ)'!L374","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C375),\" \",'M&V (ORÇ)'!C375)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I375),\" \",'M&V (ORÇ)'!I375)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J375),\" \",'M&V (ORÇ)'!J375)","v":" "},{"$f":"'M&V (ORÇ)'!K375","v":0},{"$f":"'M&V (ORÇ)'!L375","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C376),\" \",'M&V (ORÇ)'!C376)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I376),\" \",'M&V (ORÇ)'!I376)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J376),\" \",'M&V (ORÇ)'!J376)","v":" "},{"$f":"'M&V (ORÇ)'!K376","v":0},{"$f":"'M&V (ORÇ)'!L376","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M373:M382)","v":0},{"$f":"SUM(N373:N382)","v":0},{"$f":"SUM(O373:O382)","v":0},{"$f":"SUM(P373:P382)","v":0}]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M370,M393)","v":0},{"$f":"SUM(N370,N393)","v":0},{"$f":"SUM(O370,O393)","v":0},{"$f":"SUM(P370,P393)","v":0}]
[null,"OUTROS"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B396","v":"PERÍODO DE REFERÊNCIA"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C380),\" \",'M&V (ORÇ)'!C380)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I380),\" \",'M&V (ORÇ)'!I380)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J380),\" \",'M&V (ORÇ)'!J380)","v":" "},{"$f":"'M&V (ORÇ)'!K380","v":0},{"$f":"'M&V (ORÇ)'!L380","v":0},{"$f":"IF(J398=\"\",0,K398*L398)","v":0},{"$f":"M398-O398-P398","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C381),\" \",'M&V (ORÇ)'!C381)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I381),\" \",'M&V (ORÇ)'!I381)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J381),\" \",'M&V (ORÇ)'!J381)","v":" "},{"$f":"'M&V (ORÇ)'!K381","v":0},{"$f":"'M&V (ORÇ)'!L381","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C382),\" \",'M&V (ORÇ)'!C382)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I382),\" \",'M&V (ORÇ)'!I382)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J382),\" \",'M&V (ORÇ)'!J382)","v":" "},{"$f":"'M&V (ORÇ)'!K382","v":0},{"$f":"'M&V (ORÇ)'!L382","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C383),\" \",'M&V (ORÇ)'!C383)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I383),\" \",'M&V (ORÇ)'!I383)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J383),\" \",'M&V (ORÇ)'!J383)","v":" "},{"$f":"'M&V (ORÇ)'!K383","v":0},{"$f":"'M&V (ORÇ)'!L383","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C384),\" \",'M&V (ORÇ)'!C384)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I384),\" \",'M&V (ORÇ)'!I384)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J384),\" \",'M&V (ORÇ)'!J384)","v":" "},{"$f":"'M&V (ORÇ)'!K384","v":0},{"$f":"'M&V (ORÇ)'!L384","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C385),\" \",'M&V (ORÇ)'!C385)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I385),\" \",'M&V (ORÇ)'!I385)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J385),\" \",'M&V (ORÇ)'!J385)","v":" "},{"$f":"'M&V (ORÇ)'!K385","v":0},{"$f":"'M&V (ORÇ)'!L385","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C386),\" \",'M&V (ORÇ)'!C386)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I386),\" \",'M&V (ORÇ)'!I386)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J386),\" \",'M&V (ORÇ)'!J386)","v":" "},{"$f":"'M&V (ORÇ)'!K386","v":0},{"$f":"'M&V (ORÇ)'!L386","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C387),\" \",'M&V (ORÇ)'!C387)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I387),\" \",'M&V (ORÇ)'!I387)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J387),\" \",'M&V (ORÇ)'!J387)","v":" "},{"$f":"'M&V (ORÇ)'!K387","v":0},{"$f":"'M&V (ORÇ)'!L387","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C388),\" \",'M&V (ORÇ)'!C388)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I388),\" \",'M&V (ORÇ)'!I388)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J388),\" \",'M&V (ORÇ)'!J388)","v":" "},{"$f":"'M&V (ORÇ)'!K388","v":0},{"$f":"'M&V (ORÇ)'!L388","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C389),\" \",'M&V (ORÇ)'!C389)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I389),\" \",'M&V (ORÇ)'!I389)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J389),\" \",'M&V (ORÇ)'!J389)","v":" "},{"$f":"'M&V (ORÇ)'!K389","v":0},{"$f":"'M&V (ORÇ)'!L389","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C390),\" \",'M&V (ORÇ)'!C390)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I390),\" \",'M&V (ORÇ)'!I390)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J390),\" \",'M&V (ORÇ)'!J390)","v":" "},{"$f":"'M&V (ORÇ)'!K390","v":0},{"$f":"'M&V (ORÇ)'!L390","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C391),\" \",'M&V (ORÇ)'!C391)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I391),\" \",'M&V (ORÇ)'!I391)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J391),\" \",'M&V (ORÇ)'!J391)","v":" "},{"$f":"'M&V (ORÇ)'!K391","v":0},{"$f":"'M&V (ORÇ)'!L391","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C392),\" \",'M&V (ORÇ)'!C392)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I392),\" \",'M&V (ORÇ)'!I392)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J392),\" \",'M&V (ORÇ)'!J392)","v":" "},{"$f":"'M&V (ORÇ)'!K392","v":0},{"$f":"'M&V (ORÇ)'!L392","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C393),\" \",'M&V (ORÇ)'!C393)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I393),\" \",'M&V (ORÇ)'!I393)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J393),\" \",'M&V (ORÇ)'!J393)","v":" "},{"$f":"'M&V (ORÇ)'!K393","v":0},{"$f":"'M&V (ORÇ)'!L393","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C394),\" \",'M&V (ORÇ)'!C394)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I394),\" \",'M&V (ORÇ)'!I394)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J394),\" \",'M&V (ORÇ)'!J394)","v":" "},{"$f":"'M&V (ORÇ)'!K394","v":0},{"$f":"'M&V (ORÇ)'!L394","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C395),\" \",'M&V (ORÇ)'!C395)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I395),\" \",'M&V (ORÇ)'!I395)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J395),\" \",'M&V (ORÇ)'!J395)","v":" "},{"$f":"'M&V (ORÇ)'!K395","v":0},{"$f":"'M&V (ORÇ)'!L395","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C396),\" \",'M&V (ORÇ)'!C396)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I396),\" \",'M&V (ORÇ)'!I396)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J396),\" \",'M&V (ORÇ)'!J396)","v":" "},{"$f":"'M&V (ORÇ)'!K396","v":0},{"$f":"'M&V (ORÇ)'!L396","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C397),\" \",'M&V (ORÇ)'!C397)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I397),\" \",'M&V (ORÇ)'!I397)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J397),\" \",'M&V (ORÇ)'!J397)","v":" "},{"$f":"'M&V (ORÇ)'!K397","v":0},{"$f":"'M&V (ORÇ)'!L397","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C398),\" \",'M&V (ORÇ)'!C398)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I398),\" \",'M&V (ORÇ)'!I398)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J398),\" \",'M&V (ORÇ)'!J398)","v":" "},{"$f":"'M&V (ORÇ)'!K398","v":0},{"$f":"'M&V (ORÇ)'!L398","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C399),\" \",'M&V (ORÇ)'!C399)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I399),\" \",'M&V (ORÇ)'!I399)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J399),\" \",'M&V (ORÇ)'!J399)","v":" "},{"$f":"'M&V (ORÇ)'!K399","v":0},{"$f":"'M&V (ORÇ)'!L399","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação outros - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M398:M407)","v":0},{"$f":"SUM(N398:N407)","v":0},{"$f":"SUM(O398:O407)","v":0},{"$f":"SUM(P398:P407)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B419","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C402),\" \",'M&V (ORÇ)'!C402)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I402),\" \",'M&V (ORÇ)'!I402)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J402),\" \",'M&V (ORÇ)'!J402)","v":" "},{"$f":"'M&V (ORÇ)'!K402","v":0},{"$f":"'M&V (ORÇ)'!L402","v":0},{"$f":"IF(J421=\"\",0,K421*L421)","v":0},{"$f":"M421-O421-P421","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C403),\" \",'M&V (ORÇ)'!C403)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I403),\" \",'M&V (ORÇ)'!I403)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J403),\" \",'M&V (ORÇ)'!J403)","v":" "},{"$f":"'M&V (ORÇ)'!K403","v":0},{"$f":"'M&V (ORÇ)'!L403","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C404),\" \",'M&V (ORÇ)'!C404)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I404),\" \",'M&V (ORÇ)'!I404)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J404),\" \",'M&V (ORÇ)'!J404)","v":" "},{"$f":"'M&V (ORÇ)'!K404","v":0},{"$f":"'M&V (ORÇ)'!L404","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C405),\" \",'M&V (ORÇ)'!C405)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I405),\" \",'M&V (ORÇ)'!I405)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J405),\" \",'M&V (ORÇ)'!J405)","v":" "},{"$f":"'M&V (ORÇ)'!K405","v":0},{"$f":"'M&V (ORÇ)'!L405","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C406),\" \",'M&V (ORÇ)'!C406)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I406),\" \",'M&V (ORÇ)'!I406)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J406),\" \",'M&V (ORÇ)'!J406)","v":" "},{"$f":"'M&V (ORÇ)'!K406","v":0},{"$f":"'M&V (ORÇ)'!L406","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C407),\" \",'M&V (ORÇ)'!C407)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I407),\" \",'M&V (ORÇ)'!I407)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J407),\" \",'M&V (ORÇ)'!J407)","v":" "},{"$f":"'M&V (ORÇ)'!K407","v":0},{"$f":"'M&V (ORÇ)'!L407","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C408),\" \",'M&V (ORÇ)'!C408)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I408),\" \",'M&V (ORÇ)'!I408)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J408),\" \",'M&V (ORÇ)'!J408)","v":" "},{"$f":"'M&V (ORÇ)'!K408","v":0},{"$f":"'M&V (ORÇ)'!L408","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C409),\" \",'M&V (ORÇ)'!C409)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I409),\" \",'M&V (ORÇ)'!I409)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J409),\" \",'M&V (ORÇ)'!J409)","v":" "},{"$f":"'M&V (ORÇ)'!K409","v":0},{"$f":"'M&V (ORÇ)'!L409","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C410),\" \",'M&V (ORÇ)'!C410)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I410),\" \",'M&V (ORÇ)'!I410)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J410),\" \",'M&V (ORÇ)'!J410)","v":" "},{"$f":"'M&V (ORÇ)'!K410","v":0},{"$f":"'M&V (ORÇ)'!L410","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C411),\" \",'M&V (ORÇ)'!C411)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I411),\" \",'M&V (ORÇ)'!I411)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J411),\" \",'M&V (ORÇ)'!J411)","v":" "},{"$f":"'M&V (ORÇ)'!K411","v":0},{"$f":"'M&V (ORÇ)'!L411","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C412),\" \",'M&V (ORÇ)'!C412)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I412),\" \",'M&V (ORÇ)'!I412)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J412),\" \",'M&V (ORÇ)'!J412)","v":" "},{"$f":"'M&V (ORÇ)'!K412","v":0},{"$f":"'M&V (ORÇ)'!L412","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C413),\" \",'M&V (ORÇ)'!C413)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I413),\" \",'M&V (ORÇ)'!I413)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J413),\" \",'M&V (ORÇ)'!J413)","v":" "},{"$f":"'M&V (ORÇ)'!K413","v":0},{"$f":"'M&V (ORÇ)'!L413","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C414),\" \",'M&V (ORÇ)'!C414)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I414),\" \",'M&V (ORÇ)'!I414)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J414),\" \",'M&V (ORÇ)'!J414)","v":" "},{"$f":"'M&V (ORÇ)'!K414","v":0},{"$f":"'M&V (ORÇ)'!L414","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C415),\" \",'M&V (ORÇ)'!C415)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I415),\" \",'M&V (ORÇ)'!I415)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J415),\" \",'M&V (ORÇ)'!J415)","v":" "},{"$f":"'M&V (ORÇ)'!K415","v":0},{"$f":"'M&V (ORÇ)'!L415","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C416),\" \",'M&V (ORÇ)'!C416)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I416),\" \",'M&V (ORÇ)'!I416)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J416),\" \",'M&V (ORÇ)'!J416)","v":" "},{"$f":"'M&V (ORÇ)'!K416","v":0},{"$f":"'M&V (ORÇ)'!L416","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C417),\" \",'M&V (ORÇ)'!C417)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I417),\" \",'M&V (ORÇ)'!I417)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J417),\" \",'M&V (ORÇ)'!J417)","v":" "},{"$f":"'M&V (ORÇ)'!K417","v":0},{"$f":"'M&V (ORÇ)'!L417","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C418),\" \",'M&V (ORÇ)'!C418)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I418),\" \",'M&V (ORÇ)'!I418)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J418),\" \",'M&V (ORÇ)'!J418)","v":" "},{"$f":"'M&V (ORÇ)'!K418","v":0},{"$f":"'M&V (ORÇ)'!L418","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C419),\" \",'M&V (ORÇ)'!C419)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I419),\" \",'M&V (ORÇ)'!I419)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J419),\" \",'M&V (ORÇ)'!J419)","v":" "},{"$f":"'M&V (ORÇ)'!K419","v":0},{"$f":"'M&V (ORÇ)'!L419","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C420),\" \",'M&V (ORÇ)'!C420)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I420),\" \",'M&V (ORÇ)'!I420)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J420),\" \",'M&V (ORÇ)'!J420)","v":" "},{"$f":"'M&V (ORÇ)'!K420","v":0},{"$f":"'M&V (ORÇ)'!L420","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C421),\" \",'M&V (ORÇ)'!C421)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I421),\" \",'M&V (ORÇ)'!I421)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J421),\" \",'M&V (ORÇ)'!J421)","v":" "},{"$f":"'M&V (ORÇ)'!K421","v":0},{"$f":"'M&V (ORÇ)'!L421","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação outros - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M421:M430)","v":0},{"$f":"SUM(N421:N430)","v":0},{"$f":"SUM(O421:O430)","v":0},{"$f":"SUM(P421:P430)","v":0}]
[null,null,"Sub total - Custos medição e verificação outros",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M418,M441)","v":0},{"$f":"SUM(N418,N441)","v":0},{"$f":"SUM(O418,O441)","v":0},{"$f":"SUM(P418,P441)","v":0}]
[null,"FONTE INCENTIVADA"]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B444","v":"PERÍODO PÓS-RETROFIT"}]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C425),\" \",'M&V (ORÇ)'!C425)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I425),\" \",'M&V (ORÇ)'!I425)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J425),\" \",'M&V (ORÇ)'!J425)","v":" "},{"$f":"'M&V (ORÇ)'!K425","v":0},{"$f":"'M&V (ORÇ)'!L425","v":0},{"$f":"IF(J446=\"\",0,K446*L446)","v":0},{"$f":"M446-O446-P446","v":0}]
[null,2,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C426),\" \",'M&V (ORÇ)'!C426)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I426),\" \",'M&V (ORÇ)'!I426)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J426),\" \",'M&V (ORÇ)'!J426)","v":" "},{"$f":"'M&V (ORÇ)'!K426","v":0},{"$f":"'M&V (ORÇ)'!L426","v":0},{"$f":"IF(J447=\"\",0,K447*L447)","v":0},0]
[null,3,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C427),\" \",'M&V (ORÇ)'!C427)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I427),\" \",'M&V (ORÇ)'!I427)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J427),\" \",'M&V (ORÇ)'!J427)","v":" "},{"$f":"'M&V (ORÇ)'!K427","v":0},{"$f":"'M&V (ORÇ)'!L427","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C428),\" \",'M&V (ORÇ)'!C428)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I428),\" \",'M&V (ORÇ)'!I428)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J428),\" \",'M&V (ORÇ)'!J428)","v":" "},{"$f":"'M&V (ORÇ)'!K428","v":0},{"$f":"'M&V (ORÇ)'!L428","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C429),\" \",'M&V (ORÇ)'!C429)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I429),\" \",'M&V (ORÇ)'!I429)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J429),\" \",'M&V (ORÇ)'!J429)","v":" "},{"$f":"'M&V (ORÇ)'!K429","v":0},{"$f":"'M&V (ORÇ)'!L429","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C430),\" \",'M&V (ORÇ)'!C430)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I430),\" \",'M&V (ORÇ)'!I430)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J430),\" \",'M&V (ORÇ)'!J430)","v":" "},{"$f":"'M&V (ORÇ)'!K430","v":0},{"$f":"'M&V (ORÇ)'!L430","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C431),\" \",'M&V (ORÇ)'!C431)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I431),\" \",'M&V (ORÇ)'!I431)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J431),\" \",'M&V (ORÇ)'!J431)","v":" "},{"$f":"'M&V (ORÇ)'!K431","v":0},{"$f":"'M&V (ORÇ)'!L431","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C432),\" \",'M&V (ORÇ)'!C432)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I432),\" \",'M&V (ORÇ)'!I432)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J432),\" \",'M&V (ORÇ)'!J432)","v":" "},{"$f":"'M&V (ORÇ)'!K432","v":0},{"$f":"'M&V (ORÇ)'!L432","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C433),\" \",'M&V (ORÇ)'!C433)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I433),\" \",'M&V (ORÇ)'!I433)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J433),\" \",'M&V (ORÇ)'!J433)","v":" "},{"$f":"'M&V (ORÇ)'!K433","v":0},{"$f":"'M&V (ORÇ)'!L433","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C434),\" \",'M&V (ORÇ)'!C434)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I434),\" \",'M&V (ORÇ)'!I434)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J434),\" \",'M&V (ORÇ)'!J434)","v":" "},{"$f":"'M&V (ORÇ)'!K434","v":0},{"$f":"'M&V (ORÇ)'!L434","v":0},0,0]
[null,11,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C435),\" \",'M&V (ORÇ)'!C435)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I435),\" \",'M&V (ORÇ)'!I435)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J435),\" \",'M&V (ORÇ)'!J435)","v":" "},{"$f":"'M&V (ORÇ)'!K435","v":0},{"$f":"'M&V (ORÇ)'!L435","v":0},0,0]
[null,12,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C436),\" \",'M&V (ORÇ)'!C436)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I436),\" \",'M&V (ORÇ)'!I436)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J436),\" \",'M&V (ORÇ)'!J436)","v":" "},{"$f":"'M&V (ORÇ)'!K436","v":0},{"$f":"'M&V (ORÇ)'!L436","v":0},0,0]
[null,13,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C437),\" \",'M&V (ORÇ)'!C437)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I437),\" \",'M&V (ORÇ)'!I437)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J437),\" \",'M&V (ORÇ)'!J437)","v":" "},{"$f":"'M&V (ORÇ)'!K437","v":0},{"$f":"'M&V (ORÇ)'!L437","v":0},0,0]
[null,14,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C438),\" \",'M&V (ORÇ)'!C438)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I438),\" \",'M&V (ORÇ)'!I438)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J438),\" \",'M&V (ORÇ)'!J438)","v":" "},{"$f":"'M&V (ORÇ)'!K438","v":0},{"$f":"'M&V (ORÇ)'!L438","v":0},0,0]
[null,15,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C439),\" \",'M&V (ORÇ)'!C439)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I439),\" \",'M&V (ORÇ)'!I439)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J439),\" \",'M&V (ORÇ)'!J439)","v":" "},{"$f":"'M&V (ORÇ)'!K439","v":0},{"$f":"'M&V (ORÇ)'!L439","v":0},0,0]
[null,16,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C440),\" \",'M&V (ORÇ)'!C440)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I440),\" \",'M&V (ORÇ)'!I440)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J440),\" \",'M&V (ORÇ)'!J440)","v":" "},{"$f":"'M&V (ORÇ)'!K440","v":0},{"$f":"'M&V (ORÇ)'!L440","v":0},0,0]
[null,17,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C441),\" \",'M&V (ORÇ)'!C441)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I441),\" \",'M&V (ORÇ)'!I441)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J441),\" \",'M&V (ORÇ)'!J441)","v":" "},{"$f":"'M&V (ORÇ)'!K441","v":0},{"$f":"'M&V (ORÇ)'!L441","v":0},0,0]
[null,18,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C442),\" \",'M&V (ORÇ)'!C442)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I442),\" \",'M&V (ORÇ)'!I442)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J442),\" \",'M&V (ORÇ)'!J442)","v":" "},{"$f":"'M&V (ORÇ)'!K442","v":0},{"$f":"'M&V (ORÇ)'!L442","v":0},0,0]
[null,19,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C443),\" \",'M&V (ORÇ)'!C443)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I443),\" \",'M&V (ORÇ)'!I443)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J443),\" \",'M&V (ORÇ)'!J443)","v":" "},{"$f":"'M&V (ORÇ)'!K443","v":0},{"$f":"'M&V (ORÇ)'!L443","v":0},0,0]
[null,20,{"$f":"IF(ISBLANK('M&V (ORÇ)'!C444),\" \",'M&V (ORÇ)'!C444)","v":" "},null,null,null,null,null,{"$f":"IF(ISBLANK('M&V (ORÇ)'!I444),\" \",'M&V (ORÇ)'!I444)","v":" "},{"$f":"IF(ISBLANK('M&V (ORÇ)'!J444),\" \",'M&V (ORÇ)'!J444)","v":" "},{"$f":"'M&V (ORÇ)'!K444","v":0},{"$f":"'M&V (ORÇ)'!L444","v":0},0,0]
[null,null,"Sub total - Custos medição e verificação fonte incentivada",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M446:M455)","v":0},{"$f":"SUM(N446:N455)","v":0},{"$f":"SUM(O446:O455)","v":0},{"$f":"SUM(P446:P455)","v":0}]
[null,null,"Sub total - Custos medição e verificação",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M114,M162,M270,M318,M346,M394,M442,M466)","v":0},{"$f":"SUM(N114,N162,N270,N318,N346,N394,N442,N466)","v":0},{"$f":"SUM(O114,O162,O270,O318,O346,O394,O442,O466)","v":0},{"$f":"SUM(P114,P162,P270,P318,P346,P394,P442,P466)","v":0}]

{"sheet":"Treinamento (ORÇ)","index":15,"n_rows":44,"n_cols":16,"rows_kept":44,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,2,9],[3,1,3,7],[4,2,4,7],[5,2,5,7],[6,2,6,7],[18,1,18,9],[19,1,19,9],[20,1,20,9],[21,1,21,9],[7,2,7,7],[8,2,8,7],[9,2,9,7],[10,2,10,7],[11,2,11,7],[12,2,12,7],[13,2,13,7],[14,2,14,9],[15,1,15,9],[16,1,16,9],[17,1,17,9],[34,2,34,7],[23,1,23,9],[27,2,27,7],[28,2,28,7],[22,1,22,9],[31,2,31,7],[25,2,25,7],[26,2,26,7],[29,2,29,7],[30,2,30,7],[22,13,22,15],[43,13,43,15],[42,1,42,9],[43,1,43,9],[43,10,43,12],[36,1,36,9],[37,1,37,9],[38,1,38,9],[39,1,39,9],[40,1,40,9],[41,1,41,9],[22,10,22,12],[35,2,35,9],[32,2,32,7],[33,2,33,7],[24,1,24,7]]}
[]
[null,"TREINAMENTO - ORÇAMENTOS"]
[null,"TREINAMENTO E CAPACITAÇÃO",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K5:P5,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K6:P6,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"GESTÃO ENERGÉTICA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Menor Preço unitário","Preço unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K26:P26,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K27:P27,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"Treinamento","index":16,"n_rows":40,"n_cols":23,"rows_kept":40,"cut":false,"hidden":false,"merged":[[9,2,9,7],[10,2,10,7],[11,2,11,7],[1,1,1,13],[2,1,2,10],[2,11,2,13],[3,1,3,7],[4,2,4,7],[5,2,5,7],[6,2,6,7],[7,2,7,7],[8,2,8,7],[29,1,29,10],[29,11,29,13],[22,2,22,7],[23,2,23,7],[24,2,24,7],[25,2,25,7],[26,2,26,7],[27,1,27,9],[28,1,28,9],[12,2,12,7],[13,2,13,7],[14,1,14,9],[19,2,19,7],[20,2,20,7],[17,2,17,7],[18,2,18,7],[2,16,2,20],[3,16,3,20],[37,2,37,9],[39,1,39,9],[33,2,33,9],[34,2,34,9],[35,2,35,9],[36,2,36,9],[38,2,38,9],[31,2,31,9],[21,2,21,7],[32,2,32,9],[30,1,30,9],[15,1,15,10],[15,11,15,13],[16,1,16,7]]}
[]
[null,"TREINAMENTO E CAPACITAÇÃO - ORIGEM DOS RECURSOS"]
[null,"TRENAMENTO ",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"Descrição",null,null,null,null,"Limites","Calculado"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor",null,null,"Treinamento e Capacitação / Custo Total do Projeto",null,null,null,null,{"$f":"'Custo Contábil'!E28","v":0.02},{"$f":"'Custo Contábil'!F28","v":0}]
[null,1,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C5:H5),\" \",'Treinamento (ORÇ)'!C5:H5)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I5","v":0},{"$f":"'Treinamento (ORÇ)'!J5","v":0},{"$f":"I5*J5","v":0},{"$f":"K5-M5-N5","v":0}]
[null,2,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C6:H6),\" \",'Treinamento (ORÇ)'!C6:H6)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I6","v":0},{"$f":"'Treinamento (ORÇ)'!J6","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C7:H7),\" \",'Treinamento (ORÇ)'!C7:H7)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I7","v":0},{"$f":"'Treinamento (ORÇ)'!J7","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C8:H8),\" \",'Treinamento (ORÇ)'!C8:H8)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I8","v":0},{"$f":"'Treinamento (ORÇ)'!J8","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C9:H9),\" \",'Treinamento (ORÇ)'!C9:H9)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I9","v":0},{"$f":"'Treinamento (ORÇ)'!J9","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C10:H10),\" \",'Treinamento (ORÇ)'!C10:H10)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I10","v":0},{"$f":"'Treinamento (ORÇ)'!J10","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C11:H11),\" \",'Treinamento (ORÇ)'!C11:H11)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I11","v":0},{"$f":"'Treinamento (ORÇ)'!J11","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C12:H12),\" \",'Treinamento (ORÇ)'!C12:H12)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I12","v":0},{"$f":"'Treinamento (ORÇ)'!J12","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C13:H13),\" \",'Treinamento (ORÇ)'!C13:H13)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I13","v":0},{"$f":"'Treinamento (ORÇ)'!J13","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C14:H14),\" \",'Treinamento (ORÇ)'!C14:H14)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I14","v":0},{"$f":"'Treinamento (ORÇ)'!J14","v":0},0,0]
[null,"SUB-TOTAL - TREINAMENTO",null,null,null,null,null,null,null,null,{"$f":"SUM(K5:K14)","v":0},{"$f":"SUM(L5:L14)","v":0},{"$f":"SUM(M5:M14)","v":0},{"$f":"SUM(N5:N14)","v":0}]
[null,"GESTÃO ENERGÉTICA",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do item",null,null,null,null,null,null,"Quantidade","Preço unitário","Total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C26:H26),\" \",'Treinamento (ORÇ)'!C18:H18)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I26","v":0},{"$f":"'Treinamento (ORÇ)'!J26","v":0},{"$f":"I18*J18","v":0},{"$f":"K18-M18-N18","v":0}]
[null,2,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C27:H27),\" \",'Treinamento (ORÇ)'!C19:H19)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I27","v":0},{"$f":"'Treinamento (ORÇ)'!J27","v":0},0,0]
[null,3,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C28:H28),\" \",'Treinamento (ORÇ)'!C20:H20)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I28","v":0},{"$f":"'Treinamento (ORÇ)'!J28","v":0},0,0]
[null,4,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C29:H29),\" \",'Treinamento (ORÇ)'!C21:H21)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I29","v":0},{"$f":"'Treinamento (ORÇ)'!J29","v":0},0,0]
[null,5,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C30:H30),\" \",'Treinamento (ORÇ)'!C22:H22)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I30","v":0},{"$f":"'Treinamento (ORÇ)'!J30","v":0},0,0]
[null,6,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C31:H31),\" \",'Treinamento (ORÇ)'!C23:H23)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I31","v":0},{"$f":"'Treinamento (ORÇ)'!J31","v":0},0,0]
[null,7,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C32:H32),\" \",'Treinamento (ORÇ)'!C24:H24)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I32","v":0},{"$f":"'Treinamento (ORÇ)'!J32","v":0},0,0]
[null,8,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C33:H33),\" \",'Treinamento (ORÇ)'!C25:H25)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I33","v":0},{"$f":"'Treinamento (ORÇ)'!J33","v":0},0,0]
[null,9,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C34:H34),\" \",'Treinamento (ORÇ)'!C26:H26)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I34","v":0},{"$f":"'Treinamento (ORÇ)'!J34","v":0},0,0]
[null,10,{"$f":"IF(ISBLANK('Treinamento (ORÇ)'!C35:H35),\" \",'Treinamento (ORÇ)'!C27:H27)","v":" "},null,null,null,null,null,{"$f":"'Treinamento (ORÇ)'!I35","v":0},{"$f":"'Treinamento (ORÇ)'!J35","v":0},0,0]
[null,"SUB-TOTAL GESTÃO ENERGÉTICA",null,null,null,null,null,null,null,null,{"$f":"SUM(K18:K27)","v":0},{"$f":"SUM(L18:L27)","v":0},{"$f":"SUM(M18:M27)","v":0},{"$f":"SUM(N18:N27)","v":0}]
[null,"TOTAL TREINAMENTO E CAPACITAÇÃO",null,null,null,null,null,null,null,null,{"$f":"SUM(K28,K15)","v":0},{"$f":"SUM(L28,L15)","v":0},{"$f":"SUM(M28,M15)","v":0},{"$f":"SUM(N28,N15)","v":0}]
[null,"DIVISÃO DOS CUSTOS POR USO FINAL",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Uso Final",null,null,null,null,null,null,null,null,"Total","PEE","Terceiros","Consumidor"]
[null,null,"Iluminação",null,null,null,null,null,null,null,{"$f":"SUM(L32:N32)","v":0},{"$f":"'Custo Contábil'!$D$39*L$29","v":0},{"$f":"'Custo Contábil'!$D$39*M$29","v":0},{"$f":"'Custo Contábil'!$D$39*N$29","v":0}]
[null,null,"Condicionamento Ambiental",null,null,null,null,null,null,null,{"$f":"SUM(L33:N33)","v":0},{"$f":"'Custo Contábil'!$E$39*L$29","v":0},{"$f":"'Custo Contábil'!$E$39*M$29","v":0},{"$f":"'Custo Contábil'!$E$39*N$29","v":0}]
[null,null,"Motores",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$F$39*L$29","v":0},{"$f":"'Custo Contábil'!$F$39*M$29","v":0},{"$f":"'Custo Contábil'!$F$39*N$29","v":0}]
[null,null,"Sistemas de Refrigeração",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$G$39*L$29","v":0},{"$f":"'Custo Contábil'!$G$39*M$29","v":0},{"$f":"'Custo Contábil'!$G$39*N$29","v":0}]
[null,null,"Aquecimento Solar de Água",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$H$39*L$29","v":0},{"$f":"'Custo Contábil'!$H$39*M$29","v":0},{"$f":"'Custo Contábil'!$H$39*N$29","v":0}]
[null,null,"Equipamentos Hospitalares",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$I$39*L$29","v":0},{"$f":"'Custo Contábil'!$I$39*M$29","v":0},{"$f":"'Custo Contábil'!$I$39*N$29","v":0}]
[null,null,"Outros",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$J$39*L$29","v":0},{"$f":"'Custo Contábil'!$J$39*M$29","v":0},{"$f":"'Custo Contábil'!$J$39*N$29","v":0}]
[null,null,"Fonte Incentivada",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$K$39*L$29","v":0},{"$f":"'Custo Contábil'!$K$39*M$29","v":0},{"$f":"'Custo Contábil'!$K$39*N$29","v":0}]
[null,"TREINAMENTO E CAPACITAÇÃO",null,null,null,null,null,null,null,null,{"$f":"K15","v":0},{"$f":"L15","v":0},{"$f":"M15","v":0},{"$f":"N15","v":0}]

{"sheet":"ContrDesemp","index":17,"n_rows":19,"n_cols":15,"rows_kept":19,"cut":false,"hidden":true,"merged":[[16,5,16,6],[17,5,17,6],[18,5,18,6],[10,12,10,13],[11,12,11,13],[1,1,1,14],[3,1,5,1],[5,12,5,13],[15,1,15,2],[15,9,15,10],[2,12,2,13],[3,12,3,13],[4,12,4,13],[8,12,9,13],[13,1,13,14],[6,1,8,1],[6,12,6,13],[7,12,7,13],[15,5,15,6]]}
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,"Iluminação","Cond. Ambiental","Motores","Refrigeração","Aq. solar de água","Eq. Hospitalares","Outros","Fonte Incentivada",null,"Tarifa vigente"]
[null,"Energia","Horário de ponta:",{"$f":"IlumBenef!G62","v":0},{"$f":"CondAmbBenef!G64","v":0},{"$f":"MotorBenef!G64","v":0},{"$f":"RefrigBenef!G60","v":0},{"$f":"SolarBenef!G42","v":0},{"$f":"HospBenef!G64","v":0},{"$f":"OutrosBenef!G58","v":0},{"$f":"FIBenef!G42","v":0},"MWh/mês",{"$f":"Apoio!AN7+Apoio!AR7","v":0},null,"R$/MWh"]
[null,null,"Horário fora de ponta:",{"$f":"IlumBenef!G63","v":0},{"$f":"CondAmbBenef!G65","v":0},{"$f":"MotorBenef!G65","v":0},{"$f":"RefrigBenef!G61","v":0},{"$f":"SolarBenef!G43","v":0},{"$f":"HospBenef!G65","v":0},{"$f":"OutrosBenef!G59","v":0},{"$f":"FIBenef!G43","v":0},"MWh/mês",{"$f":"Apoio!AO7+Apoio!AS7","v":0},null,"R$/MWh"]
[null,null,"Total:",{"$f":"IlumBenef!G61","v":0},{"$f":"CondAmbBenef!G63","v":0},{"$f":"MotorBenef!G63","v":0},{"$f":"RefrigBenef!G59","v":0},{"$f":"SolarBenef!G41","v":0},{"$f":"HospBenef!G63","v":0},{"$f":"OutrosBenef!G57","v":0},{"$f":"FIBenef!G41","v":0},"MWh/mês",""]
[null,"Demanda","Horário de ponta:",{"$f":"IlumBenef!G65","v":0},{"$f":"CondAmbBenef!G67","v":0},{"$f":"MotorBenef!G67","v":0},{"$f":"RefrigBenef!G63","v":0},{"$f":"SolarBenef!G45","v":0},{"$f":"HospBenef!G67","v":0},{"$f":"OutrosBenef!G61","v":0},{"$f":"FIBenef!G45","v":0},"kW/mês",{"$f":"Apoio!AP7","v":0},null,"R$/kW"]
[null,null,"Horário fora de ponta:",{"$f":"IlumBenef!G66","v":0},{"$f":"CondAmbBenef!G68","v":0},{"$f":"MotorBenef!G68","v":0},{"$f":"RefrigBenef!G64","v":0},{"$f":"SolarBenef!G46","v":0},{"$f":"HospBenef!G68","v":0},{"$f":"OutrosBenef!G62","v":0},{"$f":"FIBenef!G46","v":0},"kW/mês",{"$f":"Apoio!AQ7","v":0},null,"R$/kW"]
[null,null,"Total:",{"$f":"IlumBenef!G64","v":0},{"$f":"CondAmbBenef!G66","v":0},{"$f":"MotorBenef!G66","v":0},{"$f":"RefrigBenef!G62","v":0},{"$f":"SolarBenef!G44","v":0},{"$f":"HospBenef!G66","v":0},{"$f":"OutrosBenef!G60","v":0},{"$f":"FIBenef!G44","v":0},null,"Total do Projeto"]
[]
[null,null,"Economia mensal:",{"$f":"(D4*$M$4)+(D5*$M$5)+(D7*$M$7)+(D8*$M$8)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(D11:K11)","v":0}]
[null,null,"Vida útil média:",{"$f":"IlumCusto!V112","v":0},{"$f":"CondAmbCusto!V52","v":0},{"$f":"MotorCusto!V112","v":0},{"$f":"RefrigCusto!V52","v":0},{"$f":"SolarCusto!V52","v":0},{"$f":"HospCusto!V52","v":0},{"$f":"OutrosCusto!V52","v":0},{"$f":"FICusto!V52","v":0},"anos",{"$f":"IFERROR(SUM(D13:K13)/SUM(D6:K6),0)","v":0},null,"anos"]
[null,null,null,{"$f":"D12*D6","v":0},0,0,0,0,0,0,0]
[null,"PREMISSAS PARA O CÁLCULO DAS PARCELAS DO CONTRATO DE DESEMPENHO"]
[]
[null,"Retorno do investimento:",null,{"$f":"Apoio!J38","v":0},null,"Vida útil média dos equipamentos:",null,{"$f":"IFERROR(SUM(D13:K13)/SUM(D6:K6),0)","v":0},"anos","Correção Monetária:",null,0.06,"ao ano (IGPM)"]
[null,null,"Valor financiado:",{"$f":"'Custo Contábil'!F20-SUM('Custo Contábil'!F6)","v":3125},null,"Mínimo de parcelas para quitação:",null,{"$f":"IFERROR(ROUNDUP(D18/H19,0),0)","v":0},"meses",null,"Juros:",0,"ao mês"]
[null,null,"Valor a recuperar:",{"$f":"ContrDesemp!D17*D16","v":0},null,"Máximo de parcelas para quitação:",null,{"$f":"ROUNDUP($H$16*12,0)","v":0},"meses"]
[null,null,"Valor da Parcela Inicial:",{"$f":"IFERROR(D18/H17,0)","v":0},null,"Economia mensal:",null,{"$f":"SUM($D$11:$K$11)","v":0}]

{"sheet":"IlumCusto (ORÇ)","index":18,"n_rows":161,"n_cols":16,"rows_kept":161,"cut":false,"hidden":false,"merged":[[10,2,10,6],[6,1,6,6],[7,2,7,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[8,2,8,6],[9,2,9,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[72,2,72,6],[73,2,73,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[87,2,87,6],[88,2,88,6],[131,1,131,9],[126,1,126,9],[68,2,68,6],[69,2,69,6],[70,2,70,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[127,1,127,9],[128,1,128,9],[129,1,129,9],[130,1,130,9],[120,2,120,6],[121,2,121,6],[122,2,122,6],[123,2,123,6],[78,2,78,6],[79,2,79,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[71,2,71,6],[117,1,117,9],[124,2,124,9],[125,1,125,9],[96,2,96,6],[97,2,97,6],[106,2,106,6],[101,2,101,6],[102,2,102,6],[119,2,119,6],[107,2,107,6],[115,1,115,9],[116,1,116,9],[104,2,104,6],[105,2,105,6],[112,1,112,9],[113,1,113,9],[114,1,114,9],[118,2,118,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[103,2,103,6],[108,2,108,9],[109,1,109,9],[1,1,1,9],[2,1,3,9],[4,1,4,9],[5,1,5,9],[92,2,92,6],[93,2,93,6],[94,2,94,6],[116,10,116,12],[116,13,116,15],[89,2,89,6],[90,2,90,6],[91,2,91,6],[2,10,2,15],[110,1,110,9],[111,1,111,9],[95,2,95,6],[81,2,81,6],[82,2,82,6],[77,2,77,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[80,2,80,6],[86,2,86,6],[132,10,132,12],[132,13,132,15],[133,1,133,9],[137,2,137,7],[138,2,138,9],[139,1,139,9],[140,1,140,9],[141,1,141,9],[134,2,134,7],[135,2,135,7],[136,2,136,7],[132,1,132,9],[142,1,142,9],[143,1,143,9],[144,1,144,9],[145,1,145,9],[146,1,146,9],[146,13,146,15],[147,1,147,9],[153,1,153,9],[146,10,146,12],[159,1,159,9],[160,1,160,9],[160,10,160,12],[160,13,160,15],[154,1,154,9],[155,1,155,9],[156,1,156,9],[148,1,148,7],[149,2,149,7],[150,2,150,7],[151,2,151,7],[157,1,157,9],[158,1,158,9],[152,2,152,9]]}
[]
[null,"CUSTOS - ILUMINAÇÃO (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,41,null,null,null,null,null,null,null,0]
[null,42,null,null,null,null,null,null,null,0]
[null,43,null,null,null,null,null,null,null,0]
[null,44,null,null,null,null,null,null,null,0]
[null,45,null,null,null,null,null,null,null,0]
[null,46,null,null,null,null,null,null,null,0]
[null,47,null,null,null,null,null,null,null,0]
[null,48,null,null,null,null,null,null,null,0]
[null,49,null,null,null,null,null,null,null,0]
[null,50,null,null,null,null,null,null,null,0]
[null,51,null,null,null,null,null,null,null,0]
[null,52,null,null,null,null,null,null,null,0]
[null,53,null,null,null,null,null,null,null,0]
[null,54,null,null,null,null,null,null,null,0]
[null,55,null,null,null,null,null,null,null,0]
[null,56,null,null,null,null,null,null,null,0]
[null,57,null,null,null,null,null,null,null,0]
[null,58,null,null,null,null,null,null,null,0]
[null,59,null,null,null,null,null,null,null,0]
[null,60,null,null,null,null,null,null,null,0]
[null,61,null,null,null,null,null,null,null,0]
[null,62,null,null,null,null,null,null,null,0]
[null,63,null,null,null,null,null,null,null,0]
[null,64,null,null,null,null,null,null,null,0]
[null,65,null,null,null,null,null,null,null,0]
[null,66,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K73:P73,1),0)","v":0}]
[null,67,null,null,null,null,null,null,null,0]
[null,68,null,null,null,null,null,null,null,0]
[null,69,null,null,null,null,null,null,null,0]
[null,70,null,null,null,null,null,null,null,0]
[null,71,null,null,null,null,null,null,null,0]
[null,72,null,null,null,null,null,null,null,0]
[null,73,null,null,null,null,null,null,null,0]
[null,74,null,null,null,null,null,null,null,0]
[null,75,null,null,null,null,null,null,null,0]
[null,76,null,null,null,null,null,null,null,0]
[null,77,null,null,null,null,null,null,null,0]
[null,78,null,null,null,null,null,null,null,0]
[null,79,null,null,null,null,null,null,null,0]
[null,80,null,null,null,null,null,null,null,0]
[null,81,null,null,null,null,null,null,null,0]
[null,82,null,null,null,null,null,null,null,0]
[null,83,null,null,null,null,null,null,null,0]
[null,84,null,null,null,null,null,null,null,0]
[null,85,null,null,null,null,null,null,null,0]
[null,86,null,null,null,null,null,null,null,0]
[null,87,null,null,null,null,null,null,null,0]
[null,88,null,null,null,null,null,null,null,0]
[null,89,null,null,null,null,null,null,null,0]
[null,90,null,null,null,null,null,null,null,0]
[null,91,null,null,null,null,null,null,null,0]
[null,92,null,null,null,null,null,null,null,0]
[null,93,null,null,null,null,null,null,null,0]
[null,94,null,null,null,null,null,null,null,0]
[null,95,null,null,null,null,null,null,null,0]
[null,96,null,null,null,null,null,null,null,0]
[null,97,null,null,null,null,null,null,null,0]
[null,98,null,null,null,null,null,null,null,0]
[null,99,null,null,null,null,null,null,null,0]
[null,100,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,20,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor",null,null,null,null,null,null,null,null,null,1]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K120:P120,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K121:P121,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K122:P122,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K123:P123,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K124:P124,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail",null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K136:P136,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K137:P137,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K138:P138,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K150:P150,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K151:P151,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K152:P152,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"IlumCusto","index":19,"n_rows":146,"n_cols":25,"rows_kept":146,"cut":false,"hidden":false,"merged":[[23,2,23,6],[45,2,45,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[47,2,47,6],[81,2,81,6],[2,15,3,23],[56,16,56,20],[80,2,80,6],[52,2,52,6],[53,2,53,6],[75,2,75,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[73,2,73,6],[74,2,74,6],[62,2,62,6],[57,2,57,6],[109,15,109,21],[109,1,109,13],[5,1,5,13],[1,15,1,23],[121,1,121,13],[110,1,110,6],[111,2,111,6],[112,2,112,6],[113,2,113,6],[43,2,43,6],[44,2,44,6],[36,2,36,6],[41,2,41,6],[82,2,82,6],[83,2,83,6],[120,2,120,9],[107,16,107,20],[108,2,108,9],[108,15,108,21],[46,2,46,6],[111,19,111,20],[106,16,106,20],[117,2,117,6],[118,2,118,6],[132,1,132,6],[59,2,59,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[42,2,42,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[78,2,78,6],[79,2,79,6],[76,2,76,6],[77,2,77,6],[86,2,86,6],[87,2,87,6],[84,2,84,6],[85,2,85,6],[72,2,72,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[125,2,125,7],[144,2,144,9],[145,2,145,9],[138,2,138,9],[139,1,139,7],[140,2,140,7],[141,2,141,7],[142,2,142,7],[143,2,143,9],[133,2,133,9],[135,2,135,9],[136,2,136,9],[137,2,137,9],[134,2,134,9],[104,16,104,20],[105,16,105,20],[100,16,100,20],[101,16,101,20],[102,16,102,20],[103,2,103,6],[91,2,91,6],[92,2,92,6],[93,2,93,6],[93,16,93,20],[97,16,97,20],[98,16,98,20],[99,16,99,20],[95,16,95,20],[96,16,96,20],[94,16,94,20],[104,2,104,6],[105,2,105,6],[100,2,100,6],[101,2,101,6],[102,2,102,6],[103,16,103,20],[131,1,131,13],[98,2,98,6],[99,2,99,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[123,2,123,9],[116,2,116,6],[114,2,114,6],[115,2,115,6],[106,2,106,6],[107,2,107,6],[97,2,97,6],[126,2,126,7],[127,2,127,7],[128,2,128,9],[129,2,129,9],[130,2,130,9],[122,1,122,6],[119,2,119,9],[124,2,124,7],[58,2,58,6],[60,2,60,6],[61,2,61,6],[56,2,56,6],[54,2,54,6],[55,2,55,6],[50,16,50,20],[41,16,41,20],[42,16,42,20],[43,16,43,20],[44,16,44,20],[51,16,51,20],[52,16,52,20],[54,16,54,20],[55,16,55,20],[24,2,24,6],[25,2,25,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[16,2,16,6],[4,1,4,13],[11,2,11,6],[12,2,12,6],[13,2,13,6],[30,2,30,6],[14,2,14,6],[15,2,15,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[15,16,15,20],[16,16,16,20],[17,16,17,20],[18,16,18,20],[19,16,19,20],[26,16,26,20],[37,16,37,20],[38,16,38,20],[11,16,11,20],[12,16,12,20],[13,16,13,20],[14,16,14,20],[27,16,27,20],[28,16,28,20],[20,16,20,20],[29,16,29,20],[30,16,30,20],[31,16,31,20],[21,16,21,20],[33,16,33,20],[34,16,34,20],[35,16,35,20],[36,16,36,20],[22,16,22,20],[1,1,1,13],[8,2,8,6],[9,2,9,6],[10,2,10,6],[5,15,5,23],[6,1,6,6],[6,15,6,20],[7,2,7,6],[7,16,7,20],[8,16,8,20],[9,16,9,20],[10,16,10,20],[2,11,2,13],[2,1,3,10],[23,16,23,20],[24,16,24,20],[25,16,25,20],[63,16,63,20],[64,16,64,20],[65,16,65,20],[66,16,66,20],[67,16,67,20],[32,16,32,20],[39,16,39,20],[57,16,57,20],[58,16,58,20],[59,16,59,20],[60,16,60,20],[61,16,61,20],[62,16,62,20],[40,16,40,20],[53,16,53,20],[45,16,45,20],[46,16,46,20],[47,16,47,20],[48,16,48,20],[49,16,49,20],[68,16,68,20],[69,16,69,20],[70,16,70,20],[71,16,71,20],[72,16,72,20],[73,16,73,20],[74,16,74,20],[75,16,75,20],[76,16,76,20],[77,16,77,20],[78,16,78,20],[79,16,79,20],[80,16,80,20],[90,16,90,20],[91,16,91,20],[92,16,92,20],[81,16,81,20],[82,16,82,20],[83,16,83,20],[84,16,84,20],[85,16,85,20],[86,16,86,20],[87,16,87,20],[88,16,88,20],[89,16,89,20]]}
[]
[null,"CUSTOS - ILUMINAÇÃO (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - ILUMINAÇÃO (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C8),\" \",'IlumCusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H8","v":0},{"$f":"'IlumCusto (ORÇ)'!I8","v":0},{"$f":"'IlumCusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C9),\" \",'IlumCusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H9","v":0},{"$f":"'IlumCusto (ORÇ)'!I9","v":0},{"$f":"'IlumCusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C10),\" \",'IlumCusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H10","v":0},{"$f":"'IlumCusto (ORÇ)'!I10","v":0},{"$f":"'IlumCusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C11),\" \",'IlumCusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H11","v":0},{"$f":"'IlumCusto (ORÇ)'!I11","v":0},{"$f":"'IlumCusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C12),\" \",'IlumCusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H12","v":0},{"$f":"'IlumCusto (ORÇ)'!I12","v":0},{"$f":"'IlumCusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null,0,0,{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},0]
[null,6,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C13),\" \",'IlumCusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H13","v":0},{"$f":"'IlumCusto (ORÇ)'!I13","v":0},{"$f":"'IlumCusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C14),\" \",'IlumCusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H14","v":0},{"$f":"'IlumCusto (ORÇ)'!I14","v":0},{"$f":"'IlumCusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C15),\" \",'IlumCusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H15","v":0},{"$f":"'IlumCusto (ORÇ)'!I15","v":0},{"$f":"'IlumCusto (ORÇ)'!J15","v":0},0,0,null,null,null,8," ",null,null,null,null,0,0,{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},0]
[null,9,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C16),\" \",'IlumCusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H16","v":0},{"$f":"'IlumCusto (ORÇ)'!I16","v":0},{"$f":"'IlumCusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C17),\" \",'IlumCusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H17","v":0},{"$f":"'IlumCusto (ORÇ)'!I17","v":0},{"$f":"'IlumCusto (ORÇ)'!J17","v":0},0,0,null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C18),\" \",'IlumCusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H18","v":0},{"$f":"'IlumCusto (ORÇ)'!I18","v":0},{"$f":"'IlumCusto (ORÇ)'!J18","v":0},0,0,null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C19),\" \",'IlumCusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H19","v":0},{"$f":"'IlumCusto (ORÇ)'!I19","v":0},{"$f":"'IlumCusto (ORÇ)'!J19","v":0},0,0,null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C20),\" \",'IlumCusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H20","v":0},{"$f":"'IlumCusto (ORÇ)'!I20","v":0},{"$f":"'IlumCusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null,0,0,{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},0]
[null,14,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C21),\" \",'IlumCusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H21","v":0},{"$f":"'IlumCusto (ORÇ)'!I21","v":0},{"$f":"'IlumCusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C22),\" \",'IlumCusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H22","v":0},{"$f":"'IlumCusto (ORÇ)'!I22","v":0},{"$f":"'IlumCusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C23),\" \",'IlumCusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H23","v":0},{"$f":"'IlumCusto (ORÇ)'!I23","v":0},{"$f":"'IlumCusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C24),\" \",'IlumCusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H24","v":0},{"$f":"'IlumCusto (ORÇ)'!I24","v":0},{"$f":"'IlumCusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C25),\" \",'IlumCusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H25","v":0},{"$f":"'IlumCusto (ORÇ)'!I25","v":0},{"$f":"'IlumCusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C26),\" \",'IlumCusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H26","v":0},{"$f":"'IlumCusto (ORÇ)'!I26","v":0},{"$f":"'IlumCusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C27),\" \",'IlumCusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H27","v":0},{"$f":"'IlumCusto (ORÇ)'!I27","v":0},{"$f":"'IlumCusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C28),\" \",'IlumCusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H28","v":0},{"$f":"'IlumCusto (ORÇ)'!I28","v":0},{"$f":"'IlumCusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C29),\" \",'IlumCusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H29","v":0},{"$f":"'IlumCusto (ORÇ)'!I29","v":0},{"$f":"'IlumCusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C30),\" \",'IlumCusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H30","v":0},{"$f":"'IlumCusto (ORÇ)'!I30","v":0},{"$f":"'IlumCusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C31),\" \",'IlumCusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H31","v":0},{"$f":"'IlumCusto (ORÇ)'!I31","v":0},{"$f":"'IlumCusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C32),\" \",'IlumCusto (ORÇ)'!C32)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H32","v":0},{"$f":"'IlumCusto (ORÇ)'!I32","v":0},{"$f":"'IlumCusto (ORÇ)'!J32","v":0},0,0,null,null,null,25," ",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C33),\" \",'IlumCusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H33","v":0},{"$f":"'IlumCusto (ORÇ)'!I33","v":0},{"$f":"'IlumCusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C34),\" \",'IlumCusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H34","v":0},{"$f":"'IlumCusto (ORÇ)'!I34","v":0},{"$f":"'IlumCusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C35),\" \",'IlumCusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H35","v":0},{"$f":"'IlumCusto (ORÇ)'!I35","v":0},{"$f":"'IlumCusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C36),\" \",'IlumCusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H36","v":0},{"$f":"'IlumCusto (ORÇ)'!I36","v":0},{"$f":"'IlumCusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C37),\" \",'IlumCusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H37","v":0},{"$f":"'IlumCusto (ORÇ)'!I37","v":0},{"$f":"'IlumCusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C38),\" \",'IlumCusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H38","v":0},{"$f":"'IlumCusto (ORÇ)'!I38","v":0},{"$f":"'IlumCusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C39),\" \",'IlumCusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H39","v":0},{"$f":"'IlumCusto (ORÇ)'!I39","v":0},{"$f":"'IlumCusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C40),\" \",'IlumCusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H40","v":0},{"$f":"'IlumCusto (ORÇ)'!I40","v":0},{"$f":"'IlumCusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,{"$f":"IF(OR(V40=\"\",V40=0),0,(Desc*((1+Desc)^V40))/(((1+Desc)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C41),\" \",'IlumCusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H41","v":0},{"$f":"'IlumCusto (ORÇ)'!I41","v":0},{"$f":"'IlumCusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C42),\" \",'IlumCusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H42","v":0},{"$f":"'IlumCusto (ORÇ)'!I42","v":0},{"$f":"'IlumCusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C43),\" \",'IlumCusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H43","v":0},{"$f":"'IlumCusto (ORÇ)'!I43","v":0},{"$f":"'IlumCusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C44),\" \",'IlumCusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H44","v":0},{"$f":"'IlumCusto (ORÇ)'!I44","v":0},{"$f":"'IlumCusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C45),\" \",'IlumCusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H45","v":0},{"$f":"'IlumCusto (ORÇ)'!I45","v":0},{"$f":"'IlumCusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C46),\" \",'IlumCusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H46","v":0},{"$f":"'IlumCusto (ORÇ)'!I46","v":0},{"$f":"'IlumCusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C47),\" \",'IlumCusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H47","v":0},{"$f":"'IlumCusto (ORÇ)'!I47","v":0},{"$f":"'IlumCusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,41,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C48),\" \",'IlumCusto (ORÇ)'!C48)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H48","v":0},{"$f":"'IlumCusto (ORÇ)'!I48","v":0},{"$f":"'IlumCusto (ORÇ)'!J48","v":0},0,0,null,null,null,41," ",null,null,null,null,0,0,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,42,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C49),\" \",'IlumCusto (ORÇ)'!C49)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H49","v":0},{"$f":"'IlumCusto (ORÇ)'!I49","v":0},{"$f":"'IlumCusto (ORÇ)'!J49","v":0},0,0,null,null,null,42," ",null,null,null,null,0,0,{"$f":"IF(AND(K49>0,'Custo Contábil'!$D$7>0),ROUND(K49*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W49,2),0)","v":0},0]
[null,43,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C50),\" \",'IlumCusto (ORÇ)'!C50)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H50","v":0},{"$f":"'IlumCusto (ORÇ)'!I50","v":0},{"$f":"'IlumCusto (ORÇ)'!J50","v":0},0,0,null,null,null,43," ",null,null,null,null,0,0,{"$f":"IF(AND(K50>0,'Custo Contábil'!$D$7>0),ROUND(K50*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W50,2),0)","v":0},0]
[null,44,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C51),\" \",'IlumCusto (ORÇ)'!C51)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H51","v":0},{"$f":"'IlumCusto (ORÇ)'!I51","v":0},{"$f":"'IlumCusto (ORÇ)'!J51","v":0},0,0,null,null,null,44," ",null,null,null,null,0,0,{"$f":"IF(AND(K51>0,'Custo Contábil'!$D$7>0),ROUND(K51*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W51,2),0)","v":0},0]
[null,45,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C52),\" \",'IlumCusto (ORÇ)'!C52)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H52","v":0},{"$f":"'IlumCusto (ORÇ)'!I52","v":0},{"$f":"'IlumCusto (ORÇ)'!J52","v":0},0,0,null,null,null,45," ",null,null,null,null,0,0,{"$f":"IF(AND(K52>0,'Custo Contábil'!$D$7>0),ROUND(K52*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W52,2),0)","v":0},0]
[null,46,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C53),\" \",'IlumCusto (ORÇ)'!C53)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H53","v":0},{"$f":"'IlumCusto (ORÇ)'!I53","v":0},{"$f":"'IlumCusto (ORÇ)'!J53","v":0},0,0,null,null,null,46," ",null,null,null,null,0,0,{"$f":"IF(AND(K53>0,'Custo Contábil'!$D$7>0),ROUND(K53*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W53,2),0)","v":0},0]
[null,47,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C54),\" \",'IlumCusto (ORÇ)'!C54)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H54","v":0},{"$f":"'IlumCusto (ORÇ)'!I54","v":0},{"$f":"'IlumCusto (ORÇ)'!J54","v":0},0,0,null,null,null,47," ",null,null,null,null,0,0,{"$f":"IF(AND(K54>0,'Custo Contábil'!$D$7>0),ROUND(K54*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W54,2),0)","v":0},0]
[null,48,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C55),\" \",'IlumCusto (ORÇ)'!C55)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H55","v":0},{"$f":"'IlumCusto (ORÇ)'!I55","v":0},{"$f":"'IlumCusto (ORÇ)'!J55","v":0},0,0,null,null,null,48," ",null,null,null,null,0,0,{"$f":"IF(AND(K55>0,'Custo Contábil'!$D$7>0),ROUND(K55*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W55,2),0)","v":0},0]
[null,49,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C56),\" \",'IlumCusto (ORÇ)'!C56)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H56","v":0},{"$f":"'IlumCusto (ORÇ)'!I56","v":0},{"$f":"'IlumCusto (ORÇ)'!J56","v":0},0,0,null,null,null,49," ",null,null,null,null,0,0,{"$f":"IF(AND(K56>0,'Custo Contábil'!$D$7>0),ROUND(K56*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W56,2),0)","v":0},0]
[null,50,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C57),\" \",'IlumCusto (ORÇ)'!C57)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H57","v":0},{"$f":"'IlumCusto (ORÇ)'!I57","v":0},{"$f":"'IlumCusto (ORÇ)'!J57","v":0},0,0,null,null,null,50," ",null,null,null,null,0,0,{"$f":"IF(AND(K57>0,'Custo Contábil'!$D$7>0),ROUND(K57*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W57,2),0)","v":0},0]
[null,51,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C58),\" \",'IlumCusto (ORÇ)'!C58)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H58","v":0},{"$f":"'IlumCusto (ORÇ)'!I58","v":0},{"$f":"'IlumCusto (ORÇ)'!J58","v":0},0,0,null,null,null,51," ",null,null,null,null,0,0,{"$f":"IF(AND(K58>0,'Custo Contábil'!$D$7>0),ROUND(K58*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W58,2),0)","v":0},0]
[null,52,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C59),\" \",'IlumCusto (ORÇ)'!C59)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H59","v":0},{"$f":"'IlumCusto (ORÇ)'!I59","v":0},{"$f":"'IlumCusto (ORÇ)'!J59","v":0},0,0,null,null,null,52," ",null,null,null,null,0,0,{"$f":"IF(AND(K59>0,'Custo Contábil'!$D$7>0),ROUND(K59*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W59,2),0)","v":0},0]
[null,53,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C60),\" \",'IlumCusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H60","v":0},{"$f":"'IlumCusto (ORÇ)'!I60","v":0},{"$f":"'IlumCusto (ORÇ)'!J60","v":0},0,0,null,null,null,53," ",null,null,null,null,0,0,{"$f":"IF(AND(K60>0,'Custo Contábil'!$D$7>0),ROUND(K60*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W60,2),0)","v":0},0]
[null,54,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C61),\" \",'IlumCusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H61","v":0},{"$f":"'IlumCusto (ORÇ)'!I61","v":0},{"$f":"'IlumCusto (ORÇ)'!J61","v":0},0,0,null,null,null,54," ",null,null,null,null,0,0,{"$f":"IF(AND(K61>0,'Custo Contábil'!$D$7>0),ROUND(K61*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W61,2),0)","v":0},0]
[null,55,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C62),\" \",'IlumCusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H62","v":0},{"$f":"'IlumCusto (ORÇ)'!I62","v":0},{"$f":"'IlumCusto (ORÇ)'!J62","v":0},0,0,null,null,null,55," ",null,null,null,null,0,0,{"$f":"IF(AND(K62>0,'Custo Contábil'!$D$7>0),ROUND(K62*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W62,2),0)","v":0},0]
[null,56,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C63),\" \",'IlumCusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H63","v":0},{"$f":"'IlumCusto (ORÇ)'!I63","v":0},{"$f":"'IlumCusto (ORÇ)'!J63","v":0},0,0,null,null,null,56," ",null,null,null,null,0,0,{"$f":"IF(AND(K63>0,'Custo Contábil'!$D$7>0),ROUND(K63*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W63,2),0)","v":0},0]
[null,57,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C64),\" \",'IlumCusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H64","v":0},{"$f":"'IlumCusto (ORÇ)'!I64","v":0},{"$f":"'IlumCusto (ORÇ)'!J64","v":0},0,0,null,null,null,57," ",null,null,null,null,0,0,{"$f":"IF(AND(K64>0,'Custo Contábil'!$D$7>0),ROUND(K64*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W64,2),0)","v":0},0]
[null,58,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C65),\" \",'IlumCusto (ORÇ)'!C65)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H65","v":0},{"$f":"'IlumCusto (ORÇ)'!I65","v":0},{"$f":"'IlumCusto (ORÇ)'!J65","v":0},0,0,null,null,null,58," ",null,null,null,null,0,0,{"$f":"IF(AND(K65>0,'Custo Contábil'!$D$7>0),ROUND(K65*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W65,2),0)","v":0},0]
[null,59,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C66),\" \",'IlumCusto (ORÇ)'!C66)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H66","v":0},{"$f":"'IlumCusto (ORÇ)'!I66","v":0},{"$f":"'IlumCusto (ORÇ)'!J66","v":0},0,0,null,null,null,59," ",null,null,null,null,0,0,{"$f":"IF(AND(K66>0,'Custo Contábil'!$D$7>0),ROUND(K66*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W66,2),0)","v":0},0]
[null,60,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C67),\" \",'IlumCusto (ORÇ)'!C67)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H67","v":0},{"$f":"'IlumCusto (ORÇ)'!I67","v":0},{"$f":"'IlumCusto (ORÇ)'!J67","v":0},0,0,null,null,null,60," ",null,null,null,null,0,0,{"$f":"IF(AND(K67>0,'Custo Contábil'!$D$7>0),ROUND(K67*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W67,2),0)","v":0},0]
[null,61,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C68),\" \",'IlumCusto (ORÇ)'!C68)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H68","v":0},{"$f":"'IlumCusto (ORÇ)'!I68","v":0},{"$f":"'IlumCusto (ORÇ)'!J68","v":0},0,0,null,null,null,61," ",null,null,null,null,0,0,{"$f":"IF(AND(K68>0,'Custo Contábil'!$D$7>0),ROUND(K68*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W68,2),0)","v":0},0]
[null,62,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C69),\" \",'IlumCusto (ORÇ)'!C69)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H69","v":0},{"$f":"'IlumCusto (ORÇ)'!I69","v":0},{"$f":"'IlumCusto (ORÇ)'!J69","v":0},0,0,null,null,null,62," ",null,null,null,null,0,0,{"$f":"IF(AND(K69>0,'Custo Contábil'!$D$7>0),ROUND(K69*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W69,2),0)","v":0},0]
[null,63,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C70),\" \",'IlumCusto (ORÇ)'!C70)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H70","v":0},{"$f":"'IlumCusto (ORÇ)'!I70","v":0},{"$f":"'IlumCusto (ORÇ)'!J70","v":0},0,0,null,null,null,63," ",null,null,null,null,0,0,{"$f":"IF(AND(K70>0,'Custo Contábil'!$D$7>0),ROUND(K70*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W70,2),0)","v":0},0]
[null,64,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C71),\" \",'IlumCusto (ORÇ)'!C71)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H71","v":0},{"$f":"'IlumCusto (ORÇ)'!I71","v":0},{"$f":"'IlumCusto (ORÇ)'!J71","v":0},0,0,null,null,null,64," ",null,null,null,null,0,0,{"$f":"IF(AND(K71>0,'Custo Contábil'!$D$7>0),ROUND(K71*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W71,2),0)","v":0},0]
[null,65,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C72),\" \",'IlumCusto (ORÇ)'!C72)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H72","v":0},{"$f":"'IlumCusto (ORÇ)'!I72","v":0},{"$f":"'IlumCusto (ORÇ)'!J72","v":0},0,0,null,null,null,65," ",null,null,null,null,0,{"$f":"IF(OR(V72=\"\",V72=0),0,(Desc*((1+Desc)^V72))/(((1+Desc)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,'Custo Contábil'!$D$7>0),ROUND(K72*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W72,2),0)","v":0},0]
[null,66,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C73),\" \",'IlumCusto (ORÇ)'!C73)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H73","v":0},{"$f":"'IlumCusto (ORÇ)'!I73","v":0},{"$f":"'IlumCusto (ORÇ)'!J73","v":0},{"$f":"I73*J73","v":0},{"$f":"K73-M73-N73","v":0},null,null,null,66,{"$f":"IF(OR(C73=0,C73=\"\"),\"\",C73)","v":" "},null,null,null,null,{"$f":"IF(H73=\"\",0,H73)","v":0},0,{"$f":"IF(AND(K73>0,'Custo Contábil'!$D$7>0),ROUND(K73*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W73,2),0)","v":0},{"$f":"V73*X73","v":0}]
[null,67,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C74),\" \",'IlumCusto (ORÇ)'!C74)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H74","v":0},{"$f":"'IlumCusto (ORÇ)'!I74","v":0},{"$f":"'IlumCusto (ORÇ)'!J74","v":0},0,0,null,null,null,67," ",null,null,null,null,0,0,{"$f":"IF(AND(K74>0,'Custo Contábil'!$D$7>0),ROUND(K74*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W74,2),0)","v":0},0]
[null,68,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C75),\" \",'IlumCusto (ORÇ)'!C75)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H75","v":0},{"$f":"'IlumCusto (ORÇ)'!I75","v":0},{"$f":"'IlumCusto (ORÇ)'!J75","v":0},0,0,null,null,null,68," ",null,null,null,null,0,0,{"$f":"IF(AND(K75>0,'Custo Contábil'!$D$7>0),ROUND(K75*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W75,2),0)","v":0},0]
[null,69,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C76),\" \",'IlumCusto (ORÇ)'!C76)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H76","v":0},{"$f":"'IlumCusto (ORÇ)'!I76","v":0},{"$f":"'IlumCusto (ORÇ)'!J76","v":0},0,0,null,null,null,69," ",null,null,null,null,0,0,{"$f":"IF(AND(K76>0,'Custo Contábil'!$D$7>0),ROUND(K76*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W76,2),0)","v":0},0]
[null,70,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C77),\" \",'IlumCusto (ORÇ)'!C77)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H77","v":0},{"$f":"'IlumCusto (ORÇ)'!I77","v":0},{"$f":"'IlumCusto (ORÇ)'!J77","v":0},0,0,null,null,null,70," ",null,null,null,null,0,0,{"$f":"IF(AND(K77>0,'Custo Contábil'!$D$7>0),ROUND(K77*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W77,2),0)","v":0},0]
[null,71,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C78),\" \",'IlumCusto (ORÇ)'!C78)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H78","v":0},{"$f":"'IlumCusto (ORÇ)'!I78","v":0},{"$f":"'IlumCusto (ORÇ)'!J78","v":0},0,0,null,null,null,71," ",null,null,null,null,0,0,{"$f":"IF(AND(K78>0,'Custo Contábil'!$D$7>0),ROUND(K78*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W78,2),0)","v":0},0]
[null,72,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C79),\" \",'IlumCusto (ORÇ)'!C79)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H79","v":0},{"$f":"'IlumCusto (ORÇ)'!I79","v":0},{"$f":"'IlumCusto (ORÇ)'!J79","v":0},0,0,null,null,null,72," ",null,null,null,null,0,0,{"$f":"IF(AND(K79>0,'Custo Contábil'!$D$7>0),ROUND(K79*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W79,2),0)","v":0},0]
[null,73,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C80),\" \",'IlumCusto (ORÇ)'!C80)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H80","v":0},{"$f":"'IlumCusto (ORÇ)'!I80","v":0},{"$f":"'IlumCusto (ORÇ)'!J80","v":0},0,0,null,null,null,73," ",null,null,null,null,0,0,{"$f":"IF(AND(K80>0,'Custo Contábil'!$D$7>0),ROUND(K80*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W80,2),0)","v":0},0]
[null,74,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C81),\" \",'IlumCusto (ORÇ)'!C81)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H81","v":0},{"$f":"'IlumCusto (ORÇ)'!I81","v":0},{"$f":"'IlumCusto (ORÇ)'!J81","v":0},0,0,null,null,null,74," ",null,null,null,null,0,0,{"$f":"IF(AND(K81>0,'Custo Contábil'!$D$7>0),ROUND(K81*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W81,2),0)","v":0},0]
[null,75,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C82),\" \",'IlumCusto (ORÇ)'!C82)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H82","v":0},{"$f":"'IlumCusto (ORÇ)'!I82","v":0},{"$f":"'IlumCusto (ORÇ)'!J82","v":0},0,0,null,null,null,75," ",null,null,null,null,0,0,{"$f":"IF(AND(K82>0,'Custo Contábil'!$D$7>0),ROUND(K82*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W82,2),0)","v":0},0]
[null,76,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C83),\" \",'IlumCusto (ORÇ)'!C83)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H83","v":0},{"$f":"'IlumCusto (ORÇ)'!I83","v":0},{"$f":"'IlumCusto (ORÇ)'!J83","v":0},0,0,null,null,null,76," ",null,null,null,null,0,0,{"$f":"IF(AND(K83>0,'Custo Contábil'!$D$7>0),ROUND(K83*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W83,2),0)","v":0},0]
[null,77,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C84),\" \",'IlumCusto (ORÇ)'!C84)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H84","v":0},{"$f":"'IlumCusto (ORÇ)'!I84","v":0},{"$f":"'IlumCusto (ORÇ)'!J84","v":0},0,0,null,null,null,77," ",null,null,null,null,0,0,{"$f":"IF(AND(K84>0,'Custo Contábil'!$D$7>0),ROUND(K84*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W84,2),0)","v":0},0]
[null,78,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C85),\" \",'IlumCusto (ORÇ)'!C85)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H85","v":0},{"$f":"'IlumCusto (ORÇ)'!I85","v":0},{"$f":"'IlumCusto (ORÇ)'!J85","v":0},0,0,null,null,null,78," ",null,null,null,null,0,0,{"$f":"IF(AND(K85>0,'Custo Contábil'!$D$7>0),ROUND(K85*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W85,2),0)","v":0},0]
[null,79,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C86),\" \",'IlumCusto (ORÇ)'!C86)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H86","v":0},{"$f":"'IlumCusto (ORÇ)'!I86","v":0},{"$f":"'IlumCusto (ORÇ)'!J86","v":0},0,0,null,null,null,79," ",null,null,null,null,0,0,{"$f":"IF(AND(K86>0,'Custo Contábil'!$D$7>0),ROUND(K86*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W86,2),0)","v":0},0]
[null,80,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C87),\" \",'IlumCusto (ORÇ)'!C87)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H87","v":0},{"$f":"'IlumCusto (ORÇ)'!I87","v":0},{"$f":"'IlumCusto (ORÇ)'!J87","v":0},0,0,null,null,null,80," ",null,null,null,null,0,0,{"$f":"IF(AND(K87>0,'Custo Contábil'!$D$7>0),ROUND(K87*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W87,2),0)","v":0},0]
[null,81,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C88),\" \",'IlumCusto (ORÇ)'!C88)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H88","v":0},{"$f":"'IlumCusto (ORÇ)'!I88","v":0},{"$f":"'IlumCusto (ORÇ)'!J88","v":0},0,0,null,null,null,81," ",null,null,null,null,0,0,{"$f":"IF(AND(K88>0,'Custo Contábil'!$D$7>0),ROUND(K88*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W88,2),0)","v":0},0]
[null,82,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C89),\" \",'IlumCusto (ORÇ)'!C89)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H89","v":0},{"$f":"'IlumCusto (ORÇ)'!I89","v":0},{"$f":"'IlumCusto (ORÇ)'!J89","v":0},0,0,null,null,null,82," ",null,null,null,null,0,0,{"$f":"IF(AND(K89>0,'Custo Contábil'!$D$7>0),ROUND(K89*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W89,2),0)","v":0},0]
[null,83,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C90),\" \",'IlumCusto (ORÇ)'!C90)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H90","v":0},{"$f":"'IlumCusto (ORÇ)'!I90","v":0},{"$f":"'IlumCusto (ORÇ)'!J90","v":0},0,0,null,null,null,83," ",null,null,null,null,0,0,{"$f":"IF(AND(K90>0,'Custo Contábil'!$D$7>0),ROUND(K90*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W90,2),0)","v":0},0]
[null,84,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C91),\" \",'IlumCusto (ORÇ)'!C91)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H91","v":0},{"$f":"'IlumCusto (ORÇ)'!I91","v":0},{"$f":"'IlumCusto (ORÇ)'!J91","v":0},0,0,null,null,null,84," ",null,null,null,null,0,0,{"$f":"IF(AND(K91>0,'Custo Contábil'!$D$7>0),ROUND(K91*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W91,2),0)","v":0},0]
[null,85,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C92),\" \",'IlumCusto (ORÇ)'!C92)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H92","v":0},{"$f":"'IlumCusto (ORÇ)'!I92","v":0},{"$f":"'IlumCusto (ORÇ)'!J92","v":0},0,0,null,null,null,85," ",null,null,null,null,0,0,{"$f":"IF(AND(K92>0,'Custo Contábil'!$D$7>0),ROUND(K92*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W92,2),0)","v":0},0]
[null,86,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C93),\" \",'IlumCusto (ORÇ)'!C93)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H93","v":0},{"$f":"'IlumCusto (ORÇ)'!I93","v":0},{"$f":"'IlumCusto (ORÇ)'!J93","v":0},0,0,null,null,null,86," ",null,null,null,null,0,0,{"$f":"IF(AND(K93>0,'Custo Contábil'!$D$7>0),ROUND(K93*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W93,2),0)","v":0},0]
[null,87,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C94),\" \",'IlumCusto (ORÇ)'!C94)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H94","v":0},{"$f":"'IlumCusto (ORÇ)'!I94","v":0},{"$f":"'IlumCusto (ORÇ)'!J94","v":0},0,0,null,null,null,87," ",null,null,null,null,0,0,{"$f":"IF(AND(K94>0,'Custo Contábil'!$D$7>0),ROUND(K94*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W94,2),0)","v":0},0]
[null,88,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C95),\" \",'IlumCusto (ORÇ)'!C95)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H95","v":0},{"$f":"'IlumCusto (ORÇ)'!I95","v":0},{"$f":"'IlumCusto (ORÇ)'!J95","v":0},0,0,null,null,null,88," ",null,null,null,null,0,0,{"$f":"IF(AND(K95>0,'Custo Contábil'!$D$7>0),ROUND(K95*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W95,2),0)","v":0},0]
[null,89,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C96),\" \",'IlumCusto (ORÇ)'!C96)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H96","v":0},{"$f":"'IlumCusto (ORÇ)'!I96","v":0},{"$f":"'IlumCusto (ORÇ)'!J96","v":0},0,0,null,null,null,89," ",null,null,null,null,0,0,{"$f":"IF(AND(K96>0,'Custo Contábil'!$D$7>0),ROUND(K96*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W96,2),0)","v":0},0]
[null,90,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C97),\" \",'IlumCusto (ORÇ)'!C97)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H97","v":0},{"$f":"'IlumCusto (ORÇ)'!I97","v":0},{"$f":"'IlumCusto (ORÇ)'!J97","v":0},0,0,null,null,null,90," ",null,null,null,null,0,0,{"$f":"IF(AND(K97>0,'Custo Contábil'!$D$7>0),ROUND(K97*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W97,2),0)","v":0},0]
[null,91,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C98),\" \",'IlumCusto (ORÇ)'!C98)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H98","v":0},{"$f":"'IlumCusto (ORÇ)'!I98","v":0},{"$f":"'IlumCusto (ORÇ)'!J98","v":0},0,0,null,null,null,91," ",null,null,null,null,0,0,{"$f":"IF(AND(K98>0,'Custo Contábil'!$D$7>0),ROUND(K98*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W98,2),0)","v":0},0]
[null,92,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C99),\" \",'IlumCusto (ORÇ)'!C99)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H99","v":0},{"$f":"'IlumCusto (ORÇ)'!I99","v":0},{"$f":"'IlumCusto (ORÇ)'!J99","v":0},0,0,null,null,null,92," ",null,null,null,null,0,0,{"$f":"IF(AND(K99>0,'Custo Contábil'!$D$7>0),ROUND(K99*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W99,2),0)","v":0},0]
[null,93,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C100),\" \",'IlumCusto (ORÇ)'!C100)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H100","v":0},{"$f":"'IlumCusto (ORÇ)'!I100","v":0},{"$f":"'IlumCusto (ORÇ)'!J100","v":0},0,0,null,null,null,93," ",null,null,null,null,0,0,{"$f":"IF(AND(K100>0,'Custo Contábil'!$D$7>0),ROUND(K100*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W100,2),0)","v":0},0]
[null,94,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C101),\" \",'IlumCusto (ORÇ)'!C101)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H101","v":0},{"$f":"'IlumCusto (ORÇ)'!I101","v":0},{"$f":"'IlumCusto (ORÇ)'!J101","v":0},0,0,null,null,null,94," ",null,null,null,null,0,0,{"$f":"IF(AND(K101>0,'Custo Contábil'!$D$7>0),ROUND(K101*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W101,2),0)","v":0},0]
[null,95,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C102),\" \",'IlumCusto (ORÇ)'!C102)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H102","v":0},{"$f":"'IlumCusto (ORÇ)'!I102","v":0},{"$f":"'IlumCusto (ORÇ)'!J102","v":0},0,0,null,null,null,95," ",null,null,null,null,0,0,{"$f":"IF(AND(K102>0,'Custo Contábil'!$D$7>0),ROUND(K102*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W102,2),0)","v":0},0]
[null,96,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C103),\" \",'IlumCusto (ORÇ)'!C103)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H103","v":0},{"$f":"'IlumCusto (ORÇ)'!I103","v":0},{"$f":"'IlumCusto (ORÇ)'!J103","v":0},0,0,null,null,null,96," ",null,null,null,null,0,0,{"$f":"IF(AND(K103>0,'Custo Contábil'!$D$7>0),ROUND(K103*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W103,2),0)","v":0},0]
[null,97,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C104),\" \",'IlumCusto (ORÇ)'!C104)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H104","v":0},{"$f":"'IlumCusto (ORÇ)'!I104","v":0},{"$f":"'IlumCusto (ORÇ)'!J104","v":0},0,0,null,null,null,97," ",null,null,null,null,0,{"$f":"IF(OR(V104=\"\",V104=0),0,(Desc*((1+Desc)^V104))/(((1+Desc)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,'Custo Contábil'!$D$7>0),ROUND(K104*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W104,2),0)","v":0},0]
[null,98,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C105),\" \",'IlumCusto (ORÇ)'!C105)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H105","v":0},{"$f":"'IlumCusto (ORÇ)'!I105","v":0},{"$f":"'IlumCusto (ORÇ)'!J105","v":0},0,0,null,null,null,98," ",null,null,null,null,0,{"$f":"IF(OR(V105=\"\",V105=0),0,(Desc*((1+Desc)^V105))/(((1+Desc)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,'Custo Contábil'!$D$7>0),ROUND(K105*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W105,2),0)","v":0},0]
[null,99,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C106),\" \",'IlumCusto (ORÇ)'!C106)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H106","v":0},{"$f":"'IlumCusto (ORÇ)'!I106","v":0},{"$f":"'IlumCusto (ORÇ)'!J106","v":0},0,0,null,null,null,99," ",null,null,null,null,0,{"$f":"IF(OR(V106=\"\",V106=0),0,(Desc*((1+Desc)^V106))/(((1+Desc)^V106)-1))","v":0},{"$f":"IF(AND(K106>0,'Custo Contábil'!$D$7>0),ROUND(K106*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W106,2),0)","v":0},0]
[null,100,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C107),\" \",'IlumCusto (ORÇ)'!C107)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H107","v":0},{"$f":"'IlumCusto (ORÇ)'!I107","v":0},{"$f":"'IlumCusto (ORÇ)'!J107","v":0},0,0,null,null,null,{"$f":"B107","v":100}," ",null,null,null,null,0,{"$f":"IF(OR(V107=\"\",V107=0),0,(Desc*((1+Desc)^V107))/(((1+Desc)^V107)-1))","v":0},{"$f":"IF(AND(K107>0,'Custo Contábil'!$D$7>0),ROUND(K107*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W107,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C108),\" \",'IlumCusto (ORÇ)'!C108)","v":"Acessórios"},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H108","v":20},{"$f":"'IlumCusto (ORÇ)'!I108","v":0},{"$f":"'IlumCusto (ORÇ)'!J108","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C108=0,C108=\"\"),\"\",C108)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H108=\"\",0,H108)","v":20},{"$f":"IF(OR(V108=\"\",V108=0),0,(Desc*((1+Desc)^V108))/(((1+Desc)^V108)-1))","v":0.10185220882315059},{"$f":"IF(AND(K108>0,'Custo Contábil'!$D$7>0),ROUND(K108*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W108,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K8:K108)","v":0},{"$f":"SUM(L8:L108)","v":0},{"$f":"SUM(M8:M108)","v":0},{"$f":"SUM(N8:N108)","v":0},null,"Custo anualizado total iluminação",null,null,null,null,null,null,"CAT_ILUM",{"$f":"SUM(X8:X108)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE  iluminação",null,null,null,null,null,null,"CAPEE_ILUM",{"$f":"IFERROR(X109*($L$146/$K$146),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L112:N112)","v":0},{"$f":"'Custo Contábil'!D41","v":0},0,0,null,"RCBILUMINAÇÃO_PEE",null,{"$f":"RCB!G5","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y108)/X109,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L113:N113)","v":0},{"$f":"Diagnóstico!M13","v":0},{"$f":"Diagnóstico!N13","v":0},{"$f":"Diagnóstico!O13","v":0},null,"RCBILUMINAÇÃO_TOTAL",null,{"$f":"RCB!J5","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C120),\" \",'IlumCusto (ORÇ)'!C120)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H120","v":0},{"$f":"'IlumCusto (ORÇ)'!I120","v":0},{"$f":"'IlumCusto (ORÇ)'!J120","v":0},{"$f":"H115*I115*J115","v":0},{"$f":"K115-M115-N115","v":0}]
[null,2,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C121),\" \",'IlumCusto (ORÇ)'!C121)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H121","v":0},{"$f":"'IlumCusto (ORÇ)'!I121","v":0},{"$f":"'IlumCusto (ORÇ)'!J121","v":0},{"$f":"H116*I116*J116","v":0},{"$f":"K116-M116-N116","v":0}]
[null,3,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C122),\" \",'IlumCusto (ORÇ)'!C122)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H122","v":0},{"$f":"'IlumCusto (ORÇ)'!I122","v":0},{"$f":"'IlumCusto (ORÇ)'!J122","v":0},{"$f":"H117*I117*J117","v":0},{"$f":"K117-M117-N117","v":0}]
[null,4,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C123),\" \",'IlumCusto (ORÇ)'!C123)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H123","v":0},{"$f":"'IlumCusto (ORÇ)'!I123","v":0},{"$f":"'IlumCusto (ORÇ)'!J123","v":0},{"$f":"H118*I118*J118","v":0},{"$f":"K118-M118-N118","v":0}]
[null,5,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C124),\" \",'IlumCusto (ORÇ)'!C124)","v":" "},null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!H124","v":0},{"$f":"'IlumCusto (ORÇ)'!I124","v":0},{"$f":"'IlumCusto (ORÇ)'!J124","v":0},{"$f":"H119*I119*J119","v":0},{"$f":"K119-M119-N119","v":0}]
[null,null,"Sub total - Mão de obra de terceiros iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K115:K119)","v":0},{"$f":"SUM(L115:L119)","v":0},{"$f":"SUM(M115:M119)","v":0},{"$f":"SUM(N115:N119)","v":0}]
[null,null,"Sub total - Mão de obra iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K120,K112:K113)","v":0},{"$f":"SUM(L120,L112:L113)","v":0},{"$f":"SUM(M120,M112:M113)","v":0},{"$f":"SUM(N120,N112:N113)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L124:N124)","v":0},{"$f":"'Custo Contábil'!D43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C136),\" \",'IlumCusto (ORÇ)'!C136)","v":" "},null,null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!I136","v":0},{"$f":"'IlumCusto (ORÇ)'!J136","v":0},{"$f":"I126*J126","v":0},{"$f":"K126-M126-N126","v":0}]
[null,2,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C137),\" \",'IlumCusto (ORÇ)'!C137)","v":" "},null,null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!I137","v":0},{"$f":"'IlumCusto (ORÇ)'!J137","v":0},{"$f":"I127*J127","v":0},{"$f":"K127-M127-N127","v":0}]
[null,3,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C138),\" \",'IlumCusto (ORÇ)'!C138)","v":" "},null,null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!I138","v":0},{"$f":"'IlumCusto (ORÇ)'!J138","v":0},{"$f":"I128*J128","v":0},{"$f":"K128-M128-N128","v":0}]
[null,null,"Sub total - Outros custos diretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K126:K128)","v":0},{"$f":"SUM(L126:L128)","v":0},{"$f":"SUM(M126:M128)","v":0},{"$f":"SUM(N126:N128)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K124,K129)","v":0},{"$f":"SUM(L124,L129)","v":0},{"$f":"SUM(M124,M129)","v":0},{"$f":"SUM(N124,N129)","v":0}]
[null,null,"Sub total - Custos diretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K109,K121,K130)","v":0},{"$f":"SUM(L109,L121,L130)","v":0},{"$f":"SUM(M109,M121,M130)","v":0},{"$f":"SUM(N109,N121,N130)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L134:N134)","v":0},{"$f":"'Custo Contábil'!$D$39*'Custo Contábil'!F13","v":0},0,0]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!D47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"Marketing!L18","v":0},{"$f":"Marketing!M18","v":0},{"$f":"Marketing!N18","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"Treinamento!L32","v":0},{"$f":"Treinamento!M32","v":0},{"$f":"Treinamento!N32","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,{"$f":"Descarte!L17","v":0},{"$f":"Descarte!M17","v":0},{"$f":"Descarte!N17","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N114","v":0},{"$f":"'M&V'!O114","v":0},{"$f":"'M&V'!P114","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C150),\" \",'IlumCusto (ORÇ)'!C150)","v":" "},null,null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!I150","v":0},{"$f":"'IlumCusto (ORÇ)'!J150","v":0},{"$f":"I141*J141","v":0},{"$f":"K141-M141-N141","v":0}]
[null,2,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C151),\" \",'IlumCusto (ORÇ)'!C151)","v":" "},null,null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!I151","v":0},{"$f":"'IlumCusto (ORÇ)'!J151","v":0},{"$f":"I142*J142","v":0},{"$f":"K142-M142-N142","v":0}]
[null,3,{"$f":"IF(ISBLANK('IlumCusto (ORÇ)'!C152),\" \",'IlumCusto (ORÇ)'!C152)","v":" "},null,null,null,null,null,{"$f":"'IlumCusto (ORÇ)'!I152","v":0},{"$f":"'IlumCusto (ORÇ)'!J152","v":0},{"$f":"I143*J143","v":0},{"$f":"K143-M143-N143","v":0}]
[null,null,"Sub total - Outros custos indiretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K141:K143)","v":0},{"$f":"SUM(L141:L143)","v":0},{"$f":"SUM(M141:M143)","v":0},{"$f":"SUM(N141:N143)","v":0}]
[null,null,"Sub total - Custos indiretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K134:K139,K144)","v":0},{"$f":"SUM(L134:L139,L144)","v":0},{"$f":"SUM(M134:M139,M144)","v":0},{"$f":"SUM(N134:N139,N144)","v":0}]
[null,null,"Sub total - Custos iluminação ",null,null,null,null,null,null,null,{"$f":"SUM(K131,K145)","v":0},{"$f":"SUM(L131,L145)","v":0},{"$f":"SUM(M131,M145)","v":0},{"$f":"SUM(N131,N145)","v":0}]

{"sheet":"IlumBenef","index":20,"n_rows":66,"n_cols":57,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,1,1,6],[2,1,2,5],[5,2,6,2],[7,2,8,2],[10,1,12,1],[3,1,3,5],[52,1,52,5],[5,1,6,1],[7,1,8,1],[24,1,25,1],[26,1,27,1],[32,1,36,1],[24,2,25,2],[26,2,27,2],[29,1,31,1],[40,1,40,5],[21,1,21,5],[13,1,17,1]]}
[]
[null,"BENEFÍCIOS - ILUMINAÇÃO"]
[null,"ILUMINAÇÃO ",null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,"SISTEMA ATUAL",null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,{"$f":"B5+1","v":2},"Lâmpadas","Potência","W","plai",{"$f":"SUM(H6:BE6)","v":0}]
[null,null,null,"Quantidade",null,"qlai",{"$f":"SUM(H7:BE7)","v":0}]
[null,{"$f":"B6+1","v":3},"Reatores","Potência","W","prai",{"$f":"SUM(H8:BE8)","v":0}]
[null,null,null,"Quantidade",null,"qrai",{"$f":"SUM(H9:BE9)","v":0}]
[null,{"$f":"B8+1","v":4},"Potência instalada",null,"kW","Pai",{"$f":"SUM(H10:BE10)","v":0},{"$f":"(H6*H7+H8*H9)/1000","v":0},{"$f":"(I6*I7+I8*I9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":5},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hai",null,{"$f":"H11*H12","v":0},{"$f":"I11*I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B11+1","v":6},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H17:BE17)","v":0},{"$f":"H10*((H14*H15*H16)/($G$14*$G$15*$G$16))","v":0},{"$f":"I10*((I14*I15*I16)/($G$14*$G$15*$G$16))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(LARGE(H18:BE18,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H17/H10,0)","v":0},{"$f":"IFERROR(I17/I10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B14+1","v":7},"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H19:BE19)","v":0},{"$f":"(H10*H13)/1000","v":0},{"$f":"(I10*I13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B19+1","v":8},"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H20:BE20)","v":0},{"$f":"H10*H18","v":0},{"$f":"I10*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMA PROPOSTO"]
[null,null,null,null,null,null," ","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,{"$f":"B20+1","v":9},"Tipo de equipamento / tecnologia"]
[null,{"$f":"B24+1","v":10},"Lâmpadas","Potência","W","plpi",{"$f":"SUM(H25:BE25)","v":0}]
[null,null,null,"Quantidade",null,"qlpi",{"$f":"SUM(H26:BE26)","v":0}]
[null,{"$f":"B25+1","v":11},"Reatores","Potência","W","prpi",{"$f":"SUM(H27:BE27)","v":0}]
[null,null,null,"Quantidade",null,"qrpi",{"$f":"SUM(H28:BE28)","v":0}]
[null,{"$f":"B27+1","v":12},"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H29:BE29)","v":0},{"$f":"(H25*H26+H27*H28)/1000","v":0},{"$f":"(I25*I26+I27*I28)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B29+1","v":13},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hpi",null,{"$f":"H30*H31","v":0},{"$f":"I30*I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B30+1","v":14},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H36:BE36)","v":0},{"$f":"H29*((H33*H34*H35)/($G$33*$G$34*$G$35))","v":0},{"$f":"I29*((I33*I34*I35)/($G$33*$G$34*$G$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(LARGE(H37:BE37,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H36/H29,0)","v":0},{"$f":"IF(I29=0,0,ROUND(I36/I29,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B33+1","v":15},"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H38:BE38)","v":0},{"$f":"(H29*H32)/1000","v":0},{"$f":"(I29*I32)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B38+1","v":16},"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H39:BE39)","v":0},{"$f":"H29*H37","v":0},{"$f":"I29*I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RESULTADOS ESPERADOS"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,{"$f":"B39+1","v":17},"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H43:BE43)","v":0},{"$f":"H20-H39","v":0},{"$f":"I20-I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43+1","v":18},"Custo evitado de demanda (CED) =",{"$f":"CED","v":1906.44},"%","RDPi%",{"$f":"IF(G20=0,0,G43/G20)","v":0},{"$f":"IFERROR(H43/H20,0)","v":0},{"$f":"IFERROR(I43/I20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B44+1","v":19},"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H45:BE45)","v":0},{"$f":"H19-H38","v":0},{"$f":"I19-I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45+1","v":20},"Custo da energia evitada (CEE) =",{"$f":"CEE","v":797.57},"%","EEi%",{"$f":"IF(G19=0,0,G45/G19)","v":0},{"$f":"IFERROR(H45/H19,0)","v":0},{"$f":"IFERROR(I45/I19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado iluminação",null,"R$","BILUM",{"$f":"SUM(H47:BE47)","v":0},{"$f":"H43*$D$44+H45*$D$46","v":0},{"$f":"I43*$D$44+I45*$D$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBILUMINAÇÃO_PEE",null,{"$f":"RCB!G5","v":0}]
[null,null,null,null,"RCBILUMINAÇÃO_TOTAL",null,{"$f":"RCB!J5","v":0}]
[]
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,{"$f":"B46+1","v":21},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,null,{"$f":"H30","v":0},{"$f":"I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B55+1","v":22},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,null,{"$f":"H34","v":0},{"$f":"I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B56+1","v":23},"Horas por dia de utilização do sistema na ponta",null,3,null,null,{"$f":"H35","v":0},{"$f":"I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Dias com funcionamento na ponta em um mês",null,"%",null,null,{"$f":"H56/30","v":0},{"$f":"I56/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,"Horas com funcionamento na ponta em um dia",null,"%",null,null,{"$f":"IFERROR((H57/H55),0)","v":0},{"$f":"IFERROR((I57/I55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,"Funcionamento mensal em horário de ponta",null,"%",null,null,{"$f":"H58*H59","v":0},{"$f":"I58*I59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"Energia economizada mensal",null,"MWh/mês",null,{"$f":"ROUND(SUM(H61:BE61),2)","v":0},{"$f":"H45/12","v":0},{"$f":"I45/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,"Energia economizada em horário de ponta",null,"MWh/mês",null,0,{"$f":"H61*H60","v":0},{"$f":"I61*I60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"Energia economizada em horário fora de ponta",null,"MWh/mês",null,0,{"$f":"H61-H62","v":0},{"$f":"I61-I62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Redução de Demanda mensal",null,"kW/mês",null,0,{"$f":"H10-H29","v":0},{"$f":"I10-I29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B64+1","v":31},"Redução de Demanda em horário de ponta",null,"kW/mês",null,0,{"$f":"H43","v":0},{"$f":"I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B65+1","v":32},"Redução de Demanda em horário fora de ponta",null,"kW/mês",null,0,{"$f":"H64","v":0},{"$f":"I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"CondAmbCusto (ORÇ)","index":21,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[12,2,12,6],[2,1,3,9],[2,10,2,15],[4,1,4,9],[5,1,5,9],[6,1,6,6],[1,3,1,8],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[47,2,47,6],[48,2,48,9],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[49,1,49,9],[50,1,50,9],[51,1,51,9],[52,1,52,9],[53,1,53,9],[54,1,54,9],[55,1,55,9],[56,1,56,9],[56,10,56,12],[56,13,56,15],[57,1,57,9],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,9],[65,1,65,9],[66,1,66,9],[67,1,67,9],[68,1,68,9],[69,1,69,9],[70,1,70,9],[71,1,71,9],[72,1,72,9],[72,10,72,12],[72,13,72,15],[73,1,73,9],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,9],[79,1,79,9],[80,1,80,9],[81,1,81,9],[82,1,82,9],[83,1,83,9],[84,1,84,9],[85,1,85,9],[86,1,86,9],[86,10,86,12],[86,13,86,15],[87,1,87,9],[97,1,97,9],[98,1,98,9],[99,1,99,9],[100,1,100,9],[100,10,100,12],[100,13,100,15],[88,1,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,9],[93,1,93,9],[94,1,94,9],[95,1,95,9],[96,1,96,9]]}
[]
[null,null,null,"CUSTOS - CONDICIONAMENTO AMBIENTAL (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,20,null,{"$f":"IFERROR(SMALL(K48:P48,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K60:P60,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K61:P61,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K62:P62,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K63:P63,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K64:P64,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K76:P76,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K77:P77,1),0)","v":0},null," "]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K78:P78,1),0)","v":0}," "]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor",null,null,null,null,null,null,null,null,null," "]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail",null,null,null,null,null,null,null,null,null,null," "]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K90:P90,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K91:P91,1),0)","v":0},null," "," "]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K92:P92,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor",null,null,null,null,null,null,null,null," "," "," "]
[null,"Data da proposta",null,null,null,null,null,null,null,null,null,null,null,null," "," "]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone",null,null,null,null,null,null,null,null,null,null,null," "]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"CondAmbCusto","index":22,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[56,2,56,6],[60,2,60,9],[61,1,61,13],[50,1,50,6],[51,2,51,6],[83,2,83,9],[84,2,84,9],[71,1,71,13],[72,1,72,6],[75,2,75,9],[70,2,70,9],[73,2,73,9],[74,2,74,9],[64,2,64,7],[65,2,65,7],[68,2,68,9],[57,2,57,6],[59,2,59,9],[53,2,53,6],[54,2,54,6],[52,2,52,6],[58,2,58,6],[62,1,62,6],[55,2,55,6],[85,2,85,9],[76,2,76,9],[77,2,77,9],[78,2,78,9],[79,1,79,7],[80,2,80,7],[81,2,81,7],[82,2,82,7],[8,16,8,20],[9,2,9,6],[63,2,63,9],[66,2,66,7],[67,2,67,7],[69,2,69,9],[51,19,51,20],[20,2,20,6],[21,2,21,6],[14,2,14,6],[14,16,14,20],[30,16,30,20],[25,16,25,20],[26,16,26,20],[27,16,27,20],[41,16,41,20],[5,15,5,23],[6,1,6,6],[6,15,6,20],[7,2,7,6],[7,16,7,20],[11,2,11,6],[11,16,11,20],[12,2,12,6],[12,16,12,20],[9,16,9,20],[10,2,10,6],[10,16,10,20],[1,15,1,23],[2,11,2,13],[2,15,3,23],[5,1,5,13],[49,1,49,13],[49,15,49,21],[4,1,4,13],[13,2,13,6],[13,16,13,20],[8,2,8,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[22,16,22,20],[23,16,23,20],[24,16,24,20],[36,16,36,20],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[17,2,17,6],[18,2,18,6],[15,16,15,20],[42,2,42,6],[42,16,42,20],[37,2,37,6],[37,16,37,20],[38,2,38,6],[33,2,33,6],[34,2,34,6],[39,2,39,6],[36,2,36,6],[33,16,33,20],[34,16,34,20],[35,16,35,20],[40,2,40,6],[28,16,28,20],[29,16,29,20],[40,16,40,20],[41,2,41,6],[35,2,35,6],[38,16,38,20],[39,16,39,20],[1,1,1,13],[2,1,3,10],[16,2,16,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[15,2,15,6],[19,2,19,6],[16,16,16,20],[17,16,17,20],[18,16,18,20],[19,16,19,20],[20,16,20,20],[21,16,21,20],[31,16,31,20],[32,16,32,20],[47,16,47,20],[48,2,48,9],[48,15,48,21],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[47,2,47,6],[46,2,46,6],[46,16,46,20]]}
[]
[null,"CUSTOS - CONDICIONAMENTO AMBIENTAL (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - CONDICIONAMENTO AMBIENTAL (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C8),\" \",'CondAmbCusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H8","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I8","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C9),\" \",'CondAmbCusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H9","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I9","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C10),\" \",'CondAmbCusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H10","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I10","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C11),\" \",'CondAmbCusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H11","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I11","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C12),\" \",'CondAmbCusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H12","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I12","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null,0,0,{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},0]
[null,6,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C13),\" \",'CondAmbCusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H13","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I13","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C14),\" \",'CondAmbCusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H14","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I14","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C15),\" \",'CondAmbCusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H15","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I15","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J15","v":0},0,0,null,null,null,8," ",null,null,null,null,0,0,{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},0]
[null,9,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C16),\" \",'CondAmbCusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H16","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I16","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C17),\" \",'CondAmbCusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H17","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I17","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J17","v":0},0,0,null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C18),\" \",'CondAmbCusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H18","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I18","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J18","v":0},0,0,null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C19),\" \",'CondAmbCusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H19","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I19","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J19","v":0},0,0,null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C20),\" \",'CondAmbCusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H20","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I20","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null,0,0,{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},0]
[null,14,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C21),\" \",'CondAmbCusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H21","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I21","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C22),\" \",'CondAmbCusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H22","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I22","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C23),\" \",'CondAmbCusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H23","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I23","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C24),\" \",'CondAmbCusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H24","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I24","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C25),\" \",'CondAmbCusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H25","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I25","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C26),\" \",'CondAmbCusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H26","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I26","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C27),\" \",'CondAmbCusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H27","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I27","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C28),\" \",'CondAmbCusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H28","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I28","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C29),\" \",'CondAmbCusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H29","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I29","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C30),\" \",'CondAmbCusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H30","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I30","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C31),\" \",'CondAmbCusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H31","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I31","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C32),\" \",'CondAmbCusto (ORÇ)'!C32)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H32","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I32","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J32","v":0},0,0,null,null,null,25," ",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C33),\" \",'CondAmbCusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H33","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I33","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C34),\" \",'CondAmbCusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H34","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I34","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C35),\" \",'CondAmbCusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H35","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I35","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C36),\" \",'CondAmbCusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H36","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I36","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C37),\" \",'CondAmbCusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H37","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I37","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C38),\" \",'CondAmbCusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H38","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I38","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C39),\" \",'CondAmbCusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H39","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I39","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C40),\" \",'CondAmbCusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H40","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I40","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,0,{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C41),\" \",'CondAmbCusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H41","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I41","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C42),\" \",'CondAmbCusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H42","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I42","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C43),\" \",'CondAmbCusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H43","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I43","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C44),\" \",'CondAmbCusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H44","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I44","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C45),\" \",'CondAmbCusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H45","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I45","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C46),\" \",'CondAmbCusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H46","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I46","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C47),\" \",'CondAmbCusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H47","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I47","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C48),\" \",'CondAmbCusto (ORÇ)'!C48)","v":"Acessórios"},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H48","v":20},{"$f":"'CondAmbCusto (ORÇ)'!I48","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J48","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C48=0,C48=\"\"),\"\",C48)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H48=\"\",0,H48)","v":20},0.10185220882315059,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K8:K48)","v":0},{"$f":"SUM(L8:L48)","v":0},{"$f":"SUM(M8:M48)","v":0},{"$f":"SUM(N8:N48)","v":0},null,"Custo anualizado total condicionamento ambiental ",null,null,null,null,null,null,"CAT_COND",{"$f":"SUM(X8:X48)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE condicionamento ambiental ",null,null,null,null,null,null,"CAPEE_COND",{"$f":"IFERROR(X49*($L$86/$K$86),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L52:N52)","v":0},{"$f":"'Custo Contábil'!E41","v":0},0,0,null,"RCBCOND_AMB_PEE",null,{"$f":"RCB!G6","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y48)/X49,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L53:N53)","v":0},{"$f":"Diagnóstico!M14","v":0},{"$f":"Diagnóstico!N14","v":0},{"$f":"Diagnóstico!O14","v":0},null,"RCBCOND_AMB_TOTAL",null,{"$f":"RCB!J6","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C60),\" \",'CondAmbCusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H60","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I60","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J60","v":0},{"$f":"H55*I55*J55","v":0},{"$f":"K55-M55-N55","v":0}]
[null,2,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C61),\" \",'CondAmbCusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H61","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I61","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J61","v":0},{"$f":"H56*I56*J56","v":0},{"$f":"K56-M56-N56","v":0}]
[null,3,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C62),\" \",'CondAmbCusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H62","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I62","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J62","v":0},{"$f":"H57*I57*J57","v":0},{"$f":"K57-M57-N57","v":0}]
[null,4,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C63),\" \",'CondAmbCusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H63","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I63","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J63","v":0},{"$f":"H58*I58*J58","v":0},{"$f":"K58-M58-N58","v":0}]
[null,5,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C64),\" \",'CondAmbCusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!H64","v":0},{"$f":"'CondAmbCusto (ORÇ)'!I64","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J64","v":0},{"$f":"H59*I59*J59","v":0},{"$f":"K59-M59-N59","v":0}]
[null,null,"Sub total - Mão de obra de terceiros condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":0},{"$f":"SUM(M55:M59)","v":0},{"$f":"SUM(N55:N59)","v":0}]
[null,null,"Sub total - Mão de obra condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K60,K52:K53)","v":0},{"$f":"SUM(L60,L52:L53)","v":0},{"$f":"SUM(M60,M52:M53)","v":0},{"$f":"SUM(N60,N52:N53)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L64:N64)","v":0},{"$f":"'Custo Contábil'!E43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C76),\" \",'CondAmbCusto (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!I76","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J76","v":0},{"$f":"I66*J66","v":0},{"$f":"K66-M66-N66","v":0}]
[null,2,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C77),\" \",'CondAmbCusto (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!I77","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J77","v":0},{"$f":"I67*J67","v":0},{"$f":"K67-M67-N67","v":0}]
[null,3,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C78),\" \",'CondAmbCusto (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!I78","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J78","v":0},{"$f":"I68*J68","v":0},{"$f":"K68-M68-N68","v":0}]
[null,null,"Sub total - Outros custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K66:K68)","v":0},{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K64,K69)","v":0},{"$f":"SUM(L64,L69)","v":0},{"$f":"M69","v":0},{"$f":"N69","v":0}]
[null,null,"Sub total - Custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K49,K61,K70)","v":0},{"$f":"SUM(L49,L61,L70)","v":0},{"$f":"SUM(M49,M61,M70)","v":0},{"$f":"SUM(N49,N61,N70)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L74:N74)","v":0},{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!F13","v":0},{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!G13","v":0},{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!H13","v":0}]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!E47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!F14","v":0},{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!G14","v":0},{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!H14","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!F18","v":0},{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!G18","v":0},{"$f":"'Custo Contábil'!$E$39*'Custo Contábil'!H18","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,{"$f":"Descarte!L30","v":0},{"$f":"Descarte!M30","v":0},{"$f":"Descarte!N30","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N162","v":0},{"$f":"'M&V'!O162","v":0},{"$f":"'M&V'!P162","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C90),\" \",'CondAmbCusto (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!I90","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J90","v":0},{"$f":"I81*J81","v":0},{"$f":"K81-M81-N81","v":0}]
[null,2,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C91),\" \",'CondAmbCusto (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!I91","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J91","v":0},{"$f":"I82*J82","v":0},{"$f":"K82-M82-N82","v":0}]
[null,3,{"$f":"IF(ISBLANK('CondAmbCusto (ORÇ)'!C92),\" \",'CondAmbCusto (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"'CondAmbCusto (ORÇ)'!I92","v":0},{"$f":"'CondAmbCusto (ORÇ)'!J92","v":0},{"$f":"I83*J83","v":0},{"$f":"K83-M83-N83","v":0}]
[null,null,"Sub total - Outros custos indiretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},{"$f":"SUM(M81:M83)","v":0},{"$f":"SUM(N81:N83)","v":0}]
[null,null,"Sub total - Custos indiretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K74:K79,K84)","v":0},{"$f":"SUM(L74:L79,L84)","v":0},{"$f":"SUM(M74:M79,M84)","v":0},{"$f":"SUM(N74:N79,N84)","v":0}]
[null,null,"Sub total - Custos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K71,K85)","v":0},{"$f":"SUM(L71,L85)","v":0},{"$f":"SUM(M71,M85)","v":0},{"$f":"SUM(N71,N85)","v":0}]

{"sheet":"CondAmbBenef","index":23,"n_rows":68,"n_cols":87,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,1,1,6],[2,1,2,5],[9,1,10,1],[11,1,13,1],[22,1,22,5],[3,1,3,5],[29,1,30,1],[54,1,54,5],[14,1,18,1],[34,1,38,1],[31,1,33,1],[42,1,42,5]]}
[]
[null,"BENEFÍCIOS - CONDICIONAMENTO AMBIENTAL"]
[null,"CONDICIONAMENTO AMBIENTAL",null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80"]
[null,"SITUAÇÃO ATUAL",null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,{"$f":"B5+1","v":2},"Potência nominal de refrigeração",null,"BTU/h","pai",{"$f":"SUM(H6:CI6)","v":0}]
[null,{"$f":"B6+1","v":3},"Coefiente de eficiência energética",null,"W/W","cai"]
[null,{"$f":"B7+1","v":4},"Quantidade",null,null,"qai",{"$f":"SUM(H8:CI8)","v":0}]
[null,{"$f":"B8+1","v":5},"Potência instalada",null,"kW","Pai",{"$f":"SUM(H9:CI9)","v":0},{"$f":"IF(H7=0,0,((H6*0.293*H8)/(1000*H7)))","v":0},{"$f":"IF(I7=0,0,((I6*0.293*I8)/(1000*I7)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB7=0,0,((AB6*0.293*AB8)/(1000*AB7)))","v":0},{"$f":"IF(AC7=0,0,((AC6*0.293*AC8)/(1000*AC7)))","v":0},{"$f":"IF(AD7=0,0,((AD6*0.293*AD8)/(1000*AD7)))","v":0},0,0,0,0,{"$f":"IF(AI7=0,0,((AI6*0.293*AI8)/(1000*AI7)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE7=0,0,((BE6*0.293*BE8)/(1000*BE7)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B9+1","v":6},"Fator de utilização",null,null,"FUai"]
[null,null,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H11:CI11)","v":0},{"$f":"H9*H10","v":0},{"$f":"I9*I10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB9*AB10","v":0},{"$f":"AC9*AC10","v":0},{"$f":"AD9*AD10","v":0},0,0,0,0,{"$f":"AI9*AI10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE9*BE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":7},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hai",null,{"$f":"H12*H13","v":0},{"$f":"I12*I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB12*AB13","v":0},{"$f":"AC12*AC13","v":0},{"$f":"AD12*AD13","v":0},0,0,0,0,{"$f":"AI12*AI13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE12*BE13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B12+1","v":8},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H18:CI18)","v":0},{"$f":"H11*((H15*H16*H17)/($G$15*$G$16*$G$17))","v":0},{"$f":"I11*((I15*I16*I17)/($G$15*$G$16*$G$17))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB11*((AB15*AB16*AB17)/($G$15*$G$16*$G$17))","v":0},{"$f":"AC11*((AC15*AC16*AC17)/($G$15*$G$16*$G$17))","v":0},{"$f":"AD11*((AD15*AD16*AD17)/($G$15*$G$16*$G$17))","v":0},0,0,0,0,{"$f":"AI11*((AI15*AI16*AI17)/($G$15*$G$16*$G$17))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE11*((BE15*BE16*BE17)/($G$15*$G$16*$G$17))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(LARGE(H19:CI19,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H18/H11,0)","v":0},{"$f":"IFERROR(I18/I11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AB18/AB11,0)","v":0},{"$f":"IFERROR(AC18/AC11,0)","v":0},{"$f":"IFERROR(AD18/AD11,0)","v":0},0,0,0,0,{"$f":"IFERROR(AI18/AI11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BE18/BE11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B15+1","v":9},"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H20:CI20)","v":0},{"$f":"(H11*H14)/1000","v":0},{"$f":"(I11*I14)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AB11*AB14)/1000","v":0},{"$f":"(AC11*AC14)/1000","v":0},{"$f":"(AD11*AD14)/1000","v":0},0,0,0,0,{"$f":"(AI11*AI14)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE11*BE14)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B20+1","v":10},"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H21:CI21)","v":0},{"$f":"H11*H19","v":0},{"$f":"I11*I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB11*AB19","v":0},{"$f":"AC11*AC19","v":0},{"$f":"AD11*AD19","v":0},0,0,0,0,{"$f":"AI11*AI19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE11*BE19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMA PROPOSTO"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80"]
[null,{"$f":"B21+1","v":11},"Tipo de equipamento / tecnologia"]
[null,{"$f":"B25+1","v":12},"Potência nominal de refrigeração",null,"BTU/h","ppi",{"$f":"SUM(H26:CI26)","v":0}]
[null,{"$f":"B26+1","v":13},"Coefiente de eficiência energética",null,"W/W","cpi"]
[null,{"$f":"B27+1","v":14},"Quantidade",null,null,"qpi",{"$f":"SUM(H28:CI28)","v":0}]
[null,{"$f":"B28+1","v":15},"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H29:CI29)","v":0},{"$f":"IF(H27=0,0,((H26*0.293*H28)/(1000*H27)))","v":0},{"$f":"IF(I27=0,0,((I26*0.293*I28)/(1000*I27)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AB27=0,0,((AB26*0.293*AB28)/(1000*AB27)))","v":0},{"$f":"IF(AC27=0,0,((AC26*0.293*AC28)/(1000*AC27)))","v":0},{"$f":"IF(AD27=0,0,((AD26*0.293*AD28)/(1000*AD27)))","v":0},0,0,0,0,{"$f":"IF(AI27=0,0,((AI26*0.293*AI28)/(1000*AI27)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE27=0,0,((BE26*0.293*BE28)/(1000*BE27)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B29+1","v":16},"Fator de utilização",null,null,"FUpi"]
[null,null,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H31:CI31)","v":0},{"$f":"H29*H30","v":0},{"$f":"I29*I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB29*AB30","v":0},{"$f":"AC29*AC30","v":0},{"$f":"AD29*AD30","v":0},0,0,0,0,{"$f":"AI29*AI30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE29*BE30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B30+1","v":17},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hpi",null,{"$f":"H32*H33","v":0},{"$f":"I32*I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB32*AB33","v":0},{"$f":"AC32*AC33","v":0},{"$f":"AD32*AD33","v":0},0,0,0,0,{"$f":"AI32*AI33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE32*BE33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B32+1","v":18},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H38:CI38)","v":0},{"$f":"H31*((H35*H36*H37)/($G$35*$G$36*$G$37))","v":0},{"$f":"I31*((I35*I36*I37)/($G$35*$G$36*$G$37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB31*((AB35*AB36*AB37)/($G$35*$G$36*$G$37))","v":0},{"$f":"AC31*((AC35*AC36*AC37)/($G$35*$G$36*$G$37))","v":0},{"$f":"AD31*((AD35*AD36*AD37)/($G$35*$G$36*$G$37))","v":0},0,0,0,0,{"$f":"AI31*((AI35*AI36*AI37)/($G$35*$G$36*$G$37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE31*((BE35*BE36*BE37)/($G$35*$G$36*$G$37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(LARGE(H39:CI39,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H38/H31,0)","v":0},{"$f":"IFERROR(I38/I31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AB38/AB31,0)","v":0},{"$f":"IFERROR(AC38/AC31,0)","v":0},{"$f":"IFERROR(AD38/AD31,0)","v":0},0,0,0,0,{"$f":"IFERROR(AI38/AI31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BE38/BE31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B35+1","v":19},"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H40:CI40)","v":0},{"$f":"(H31*H34)/1000","v":0},{"$f":"(I31*I34)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AB31*AB34)/1000","v":0},{"$f":"(AC31*AC34)/1000","v":0},{"$f":"(AD31*AD34)/1000","v":0},0,0,0,0,{"$f":"(AI31*AI34)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE31*BE34)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40+1","v":20},"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H41:CI41)","v":0},{"$f":"H31*H39","v":0},{"$f":"I31*I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB31*AB39","v":0},{"$f":"AC31*AC39","v":0},{"$f":"AD31*AD39","v":0},0,0,0,0,{"$f":"AI31*AI39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE31*BE39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RESULTADOS ESPERADOS"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80"]
[null,{"$f":"B41+1","v":21},"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H45:CI45)","v":0},{"$f":"H21-H41","v":0},{"$f":"I21-I41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB21-AB41","v":0},{"$f":"AC21-AC41","v":0},{"$f":"AD21-AD41","v":0},0,0,0,0,{"$f":"AI21-AI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE21-BE41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45+1","v":22},"Custo evitado de demanda (CED) =",{"$f":"CED","v":1906.44},"%","RDPi%",{"$f":"IF(G21=0,0,G45/G21)","v":0},{"$f":"IFERROR(H45/H21,0)","v":0},{"$f":"IFERROR(I45/I21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AB45/AB21,0)","v":0},{"$f":"IFERROR(AC45/AC21,0)","v":0},{"$f":"IFERROR(AD45/AD21,0)","v":0},0,0,0,0,{"$f":"IFERROR(AI45/AI21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BE45/BE21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B46+1","v":23},"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H47:CI47)","v":0},{"$f":"H20-H40","v":0},{"$f":"I20-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB20-AB40","v":0},{"$f":"AC20-AC40","v":0},{"$f":"AD20-AD40","v":0},0,0,0,0,{"$f":"AI20-AI40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE20-BE40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":24},"Custo da energia evitada (CEE) =",{"$f":"CEE","v":797.57},"%","EEi%",{"$f":"IF(G20=0,0,G47/G20)","v":0},{"$f":"IFERROR(H47/H20,0)","v":0},{"$f":"IFERROR(I47/I20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AB47/AB20,0)","v":0},{"$f":"IFERROR(AC47/AC20,0)","v":0},{"$f":"IFERROR(AD47/AD20,0)","v":0},0,0,0,0,{"$f":"IFERROR(AI47/AI20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(BE47/BE20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado condicionamento ambiental",null,"R$","BCOND",{"$f":"SUM(H49:CI49)","v":0},{"$f":"H45*$D$46+H47*$D$48","v":0},{"$f":"I45*$D$46+I47*$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB45*$D$46+AB47*$D$48","v":0},{"$f":"AC45*$D$46+AC47*$D$48","v":0},{"$f":"AD45*$D$46+AD47*$D$48","v":0},0,0,0,0,{"$f":"AI45*$D$46+AI47*$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE45*$D$46+BE47*$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBCOND_AMB_PEE",null,{"$f":"RCB!G6","v":0}]
[null,null,null,null,"RCBCOND_AMB_TOTAL",null,{"$f":"RCB!J6","v":0}]
[]
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80"]
[null,{"$f":"B48+1","v":25},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,null,{"$f":"H32","v":0},{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB32","v":0},{"$f":"AC32","v":0},{"$f":"AD32","v":0},0,{"$f":"AF32","v":0},{"$f":"AG32","v":0},{"$f":"AH32","v":0},{"$f":"AI32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B57+1","v":26},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,null,{"$f":"H36","v":0},{"$f":"I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB36","v":0},{"$f":"AC36","v":0},{"$f":"AD36","v":0},0,{"$f":"AF36","v":0},0,0,{"$f":"AI36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"Horas por dia de utilização do sistema na ponta",null,3,null,null,{"$f":"H37","v":0},{"$f":"I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB37","v":0},{"$f":"AC37","v":0},{"$f":"AD37","v":0},0,0,0,0,{"$f":"AI37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI37","v":0}]
[null,28,"Dias com funcionamento na ponta em um mês",null,"%",null,null,{"$f":"H58/30","v":0},{"$f":"I58/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB58/30","v":0},{"$f":"AC58/30","v":0},{"$f":"AD58/30","v":0},0,{"$f":"AF58/30","v":0},{"$f":"AG58/30","v":0},{"$f":"AH58/30","v":0},{"$f":"AI58/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"Horas com funcionamento na ponta em um dia",null,"%",null,null,{"$f":"IFERROR(H59/H57,0)","v":0},{"$f":"IFERROR(I59/I57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(AB59/AB57,0)","v":0},{"$f":"IFERROR(AC59/AC57,0)","v":0},{"$f":"IFERROR(AD59/AD57,0)","v":0},0,{"$f":"IFERROR(AF59/AF57,0)","v":0},{"$f":"IFERROR(AG59/AG57,0)","v":0},{"$f":"IFERROR(AH59/AH57,0)","v":0},{"$f":"IFERROR(AI59/AI57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Funcionamento mensal em horário de ponta",null,"%",null,null,{"$f":"H60*H61","v":0},{"$f":"I60*I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB60*AB61","v":0},{"$f":"AC60*AC61","v":0},{"$f":"AD60*AD61","v":0},0,{"$f":"AF60*AF61","v":0},{"$f":"AG60*AG61","v":0},{"$f":"AH60*AH61","v":0},{"$f":"AI60*AI61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI60*CI61","v":0}]
[null,31,"Energia economizada mensal",null,"MWh/mês",null,{"$f":"ROUND(SUM(H63:CI63),2)","v":0},{"$f":"H47/12","v":0},{"$f":"I47/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB47/12","v":0},{"$f":"AC47/12","v":0},{"$f":"AD47/12","v":0},0,{"$f":"AF47/12","v":0},{"$f":"AG47/12","v":0},{"$f":"AH47/12","v":0},{"$f":"AI47/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,"Energia utilizada em horário de ponta",null,"MWh/mês",null,0,{"$f":"H63*H62","v":0},{"$f":"I63*I62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB63*AB62","v":0},{"$f":"AC63*AC62","v":0},{"$f":"AD63*AD62","v":0},0,{"$f":"AF63*AF62","v":0},{"$f":"AG63*AG62","v":0},{"$f":"AH63*AH62","v":0},{"$f":"AI63*AI62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,"Energia utilizada em horário fora de ponta",null,"MWh/mês",null,0,{"$f":"H63-H64","v":0},{"$f":"I63-I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB63-AB64","v":0},{"$f":"AC63-AC64","v":0},{"$f":"AD63-AD64","v":0},0,{"$f":"AF63-AF64","v":0},{"$f":"AG63-AG64","v":0},{"$f":"AH63-AH64","v":0},{"$f":"AI63-AI64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI63-CI64","v":0}]
[null,{"$f":"B65+1","v":34},"Redução de Demanda mensal",null,"kW/mês",null,0,{"$f":"H11-H31","v":0},{"$f":"I11-I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB11-AB31","v":0},{"$f":"AC11-AC31","v":0},{"$f":"AD11-AD31","v":0},0,{"$f":"AF11-AF31","v":0},{"$f":"AG11-AG31","v":0},{"$f":"AH11-AH31","v":0},{"$f":"AI11-AI31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B66+1","v":35},"Redução de Demanda em horário de ponta",null,"kW/mês",null,0,{"$f":"H45","v":0},{"$f":"I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB45","v":0},{"$f":"AC45","v":0},{"$f":"AD45","v":0},0,{"$f":"AF45","v":0},{"$f":"AG45","v":0},{"$f":"AH45","v":0},{"$f":"AI45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B67+1","v":36},"Redução de Demanda em horário fora de ponta",null,"kW/mês",null,0,{"$f":"H66","v":0},{"$f":"I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB66","v":0},{"$f":"AC66","v":0},{"$f":"AD66","v":0},0,{"$f":"AF66","v":0},{"$f":"AG66","v":0},{"$f":"AH66","v":0},{"$f":"AI66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CI66","v":0}]

{"sheet":"MotorCusto (ORÇ)","index":24,"n_rows":161,"n_cols":16,"rows_kept":161,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,1,3,9],[2,10,2,15],[4,1,4,9],[5,1,5,9],[6,1,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[91,2,91,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[102,2,102,6],[103,2,103,6],[104,2,104,6],[105,2,105,6],[106,2,106,6],[107,2,107,6],[108,2,108,9],[109,1,109,9],[110,1,110,9],[111,1,111,9],[112,1,112,9],[113,1,113,9],[114,1,114,9],[115,1,115,9],[116,1,116,9],[116,10,116,12],[116,13,116,15],[117,1,117,9],[118,2,118,6],[119,2,119,6],[120,2,120,6],[121,2,121,6],[122,2,122,6],[123,2,123,6],[124,2,124,9],[125,1,125,9],[126,1,126,9],[127,1,127,9],[128,1,128,9],[129,1,129,9],[130,1,130,9],[131,1,131,9],[132,1,132,9],[132,10,132,12],[132,13,132,15],[133,1,133,9],[134,2,134,7],[135,2,135,7],[136,2,136,7],[137,2,137,7],[138,2,138,9],[139,1,139,9],[140,1,140,9],[141,1,141,9],[142,1,142,9],[143,1,143,9],[144,1,144,9],[145,1,145,9],[146,1,146,9],[146,10,146,12],[146,13,146,15],[147,1,147,9],[157,1,157,9],[158,1,158,9],[159,1,159,9],[160,1,160,9],[160,10,160,12],[160,13,160,15],[148,1,148,7],[149,2,149,7],[150,2,150,7],[151,2,151,7],[152,2,152,9],[153,1,153,9],[154,1,154,9],[155,1,155,9],[156,1,156,9]]}
[]
[null,"CUSTOS - MOTOR (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null," ",null,0," "]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,41,null,null,null,null,null,null,null,0]
[null,42,null,null,null,null,null,null,null,0]
[null,43,null,null,null,null,null,null,null,0]
[null,44,null,null,null,null,null,null,null,0]
[null,45,null,null,null,null,null,null,null,0]
[null,46,null,null,null,null,null,null,null,0]
[null,47,null,null,null,null,null,null,null,0]
[null,48,null,null,null,null,null,null,null,0]
[null,49,null,null,null,null,null,null,null,0]
[null,50,null,null,null,null,null,null,null,0]
[null,51,null,null,null,null,null,null,null,0]
[null,52,null,null,null,null,null,null,null,0]
[null,53,null,null,null,null,null,null,null,0]
[null,54,null,null,null,null,null,null,null,0]
[null,55,null,null,null,null,null,null,null,0]
[null,56,null,null,null,null,null,null,null,0]
[null,57,null,null,null,null,null,null,null,0]
[null,58,null,null,null,null,null,null,null,0]
[null,59,null,null,null,null,null,null,null,0]
[null,60,null,null,null,null,null,null,null,0]
[null,61,null,null,null,null,null,null,null,0]
[null,62,null,null,null,null,null,null,null,0]
[null,63,null,null,null,null,null,null,null,0]
[null,64,null,null,null,null,null,null,null,0]
[null,65,null,null,null,null,null,null,null,0]
[null,66,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K73:P73,1),0)","v":0}]
[null,67,null,null,null,null,null,null,null,0]
[null,68,null,null,null,null,null,null,null,0]
[null,69,null,null,null,null,null,null,null,0]
[null,70,null,null,null,null,null,null,null,0]
[null,71,null,null,null,null,null,null,null,0]
[null,72,null,null,null,null,null,null,null,0]
[null,73,null,null,null,null,null,null,null,0]
[null,74,null,null,null,null,null,null,null,0]
[null,75,null,null,null,null,null,null,null,0]
[null,76,null,null,null,null,null,null,null,0]
[null,77,null,null,null,null,null,null,null,0]
[null,78,null,null,null,null,null,null,null,0]
[null,79,null,null,null,null,null,null,null,0]
[null,80,null,null,null,null,null,null,null,0]
[null,81,null,null,null,null,null,null,null,0]
[null,82,null,null,null,null,null,null,null,0]
[null,83,null,null,null,null,null,null,null,0]
[null,84,null,null,null,null,null,null,null,0]
[null,85,null,null,null,null,null,null,null,0]
[null,86,null,null,null,null,null,null,null,0]
[null,87,null,null,null,null,null,null,null,0]
[null,88,null,null,null,null,null,null,null,0]
[null,89,null,null,null,null,null,null,null,0]
[null,90,null,null,null,null,null,null,null,0]
[null,91,null,null,null,null,null,null,null,0]
[null,92,null,null,null,null,null,null,null,0]
[null,93,null,null,null,null,null,null,null,0]
[null,94,null,null,null,null,null,null,null,0]
[null,95,null,null,null,null,null,null,null,0]
[null,96,null,null,null,null,null,null,null,0]
[null,97,null,null,null,null,null,null,null,0]
[null,98,null,null,null,null,null,null,null,0]
[null,99,null,null,null,null,null,null,null,0]
[null,100,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,20,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K120:P120,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K121:P121,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K122:P122,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K123:P123,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K124:P124,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K136:P136,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K137:P137,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K138:P138,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K150:P150,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K151:P151,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K152:P152,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"MotorCusto","index":25,"n_rows":146,"n_cols":25,"rows_kept":146,"cut":false,"hidden":false,"merged":[[93,16,93,20],[94,16,94,20],[77,16,77,20],[78,16,78,20],[79,16,79,20],[80,16,80,20],[81,16,81,20],[82,16,82,20],[95,16,95,20],[83,16,83,20],[91,16,91,20],[92,16,92,20],[84,16,84,20],[85,16,85,20],[89,2,89,6],[90,2,90,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[68,16,68,20],[69,16,69,20],[70,16,70,20],[71,16,71,20],[72,16,72,20],[73,16,73,20],[74,16,74,20],[75,16,75,20],[89,16,89,20],[90,16,90,20],[88,16,88,20],[88,2,88,6],[57,16,57,20],[58,16,58,20],[59,16,59,20],[60,16,60,20],[61,16,61,20],[48,16,48,20],[49,16,49,20],[50,16,50,20],[66,16,66,20],[54,16,54,20],[55,16,55,20],[56,16,56,20],[65,16,65,20],[67,16,67,20],[76,16,76,20],[62,16,62,20],[63,16,63,20],[64,16,64,20],[4,1,4,13],[2,1,3,10],[86,16,86,20],[87,16,87,20],[85,2,85,6],[86,2,86,6],[87,2,87,6],[13,16,13,20],[14,2,14,6],[14,16,14,20],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[13,2,13,6],[18,2,18,6],[18,16,18,20],[1,15,1,23],[2,11,2,13],[2,15,3,23],[5,1,5,13],[1,1,1,13],[8,2,8,6],[8,16,8,20],[12,2,12,6],[12,16,12,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[5,15,5,23],[6,1,6,6],[6,15,6,20],[11,2,11,6],[11,16,11,20],[7,2,7,6],[7,16,7,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,6],[26,16,26,20],[27,2,27,6],[27,16,27,20],[38,2,38,6],[38,16,38,20],[37,2,37,6],[37,16,37,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[28,2,28,6],[28,16,28,20],[29,2,29,6],[29,16,29,20],[30,2,30,6],[30,16,30,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[33,2,33,6],[33,16,33,20],[34,2,34,6],[34,16,34,20],[35,2,35,6],[35,16,35,20],[36,2,36,6],[36,16,36,20],[96,16,96,20],[49,2,49,6],[50,2,50,6],[51,2,51,6],[52,2,52,6],[48,2,48,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[91,2,91,6],[51,16,51,20],[52,16,52,20],[53,16,53,20],[82,2,82,6],[83,2,83,6],[84,2,84,6],[73,2,73,6],[74,2,74,6],[42,2,42,6],[42,16,42,20],[53,2,53,6],[44,2,44,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[43,2,43,6],[43,16,43,20],[46,2,46,6],[47,2,47,6],[46,16,46,20],[47,16,47,20],[54,2,54,6],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[59,2,59,6],[60,2,60,6],[65,2,65,6],[66,2,66,6],[75,2,75,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[103,2,103,6],[103,16,103,20],[104,2,104,6],[104,16,104,20],[99,2,99,6],[99,16,99,20],[100,2,100,6],[100,16,100,20],[101,2,101,6],[101,16,101,20],[102,2,102,6],[102,16,102,20],[92,2,92,6],[93,2,93,6],[97,2,97,6],[97,16,97,20],[98,2,98,6],[98,16,98,20],[105,2,105,6],[105,16,105,20],[109,1,109,13],[109,15,109,21],[110,1,110,6],[111,2,111,6],[111,19,111,20],[112,2,112,6],[106,2,106,6],[106,16,106,20],[107,2,107,6],[107,16,107,20],[108,2,108,9],[108,15,108,21],[120,2,120,9],[121,1,121,13],[122,1,122,6],[123,2,123,9],[113,2,113,6],[114,2,114,6],[124,2,124,7],[125,2,125,7],[128,2,128,9],[126,2,126,7],[127,2,127,7],[115,2,115,6],[116,2,116,6],[117,2,117,6],[119,2,119,9],[118,2,118,6],[145,2,145,9],[135,2,135,9],[129,2,129,9],[131,1,131,13],[132,1,132,6],[136,2,136,9],[137,2,137,9],[138,2,138,9],[139,1,139,7],[140,2,140,7],[141,2,141,7],[142,2,142,7],[130,2,130,9],[133,2,133,9],[134,2,134,9],[143,2,143,9],[144,2,144,9]]}
[]
[null,"CUSTOS - MOTOR (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - MOTOR (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C8),\" \",'MotorCusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H8","v":0},{"$f":"'MotorCusto (ORÇ)'!I8","v":0},{"$f":"'MotorCusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C9),\" \",'MotorCusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H9","v":0},{"$f":"'MotorCusto (ORÇ)'!I9","v":0},{"$f":"'MotorCusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C10),\" \",'MotorCusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H10","v":0},{"$f":"'MotorCusto (ORÇ)'!I10","v":0},{"$f":"'MotorCusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C11),\" \",'MotorCusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H11","v":0},{"$f":"'MotorCusto (ORÇ)'!I11","v":0},{"$f":"'MotorCusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C12),\" \",'MotorCusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H12","v":" "},{"$f":"'MotorCusto (ORÇ)'!I12","v":0},{"$f":"'MotorCusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null," ",{"$error":"#VALUE!"},{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},{"$error":"#VALUE!"}]
[null,6,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C13),\" \",'MotorCusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H13","v":0},{"$f":"'MotorCusto (ORÇ)'!I13","v":0},{"$f":"'MotorCusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C14),\" \",'MotorCusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H14","v":0},{"$f":"'MotorCusto (ORÇ)'!I14","v":0},{"$f":"'MotorCusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C15),\" \",'MotorCusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H15","v":0},{"$f":"'MotorCusto (ORÇ)'!I15","v":0},{"$f":"'MotorCusto (ORÇ)'!J15","v":0},0,0,null,null,null,8," ",null,null,null,null,0,0,{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},0]
[null,9,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C16),\" \",'MotorCusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H16","v":0},{"$f":"'MotorCusto (ORÇ)'!I16","v":0},{"$f":"'MotorCusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C17),\" \",'MotorCusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H17","v":0},{"$f":"'MotorCusto (ORÇ)'!I17","v":0},{"$f":"'MotorCusto (ORÇ)'!J17","v":0},0,0,null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C18),\" \",'MotorCusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H18","v":0},{"$f":"'MotorCusto (ORÇ)'!I18","v":0},{"$f":"'MotorCusto (ORÇ)'!J18","v":0},0,0,null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C19),\" \",'MotorCusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H19","v":0},{"$f":"'MotorCusto (ORÇ)'!I19","v":0},{"$f":"'MotorCusto (ORÇ)'!J19","v":0},0,0,null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C20),\" \",'MotorCusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H20","v":0},{"$f":"'MotorCusto (ORÇ)'!I20","v":0},{"$f":"'MotorCusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null,0,0,{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},0]
[null,14,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C21),\" \",'MotorCusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H21","v":0},{"$f":"'MotorCusto (ORÇ)'!I21","v":0},{"$f":"'MotorCusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C22),\" \",'MotorCusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H22","v":0},{"$f":"'MotorCusto (ORÇ)'!I22","v":0},{"$f":"'MotorCusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C23),\" \",'MotorCusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H23","v":0},{"$f":"'MotorCusto (ORÇ)'!I23","v":0},{"$f":"'MotorCusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C24),\" \",'MotorCusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H24","v":0},{"$f":"'MotorCusto (ORÇ)'!I24","v":0},{"$f":"'MotorCusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C25),\" \",'MotorCusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H25","v":0},{"$f":"'MotorCusto (ORÇ)'!I25","v":0},{"$f":"'MotorCusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C26),\" \",'MotorCusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H26","v":0},{"$f":"'MotorCusto (ORÇ)'!I26","v":0},{"$f":"'MotorCusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C27),\" \",'MotorCusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H27","v":0},{"$f":"'MotorCusto (ORÇ)'!I27","v":0},{"$f":"'MotorCusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C28),\" \",'MotorCusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H28","v":0},{"$f":"'MotorCusto (ORÇ)'!I28","v":0},{"$f":"'MotorCusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C29),\" \",'MotorCusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H29","v":0},{"$f":"'MotorCusto (ORÇ)'!I29","v":0},{"$f":"'MotorCusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C30),\" \",'MotorCusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H30","v":0},{"$f":"'MotorCusto (ORÇ)'!I30","v":0},{"$f":"'MotorCusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C31),\" \",'MotorCusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H31","v":0},{"$f":"'MotorCusto (ORÇ)'!I31","v":0},{"$f":"'MotorCusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,null,null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H32","v":0},{"$f":"'MotorCusto (ORÇ)'!I32","v":0},{"$f":"'MotorCusto (ORÇ)'!J32","v":0},0,0,null,null,null,25,"",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C33),\" \",'MotorCusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H33","v":0},{"$f":"'MotorCusto (ORÇ)'!I33","v":0},{"$f":"'MotorCusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C34),\" \",'MotorCusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H34","v":0},{"$f":"'MotorCusto (ORÇ)'!I34","v":0},{"$f":"'MotorCusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C35),\" \",'MotorCusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H35","v":0},{"$f":"'MotorCusto (ORÇ)'!I35","v":0},{"$f":"'MotorCusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C36),\" \",'MotorCusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H36","v":0},{"$f":"'MotorCusto (ORÇ)'!I36","v":0},{"$f":"'MotorCusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C37),\" \",'MotorCusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H37","v":0},{"$f":"'MotorCusto (ORÇ)'!I37","v":0},{"$f":"'MotorCusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C38),\" \",'MotorCusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H38","v":0},{"$f":"'MotorCusto (ORÇ)'!I38","v":0},{"$f":"'MotorCusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C39),\" \",'MotorCusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H39","v":0},{"$f":"'MotorCusto (ORÇ)'!I39","v":0},{"$f":"'MotorCusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C40),\" \",'MotorCusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H40","v":0},{"$f":"'MotorCusto (ORÇ)'!I40","v":0},{"$f":"'MotorCusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,0,{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C41),\" \",'MotorCusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H41","v":0},{"$f":"'MotorCusto (ORÇ)'!I41","v":0},{"$f":"'MotorCusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C42),\" \",'MotorCusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H42","v":0},{"$f":"'MotorCusto (ORÇ)'!I42","v":0},{"$f":"'MotorCusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C43),\" \",'MotorCusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H43","v":0},{"$f":"'MotorCusto (ORÇ)'!I43","v":0},{"$f":"'MotorCusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C44),\" \",'MotorCusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H44","v":0},{"$f":"'MotorCusto (ORÇ)'!I44","v":0},{"$f":"'MotorCusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C45),\" \",'MotorCusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H45","v":0},{"$f":"'MotorCusto (ORÇ)'!I45","v":0},{"$f":"'MotorCusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C46),\" \",'MotorCusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H46","v":0},{"$f":"'MotorCusto (ORÇ)'!I46","v":0},{"$f":"'MotorCusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C47),\" \",'MotorCusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H47","v":0},{"$f":"'MotorCusto (ORÇ)'!I47","v":0},{"$f":"'MotorCusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,41,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C48),\" \",'MotorCusto (ORÇ)'!C48)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H48","v":0},{"$f":"'MotorCusto (ORÇ)'!I48","v":0},{"$f":"'MotorCusto (ORÇ)'!J48","v":0},0,0,null,null,null,41," ",null,null,null,null,0,0,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,42,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C49),\" \",'MotorCusto (ORÇ)'!C49)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H49","v":0},{"$f":"'MotorCusto (ORÇ)'!I49","v":0},{"$f":"'MotorCusto (ORÇ)'!J49","v":0},0,0,null,null,null,42," ",null,null,null,null,0,0,{"$f":"IF(AND(K49>0,'Custo Contábil'!$D$7>0),ROUND(K49*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W49,2),0)","v":0},0]
[null,43,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C50),\" \",'MotorCusto (ORÇ)'!C50)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H50","v":0},{"$f":"'MotorCusto (ORÇ)'!I50","v":0},{"$f":"'MotorCusto (ORÇ)'!J50","v":0},0,0,null,null,null,43," ",null,null,null,null,0,0,{"$f":"IF(AND(K50>0,'Custo Contábil'!$D$7>0),ROUND(K50*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W50,2),0)","v":0},0]
[null,44,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C51),\" \",'MotorCusto (ORÇ)'!C51)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H51","v":0},{"$f":"'MotorCusto (ORÇ)'!I51","v":0},{"$f":"'MotorCusto (ORÇ)'!J51","v":0},0,0,null,null,null,44," ",null,null,null,null,0,0,{"$f":"IF(AND(K51>0,'Custo Contábil'!$D$7>0),ROUND(K51*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W51,2),0)","v":0},0]
[null,45,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C52),\" \",'MotorCusto (ORÇ)'!C52)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H52","v":0},{"$f":"'MotorCusto (ORÇ)'!I52","v":0},{"$f":"'MotorCusto (ORÇ)'!J52","v":0},0,0,null,null,null,45," ",null,null,null,null,0,0,{"$f":"IF(AND(K52>0,'Custo Contábil'!$D$7>0),ROUND(K52*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W52,2),0)","v":0},0]
[null,46,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C53),\" \",'MotorCusto (ORÇ)'!C53)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H53","v":0},{"$f":"'MotorCusto (ORÇ)'!I53","v":0},{"$f":"'MotorCusto (ORÇ)'!J53","v":0},0,0,null,null,null,46," ",null,null,null,null,0,0,{"$f":"IF(AND(K53>0,'Custo Contábil'!$D$7>0),ROUND(K53*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W53,2),0)","v":0},0]
[null,47,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C54),\" \",'MotorCusto (ORÇ)'!C54)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H54","v":0},{"$f":"'MotorCusto (ORÇ)'!I54","v":0},{"$f":"'MotorCusto (ORÇ)'!J54","v":0},0,0,null,null,null,47," ",null,null,null,null,0,0,{"$f":"IF(AND(K54>0,'Custo Contábil'!$D$7>0),ROUND(K54*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W54,2),0)","v":0},0]
[null,48,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C55),\" \",'MotorCusto (ORÇ)'!C55)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H55","v":0},{"$f":"'MotorCusto (ORÇ)'!I55","v":0},{"$f":"'MotorCusto (ORÇ)'!J55","v":0},0,0,null,null,null,48," ",null,null,null,null,0,0,{"$f":"IF(AND(K55>0,'Custo Contábil'!$D$7>0),ROUND(K55*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W55,2),0)","v":0},0]
[null,49,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C56),\" \",'MotorCusto (ORÇ)'!C56)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H56","v":0},{"$f":"'MotorCusto (ORÇ)'!I56","v":0},{"$f":"'MotorCusto (ORÇ)'!J56","v":0},0,0,null,null,null,49," ",null,null,null,null,0,0,{"$f":"IF(AND(K56>0,'Custo Contábil'!$D$7>0),ROUND(K56*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W56,2),0)","v":0},0]
[null,50,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C57),\" \",'MotorCusto (ORÇ)'!C57)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H57","v":0},{"$f":"'MotorCusto (ORÇ)'!I57","v":0},{"$f":"'MotorCusto (ORÇ)'!J57","v":0},0,0,null,null,null,50," ",null,null,null,null,0,0,{"$f":"IF(AND(K57>0,'Custo Contábil'!$D$7>0),ROUND(K57*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W57,2),0)","v":0},0]
[null,51,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C58),\" \",'MotorCusto (ORÇ)'!C58)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H58","v":0},{"$f":"'MotorCusto (ORÇ)'!I58","v":0},{"$f":"'MotorCusto (ORÇ)'!J58","v":0},0,0,null,null,null,51," ",null,null,null,null,0,0,{"$f":"IF(AND(K58>0,'Custo Contábil'!$D$7>0),ROUND(K58*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W58,2),0)","v":0},0]
[null,52,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C59),\" \",'MotorCusto (ORÇ)'!C59)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H59","v":0},{"$f":"'MotorCusto (ORÇ)'!I59","v":0},{"$f":"'MotorCusto (ORÇ)'!J59","v":0},0,0,null,null,null,52," ",null,null,null,null,0,0,{"$f":"IF(AND(K59>0,'Custo Contábil'!$D$7>0),ROUND(K59*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W59,2),0)","v":0},0]
[null,53,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C60),\" \",'MotorCusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H60","v":0},{"$f":"'MotorCusto (ORÇ)'!I60","v":0},{"$f":"'MotorCusto (ORÇ)'!J60","v":0},0,0,null,null,null,53," ",null,null,null,null,0,0,{"$f":"IF(AND(K60>0,'Custo Contábil'!$D$7>0),ROUND(K60*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W60,2),0)","v":0},0]
[null,54,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C61),\" \",'MotorCusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H61","v":0},{"$f":"'MotorCusto (ORÇ)'!I61","v":0},{"$f":"'MotorCusto (ORÇ)'!J61","v":0},0,0,null,null,null,54," ",null,null,null,null,0,0,{"$f":"IF(AND(K61>0,'Custo Contábil'!$D$7>0),ROUND(K61*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W61,2),0)","v":0},0]
[null,55,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C62),\" \",'MotorCusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H62","v":0},{"$f":"'MotorCusto (ORÇ)'!I62","v":0},{"$f":"'MotorCusto (ORÇ)'!J62","v":0},0,0,null,null,null,55," ",null,null,null,null,0,0,{"$f":"IF(AND(K62>0,'Custo Contábil'!$D$7>0),ROUND(K62*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W62,2),0)","v":0},0]
[null,56,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C63),\" \",'MotorCusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H63","v":0},{"$f":"'MotorCusto (ORÇ)'!I63","v":0},{"$f":"'MotorCusto (ORÇ)'!J63","v":0},0,0,null,null,null,56," ",null,null,null,null,0,0,{"$f":"IF(AND(K63>0,'Custo Contábil'!$D$7>0),ROUND(K63*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W63,2),0)","v":0},0]
[null,57,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C64),\" \",'MotorCusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H64","v":0},{"$f":"'MotorCusto (ORÇ)'!I64","v":0},{"$f":"'MotorCusto (ORÇ)'!J64","v":0},0,0,null,null,null,57," ",null,null,null,null,0,0,{"$f":"IF(AND(K64>0,'Custo Contábil'!$D$7>0),ROUND(K64*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W64,2),0)","v":0},0]
[null,58,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C65),\" \",'MotorCusto (ORÇ)'!C65)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H65","v":0},{"$f":"'MotorCusto (ORÇ)'!I65","v":0},{"$f":"'MotorCusto (ORÇ)'!J65","v":0},0,0,null,null,null,58," ",null,null,null,null,0,0,{"$f":"IF(AND(K65>0,'Custo Contábil'!$D$7>0),ROUND(K65*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W65,2),0)","v":0},0]
[null,59,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C66),\" \",'MotorCusto (ORÇ)'!C66)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H66","v":0},{"$f":"'MotorCusto (ORÇ)'!I66","v":0},{"$f":"'MotorCusto (ORÇ)'!J66","v":0},0,0,null,null,null,59," ",null,null,null,null,0,0,{"$f":"IF(AND(K66>0,'Custo Contábil'!$D$7>0),ROUND(K66*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W66,2),0)","v":0},0]
[null,60,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C67),\" \",'MotorCusto (ORÇ)'!C67)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H67","v":0},{"$f":"'MotorCusto (ORÇ)'!I67","v":0},{"$f":"'MotorCusto (ORÇ)'!J67","v":0},0,0,null,null,null,60," ",null,null,null,null,0,0,{"$f":"IF(AND(K67>0,'Custo Contábil'!$D$7>0),ROUND(K67*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W67,2),0)","v":0},0]
[null,61,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C68),\" \",'MotorCusto (ORÇ)'!C68)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H68","v":0},{"$f":"'MotorCusto (ORÇ)'!I68","v":0},{"$f":"'MotorCusto (ORÇ)'!J68","v":0},0,0,null,null,null,61," ",null,null,null,null,0,0,{"$f":"IF(AND(K68>0,'Custo Contábil'!$D$7>0),ROUND(K68*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W68,2),0)","v":0},0]
[null,62,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C69),\" \",'MotorCusto (ORÇ)'!C69)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H69","v":0},{"$f":"'MotorCusto (ORÇ)'!I69","v":0},{"$f":"'MotorCusto (ORÇ)'!J69","v":0},0,0,null,null,null,62," ",null,null,null,null,0,0,{"$f":"IF(AND(K69>0,'Custo Contábil'!$D$7>0),ROUND(K69*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W69,2),0)","v":0},0]
[null,63,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C70),\" \",'MotorCusto (ORÇ)'!C70)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H70","v":0},{"$f":"'MotorCusto (ORÇ)'!I70","v":0},{"$f":"'MotorCusto (ORÇ)'!J70","v":0},0,0,null,null,null,63," ",null,null,null,null,0,0,{"$f":"IF(AND(K70>0,'Custo Contábil'!$D$7>0),ROUND(K70*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W70,2),0)","v":0},0]
[null,64,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C71),\" \",'MotorCusto (ORÇ)'!C71)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H71","v":0},{"$f":"'MotorCusto (ORÇ)'!I71","v":0},{"$f":"'MotorCusto (ORÇ)'!J71","v":0},0,0,null,null,null,64," ",null,null,null,null,0,0,{"$f":"IF(AND(K71>0,'Custo Contábil'!$D$7>0),ROUND(K71*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W71,2),0)","v":0},0]
[null,65,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C72),\" \",'MotorCusto (ORÇ)'!C72)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H72","v":0},{"$f":"'MotorCusto (ORÇ)'!I72","v":0},{"$f":"'MotorCusto (ORÇ)'!J72","v":0},0,0,null,null,null,65," ",null,null,null,null,0,0,{"$f":"IF(AND(K72>0,'Custo Contábil'!$D$7>0),ROUND(K72*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W72,2),0)","v":0},0]
[null,66,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C73),\" \",'MotorCusto (ORÇ)'!C73)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H73","v":0},{"$f":"'MotorCusto (ORÇ)'!I73","v":0},{"$f":"'MotorCusto (ORÇ)'!J73","v":0},{"$f":"I73*J73","v":0},{"$f":"K73-M73-N73","v":0},null,null,null,66,{"$f":"IF(OR(C73=0,C73=\"\"),\"\",C73)","v":" "},null,null,null,null,{"$f":"IF(H73=\"\",0,H73)","v":0},{"$f":"IF(OR(V73=\"\",V73=0),0,(Desc*((1+Desc)^V73))/(((1+Desc)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,'Custo Contábil'!$D$7>0),ROUND(K73*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W73,2),0)","v":0},{"$f":"V73*X73","v":0}]
[null,67,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C74),\" \",'MotorCusto (ORÇ)'!C74)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H74","v":0},{"$f":"'MotorCusto (ORÇ)'!I74","v":0},{"$f":"'MotorCusto (ORÇ)'!J74","v":0},0,0,null,null,null,67," ",null,null,null,null,0,0,{"$f":"IF(AND(K74>0,'Custo Contábil'!$D$7>0),ROUND(K74*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W74,2),0)","v":0},0]
[null,68,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C75),\" \",'MotorCusto (ORÇ)'!C75)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H75","v":0},{"$f":"'MotorCusto (ORÇ)'!I75","v":0},{"$f":"'MotorCusto (ORÇ)'!J75","v":0},0,0,null,null,null,68," ",null,null,null,null,0,0,{"$f":"IF(AND(K75>0,'Custo Contábil'!$D$7>0),ROUND(K75*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W75,2),0)","v":0},0]
[null,69,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C76),\" \",'MotorCusto (ORÇ)'!C76)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H76","v":0},{"$f":"'MotorCusto (ORÇ)'!I76","v":0},{"$f":"'MotorCusto (ORÇ)'!J76","v":0},0,0,null,null,null,69," ",null,null,null,null,0,0,{"$f":"IF(AND(K76>0,'Custo Contábil'!$D$7>0),ROUND(K76*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W76,2),0)","v":0},0]
[null,70,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C77),\" \",'MotorCusto (ORÇ)'!C77)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H77","v":0},{"$f":"'MotorCusto (ORÇ)'!I77","v":0},{"$f":"'MotorCusto (ORÇ)'!J77","v":0},0,0,null,null,null,70," ",null,null,null,null,0,0,{"$f":"IF(AND(K77>0,'Custo Contábil'!$D$7>0),ROUND(K77*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W77,2),0)","v":0},0]
[null,71,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C78),\" \",'MotorCusto (ORÇ)'!C78)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H78","v":0},{"$f":"'MotorCusto (ORÇ)'!I78","v":0},{"$f":"'MotorCusto (ORÇ)'!J78","v":0},0,0,null,null,null,71," ",null,null,null,null,0,0,{"$f":"IF(AND(K78>0,'Custo Contábil'!$D$7>0),ROUND(K78*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W78,2),0)","v":0},0]
[null,72,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C79),\" \",'MotorCusto (ORÇ)'!C79)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H79","v":0},{"$f":"'MotorCusto (ORÇ)'!I79","v":0},{"$f":"'MotorCusto (ORÇ)'!J79","v":0},0,0,null,null,null,72," ",null,null,null,null,0,0,{"$f":"IF(AND(K79>0,'Custo Contábil'!$D$7>0),ROUND(K79*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W79,2),0)","v":0},0]
[null,73,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C80),\" \",'MotorCusto (ORÇ)'!C80)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H80","v":0},{"$f":"'MotorCusto (ORÇ)'!I80","v":0},{"$f":"'MotorCusto (ORÇ)'!J80","v":0},0,0,null,null,null,73," ",null,null,null,null,0,0,{"$f":"IF(AND(K80>0,'Custo Contábil'!$D$7>0),ROUND(K80*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W80,2),0)","v":0},0]
[null,74,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C81),\" \",'MotorCusto (ORÇ)'!C81)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H81","v":0},{"$f":"'MotorCusto (ORÇ)'!I81","v":0},{"$f":"'MotorCusto (ORÇ)'!J81","v":0},0,0,null,null,null,74," ",null,null,null,null,0,0,{"$f":"IF(AND(K81>0,'Custo Contábil'!$D$7>0),ROUND(K81*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W81,2),0)","v":0},0]
[null,75,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C82),\" \",'MotorCusto (ORÇ)'!C82)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H82","v":0},{"$f":"'MotorCusto (ORÇ)'!I82","v":0},{"$f":"'MotorCusto (ORÇ)'!J82","v":0},0,0,null,null,null,75," ",null,null,null,null,0,0,{"$f":"IF(AND(K82>0,'Custo Contábil'!$D$7>0),ROUND(K82*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W82,2),0)","v":0},0]
[null,76,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C83),\" \",'MotorCusto (ORÇ)'!C83)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H83","v":0},{"$f":"'MotorCusto (ORÇ)'!I83","v":0},{"$f":"'MotorCusto (ORÇ)'!J83","v":0},0,0,null,null,null,76," ",null,null,null,null,0,0,{"$f":"IF(AND(K83>0,'Custo Contábil'!$D$7>0),ROUND(K83*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W83,2),0)","v":0},0]
[null,77,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C84),\" \",'MotorCusto (ORÇ)'!C84)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H84","v":0},{"$f":"'MotorCusto (ORÇ)'!I84","v":0},{"$f":"'MotorCusto (ORÇ)'!J84","v":0},0,0,null,null,null,77," ",null,null,null,null,0,0,{"$f":"IF(AND(K84>0,'Custo Contábil'!$D$7>0),ROUND(K84*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W84,2),0)","v":0},0]
[null,78,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C85),\" \",'MotorCusto (ORÇ)'!C85)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H85","v":0},{"$f":"'MotorCusto (ORÇ)'!I85","v":0},{"$f":"'MotorCusto (ORÇ)'!J85","v":0},0,0,null,null,null,78," ",null,null,null,null,0,0,{"$f":"IF(AND(K85>0,'Custo Contábil'!$D$7>0),ROUND(K85*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W85,2),0)","v":0},0]
[null,79,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C86),\" \",'MotorCusto (ORÇ)'!C86)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H86","v":0},{"$f":"'MotorCusto (ORÇ)'!I86","v":0},{"$f":"'MotorCusto (ORÇ)'!J86","v":0},0,0,null,null,null,79," ",null,null,null,null,0,0,{"$f":"IF(AND(K86>0,'Custo Contábil'!$D$7>0),ROUND(K86*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W86,2),0)","v":0},0]
[null,80,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C87),\" \",'MotorCusto (ORÇ)'!C87)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H87","v":0},{"$f":"'MotorCusto (ORÇ)'!I87","v":0},{"$f":"'MotorCusto (ORÇ)'!J87","v":0},0,0,null,null,null,80," ",null,null,null,null,0,0,{"$f":"IF(AND(K87>0,'Custo Contábil'!$D$7>0),ROUND(K87*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W87,2),0)","v":0},0]
[null,81,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C88),\" \",'MotorCusto (ORÇ)'!C88)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H88","v":0},{"$f":"'MotorCusto (ORÇ)'!I88","v":0},{"$f":"'MotorCusto (ORÇ)'!J88","v":0},0,0,null,null,null,81," ",null,null,null,null,0,0,{"$f":"IF(AND(K88>0,'Custo Contábil'!$D$7>0),ROUND(K88*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W88,2),0)","v":0},0]
[null,82,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C89),\" \",'MotorCusto (ORÇ)'!C89)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H89","v":0},{"$f":"'MotorCusto (ORÇ)'!I89","v":0},{"$f":"'MotorCusto (ORÇ)'!J89","v":0},0,0,null,null,null,82," ",null,null,null,null,0,0,{"$f":"IF(AND(K89>0,'Custo Contábil'!$D$7>0),ROUND(K89*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W89,2),0)","v":0},0]
[null,83,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C90),\" \",'MotorCusto (ORÇ)'!C90)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H90","v":0},{"$f":"'MotorCusto (ORÇ)'!I90","v":0},{"$f":"'MotorCusto (ORÇ)'!J90","v":0},0,0,null,null,null,83," ",null,null,null,null,0,0,{"$f":"IF(AND(K90>0,'Custo Contábil'!$D$7>0),ROUND(K90*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W90,2),0)","v":0},0]
[null,84,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C91),\" \",'MotorCusto (ORÇ)'!C91)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H91","v":0},{"$f":"'MotorCusto (ORÇ)'!I91","v":0},{"$f":"'MotorCusto (ORÇ)'!J91","v":0},0,0,null,null,null,84," ",null,null,null,null,0,0,{"$f":"IF(AND(K91>0,'Custo Contábil'!$D$7>0),ROUND(K91*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W91,2),0)","v":0},0]
[null,85,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C92),\" \",'MotorCusto (ORÇ)'!C92)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H92","v":0},{"$f":"'MotorCusto (ORÇ)'!I92","v":0},{"$f":"'MotorCusto (ORÇ)'!J92","v":0},0,0,null,null,null,85," ",null,null,null,null,0,0,{"$f":"IF(AND(K92>0,'Custo Contábil'!$D$7>0),ROUND(K92*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W92,2),0)","v":0},0]
[null,86,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C93),\" \",'MotorCusto (ORÇ)'!C93)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H93","v":0},{"$f":"'MotorCusto (ORÇ)'!I93","v":0},{"$f":"'MotorCusto (ORÇ)'!J93","v":0},0,0,null,null,null,86," ",null,null,null,null,0,0,{"$f":"IF(AND(K93>0,'Custo Contábil'!$D$7>0),ROUND(K93*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W93,2),0)","v":0},0]
[null,87,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C94),\" \",'MotorCusto (ORÇ)'!C94)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H94","v":0},{"$f":"'MotorCusto (ORÇ)'!I94","v":0},{"$f":"'MotorCusto (ORÇ)'!J94","v":0},0,0,null,null,null,87," ",null,null,null,null,0,0,{"$f":"IF(AND(K94>0,'Custo Contábil'!$D$7>0),ROUND(K94*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W94,2),0)","v":0},0]
[null,88,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C95),\" \",'MotorCusto (ORÇ)'!C95)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H95","v":0},{"$f":"'MotorCusto (ORÇ)'!I95","v":0},{"$f":"'MotorCusto (ORÇ)'!J95","v":0},0,0,null,null,null,88," ",null,null,null,null,0,0,{"$f":"IF(AND(K95>0,'Custo Contábil'!$D$7>0),ROUND(K95*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W95,2),0)","v":0},0]
[null,89,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C96),\" \",'MotorCusto (ORÇ)'!C96)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H96","v":0},{"$f":"'MotorCusto (ORÇ)'!I96","v":0},{"$f":"'MotorCusto (ORÇ)'!J96","v":0},0,0,null,null,null,89," ",null,null,null,null,0,0,{"$f":"IF(AND(K96>0,'Custo Contábil'!$D$7>0),ROUND(K96*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W96,2),0)","v":0},0]
[null,90,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C97),\" \",'MotorCusto (ORÇ)'!C97)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H97","v":0},{"$f":"'MotorCusto (ORÇ)'!I97","v":0},{"$f":"'MotorCusto (ORÇ)'!J97","v":0},0,0,null,null,null,90," ",null,null,null,null,0,0,{"$f":"IF(AND(K97>0,'Custo Contábil'!$D$7>0),ROUND(K97*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W97,2),0)","v":0},0]
[null,91,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C98),\" \",'MotorCusto (ORÇ)'!C98)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H98","v":0},{"$f":"'MotorCusto (ORÇ)'!I98","v":0},{"$f":"'MotorCusto (ORÇ)'!J98","v":0},0,0,null,null,null,91," ",null,null,null,null,0,0,{"$f":"IF(AND(K98>0,'Custo Contábil'!$D$7>0),ROUND(K98*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W98,2),0)","v":0},0]
[null,92,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C99),\" \",'MotorCusto (ORÇ)'!C99)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H99","v":0},{"$f":"'MotorCusto (ORÇ)'!I99","v":0},{"$f":"'MotorCusto (ORÇ)'!J99","v":0},0,0,null,null,null,92," ",null,null,null,null,0,0,{"$f":"IF(AND(K99>0,'Custo Contábil'!$D$7>0),ROUND(K99*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W99,2),0)","v":0},0]
[null,93,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C100),\" \",'MotorCusto (ORÇ)'!C100)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H100","v":0},{"$f":"'MotorCusto (ORÇ)'!I100","v":0},{"$f":"'MotorCusto (ORÇ)'!J100","v":0},0,0,null,null,null,93," ",null,null,null,null,0,0,{"$f":"IF(AND(K100>0,'Custo Contábil'!$D$7>0),ROUND(K100*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W100,2),0)","v":0},0]
[null,94,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C101),\" \",'MotorCusto (ORÇ)'!C101)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H101","v":0},{"$f":"'MotorCusto (ORÇ)'!I101","v":0},{"$f":"'MotorCusto (ORÇ)'!J101","v":0},0,0,null,null,null,94," ",null,null,null,null,0,0,{"$f":"IF(AND(K101>0,'Custo Contábil'!$D$7>0),ROUND(K101*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W101,2),0)","v":0},0]
[null,95,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C102),\" \",'MotorCusto (ORÇ)'!C102)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H102","v":0},{"$f":"'MotorCusto (ORÇ)'!I102","v":0},{"$f":"'MotorCusto (ORÇ)'!J102","v":0},0,0,null,null,null,95," ",null,null,null,null,0,0,{"$f":"IF(AND(K102>0,'Custo Contábil'!$D$7>0),ROUND(K102*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W102,2),0)","v":0},0]
[null,96,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C103),\" \",'MotorCusto (ORÇ)'!C103)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H103","v":0},{"$f":"'MotorCusto (ORÇ)'!I103","v":0},{"$f":"'MotorCusto (ORÇ)'!J103","v":0},0,0,null,null,null,96," ",null,null,null,null,0,0,{"$f":"IF(AND(K103>0,'Custo Contábil'!$D$7>0),ROUND(K103*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W103,2),0)","v":0},0]
[null,97,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C104),\" \",'MotorCusto (ORÇ)'!C104)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H104","v":0},{"$f":"'MotorCusto (ORÇ)'!I104","v":0},{"$f":"'MotorCusto (ORÇ)'!J104","v":0},0,0,null,null,null,97," ",null,null,null,null,0,0,{"$f":"IF(AND(K104>0,'Custo Contábil'!$D$7>0),ROUND(K104*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W104,2),0)","v":0},0]
[null,98,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C105),\" \",'MotorCusto (ORÇ)'!C105)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H105","v":0},{"$f":"'MotorCusto (ORÇ)'!I105","v":0},{"$f":"'MotorCusto (ORÇ)'!J105","v":0},0,0,null,null,null,98," ",null,null,null,null,0,0,{"$f":"IF(AND(K105>0,'Custo Contábil'!$D$7>0),ROUND(K105*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W105,2),0)","v":0},0]
[null,99,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C106),\" \",'MotorCusto (ORÇ)'!C106)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H106","v":0},{"$f":"'MotorCusto (ORÇ)'!I106","v":0},{"$f":"'MotorCusto (ORÇ)'!J106","v":0},0,0,null,null,null,99," ",null,null,null,null,0,0,{"$f":"IF(AND(K106>0,'Custo Contábil'!$D$7>0),ROUND(K106*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W106,2),0)","v":0},0]
[null,100,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C107),\" \",'MotorCusto (ORÇ)'!C107)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H107","v":0},{"$f":"'MotorCusto (ORÇ)'!I107","v":0},{"$f":"'MotorCusto (ORÇ)'!J107","v":0},0,0,null,null,null,{"$f":"B107","v":100}," ",null,null,null,null,0,0,{"$f":"IF(AND(K107>0,'Custo Contábil'!$D$7>0),ROUND(K107*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W107,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C108),\" \",'MotorCusto (ORÇ)'!C108)","v":"Acessórios"},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H108","v":20},{"$f":"'MotorCusto (ORÇ)'!I108","v":0},{"$f":"'MotorCusto (ORÇ)'!J108","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C108=0,C108=\"\"),\"\",C108)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H108=\"\",0,H108)","v":20},0.10185220882315059,{"$f":"IF(AND(K108>0,'Custo Contábil'!$D$7>0),ROUND(K108*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W108,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos motores",null,null,null,null,null,null,null,{"$f":"SUM(K8:K108)","v":0},{"$f":"SUM(L8:L108)","v":0},{"$f":"SUM(M8:M108)","v":0},{"$f":"SUM(N8:N108)","v":0},null,"Custo anualizado total motores",null,null,null,null,null,null,"CAT_MOT",{"$f":"SUM(X8:X108)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE  motores",null,null,null,null,null,null,"CAPEE_MOT",{"$f":"IFERROR(X109*($L$146/$K$146),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L112:N112)","v":0},{"$f":"'Custo Contábil'!F41","v":0},0,0,null,"RCBMOTORES",null,{"$f":"RCB!G7","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y108)/X109,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L113:N113)","v":0},{"$f":"Diagnóstico!M15","v":0},{"$f":"Diagnóstico!N15","v":0},{"$f":"Diagnóstico!O15","v":0},null,"RCBTOTAL",null,{"$f":"RCB!J7","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C120),\" \",'MotorCusto (ORÇ)'!C120)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H120","v":0},{"$f":"'MotorCusto (ORÇ)'!I120","v":0},{"$f":"'MotorCusto (ORÇ)'!J120","v":0},{"$f":"H115*I115*J115","v":0},{"$f":"K115-M115-N115","v":0}]
[null,2,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C121),\" \",'MotorCusto (ORÇ)'!C121)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H121","v":0},{"$f":"'MotorCusto (ORÇ)'!I121","v":0},{"$f":"'MotorCusto (ORÇ)'!J121","v":0},{"$f":"H116*I116*J116","v":0},{"$f":"K116-M116-N116","v":0}]
[null,3,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C122),\" \",'MotorCusto (ORÇ)'!C122)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H122","v":0},{"$f":"'MotorCusto (ORÇ)'!I122","v":0},{"$f":"'MotorCusto (ORÇ)'!J122","v":0},{"$f":"H117*I117*J117","v":0},{"$f":"K117-M117-N117","v":0}]
[null,4,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C123),\" \",'MotorCusto (ORÇ)'!C123)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H123","v":0},{"$f":"'MotorCusto (ORÇ)'!I123","v":0},{"$f":"'MotorCusto (ORÇ)'!J123","v":0},{"$f":"H118*I118*J118","v":0},{"$f":"K118-M118-N118","v":0}]
[null,5,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C124),\" \",'MotorCusto (ORÇ)'!C124)","v":" "},null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!H124","v":0},{"$f":"'MotorCusto (ORÇ)'!I124","v":0},{"$f":"'MotorCusto (ORÇ)'!J124","v":0},{"$f":"H119*I119*J119","v":0},{"$f":"K119-M119-N119","v":0}]
[null,null,"Sub total - Mão de obra de terceiros motores",null,null,null,null,null,null,null,{"$f":"SUM(K115:K119)","v":0},{"$f":"SUM(L115:L119)","v":0},{"$f":"SUM(M115:M119)","v":0},{"$f":"SUM(N115:N119)","v":0}]
[null,null,"Sub total - Mão de obra motores",null,null,null,null,null,null,null,{"$f":"SUM(K120,K112:K113)","v":0},{"$f":"SUM(L120,L112:L113)","v":0},{"$f":"SUM(M120,M112:M113)","v":0},{"$f":"SUM(N120,N112:N113)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L124:N124)","v":0},{"$f":"'Custo Contábil'!F43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C136),\" \",'MotorCusto (ORÇ)'!C136)","v":" "},null,null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!I136","v":0},{"$f":"'MotorCusto (ORÇ)'!J136","v":0},{"$f":"I126*J126","v":0},{"$f":"K126-M126-N126","v":0}]
[null,2,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C137),\" \",'MotorCusto (ORÇ)'!C137)","v":" "},null,null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!I137","v":0},{"$f":"'MotorCusto (ORÇ)'!J137","v":0},{"$f":"I127*J127","v":0},{"$f":"K127-M127-N127","v":0}]
[null,3,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C138),\" \",'MotorCusto (ORÇ)'!C138)","v":" "},null,null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!I138","v":0},{"$f":"'MotorCusto (ORÇ)'!J138","v":0},{"$f":"I128*J128","v":0},{"$f":"K128-M128-N128","v":0}]
[null,null,"Sub total - Outros custos diretos motores",null,null,null,null,null,null,null,{"$f":"SUM(K126:K128)","v":0},{"$f":"SUM(L126:L128)","v":0},{"$f":"SUM(M126:M128)","v":0},{"$f":"SUM(N126:N128)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos motores",null,null,null,null,null,null,null,{"$f":"SUM(K124,K129)","v":0},{"$f":"SUM(L124,L129)","v":0},{"$f":"SUM(M124,M129)","v":0},{"$f":"SUM(N124,N129)","v":0}]
[null,null,"Sub total - Custos diretos motores",null,null,null,null,null,null,null,{"$f":"SUM(K109,K121,K130)","v":0},{"$f":"SUM(L109,L121,L130)","v":0},{"$f":"SUM(M109,M121,M130)","v":0},{"$f":"SUM(N109,N121,N130)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L134:N134)","v":0},{"$f":"'Custo Contábil'!$F$39*'Custo Contábil'!F13","v":0},0,0]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!F47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"Marketing!L20","v":0},{"$f":"Marketing!M20","v":0},{"$f":"Marketing!N20","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"Treinamento!L34","v":0},{"$f":"Treinamento!M34","v":0},{"$f":"Treinamento!N34","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,{"$f":"Descarte!L43","v":0},{"$f":"Descarte!M43","v":0},{"$f":"Descarte!N43","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N270","v":0},{"$f":"'M&V'!O270","v":0},{"$f":"'M&V'!P270","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C150),\" \",'MotorCusto (ORÇ)'!C150)","v":" "},null,null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!I150","v":0},{"$f":"'MotorCusto (ORÇ)'!J150","v":0},{"$f":"I141*J141","v":0},{"$f":"K141-M141-N141","v":0}]
[null,2,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C151),\" \",'MotorCusto (ORÇ)'!C151)","v":" "},null,null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!I151","v":0},{"$f":"'MotorCusto (ORÇ)'!J151","v":0},{"$f":"I142*J142","v":0},{"$f":"K142-M142-N142","v":0}]
[null,3,{"$f":"IF(ISBLANK('MotorCusto (ORÇ)'!C152),\" \",'MotorCusto (ORÇ)'!C152)","v":" "},null,null,null,null,null,{"$f":"'MotorCusto (ORÇ)'!I152","v":0},{"$f":"'MotorCusto (ORÇ)'!J152","v":0},{"$f":"I143*J143","v":0},{"$f":"K143-M143-N143","v":0}]
[null,null,"Sub total - Outros custos indiretos motores",null,null,null,null,null,null,null,{"$f":"SUM(K141:K143)","v":0},{"$f":"SUM(L141:L143)","v":0},{"$f":"SUM(M141:M143)","v":0},{"$f":"SUM(N141:N143)","v":0}]
[null,null,"Sub total - Custos indiretos motores",null,null,null,null,null,null,null,{"$f":"SUM(K134:K139,K144)","v":0},{"$f":"SUM(L134:L139,L144)","v":0},{"$f":"SUM(M134:M139,M144)","v":0},{"$f":"SUM(N134:N139,N144)","v":0}]
[null,null,"Sub total - Custos motores ",null,null,null,null,null,null,null,{"$f":"SUM(K131,K145)","v":0},{"$f":"SUM(L131,L145)","v":0},{"$f":"SUM(M131,M145)","v":0},{"$f":"SUM(N131,N145)","v":0}]

{"sheet":"MotorBenef","index":26,"n_rows":68,"n_cols":57,"rows_kept":68,"cut":false,"hidden":false,"merged":[[42,1,42,5],[54,1,54,5],[1,1,1,6],[2,1,2,5],[6,1,7,1],[11,1,13,1],[22,1,22,5],[14,1,18,1],[3,1,3,5],[25,1,26,1],[30,1,33,1],[34,1,37,1]]}
[]
[null,"BENEFÍCIOS - MOTORES"]
[null,"MOTORES",null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,"SISTEMA ATUAL",null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,1,"Potência do motor",null,"cv","pai",{"$f":"SUM(H5:BE5)","v":0}]
[null,{"$f":"B5+1","v":2},"Carregamento",null,null,"γai"]
[null,{"$f":"B6+1","v":3},"Rendimento nominal",null,"%","ηnai"]
[null,null,"Rendimento no ponto de carregamento",null,"%","ηai"]
[null,{"$f":"B7+1","v":4},"Quantidade",null,null,"qai",{"$f":"SUM(H9:BE9)","v":0}]
[null,{"$f":"B9+1","v":5},"Potência instalada",null,"kW","Pai",{"$f":"SUM(H10:BE10)","v":0},{"$f":"IFERROR((H5*0.736*H9)/H7,0)","v":0},{"$f":"IFERROR((I5*0.736*I9)/I7,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":6},"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H11:BE11)","v":0},{"$f":"IFERROR(H10*H6*(H7/H8),0)","v":0},{"$f":"IFERROR(I10*I6*(I7/I8),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B11+1","v":7},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hai",null,{"$f":"H12*H13","v":0},{"$f":"I12*I13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B12+1","v":8},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H18:BE18)","v":0},{"$f":"H11*((H15*H16*H17)/($G$15*$G$16*$G$17))","v":0},{"$f":"I11*((I15*I16*I17)/($G$15*$G$16*$G$17))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(LARGE(H19:BE19,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H18/H11,0)","v":0},{"$f":"IFERROR(I18/I11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B15+1","v":9},"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H20:BE20)","v":0},{"$f":"H11*H14/1000","v":0},{"$f":"I11*I14/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B20+1","v":10},"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H21:BE21)","v":0},{"$f":"H11*H19","v":0},{"$f":"I11*I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMA PROPOSTO"]
[null,null,null,null,null,null," ","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,{"$f":"B21+1","v":11},"Potência do motor",null,"cv","ppi",{"$f":"SUM(H25:BE25)","v":0}]
[null,{"$f":"B25+1","v":12},"Carregamento",null,null,"γpi"]
[null,null,"Rendimento nominal",null,"%","ηnpi"]
[null,{"$f":"B26+1","v":13},"Rendimento no ponto de carregamento",null,"%","ηpi"]
[null,{"$f":"B28+1","v":14},"Quantidade",null,null,"qpi",{"$f":"SUM(H29:BE29)","v":0}]
[null,{"$f":"B29+1","v":15},"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H30:BE30)","v":0},{"$f":"IFERROR((H25*0.736*H29)/H27,0)","v":0},{"$f":"IFERROR((I25*0.736*I29)/I27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B30+1","v":16},"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H31:BE31)","v":0},{"$f":"IFERROR(H30*H26*(H27/H28),0)","v":0},{"$f":"IFERROR(I30*I26*(I27/I28),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hpi",null,{"$f":"H32*H33","v":0},{"$f":"I32*I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B31+1","v":17},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H38:BE38)","v":0},{"$f":"H31*((H35*H36*H37)/($G$35*$G$36*$G$37))","v":0},{"$f":"I31*((I35*I36*I37)/($G$35*$G$36*$G$37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B34+1","v":1},"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(LARGE(H39:BE39,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H38/H31,0)","v":0},{"$f":"IFERROR(I38/I31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B39+1","v":2},"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H40:BE40)","v":0},{"$f":"H31*H34/1000","v":0},{"$f":"I31*I34/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40+1","v":3},"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H41:BE41)","v":0},{"$f":"H31*H39","v":0},{"$f":"I31*I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RESULTADOS ESPERADOS "]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,{"$f":"B41+1","v":4},"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H45:BE45)","v":0},{"$f":"H21-H41","v":0},{"$f":"I21-I41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45+1","v":5},"Custo evitado de demanda (CED) =",{"$f":"CED","v":1906.44},"%","RDPi%",{"$f":"IF(G21=0,0,G45/G21)","v":0},{"$f":"IFERROR(H45/H21,0)","v":0},{"$f":"IFERROR(I45/I21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B46+1","v":6},"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H47:BE47)","v":0},{"$f":"H20-H40","v":0},{"$f":"I20-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":7},"Custo da energia evitada (CEE) =",{"$f":"CEE","v":797.57},"%","EEi%",{"$f":"IF(G20=0,0,G47/G20)","v":0},{"$f":"IFERROR(H47/H20,0)","v":0},{"$f":"IFERROR(I47/I20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado MOTORES",null,"R$","BMOTOR",{"$f":"SUM(H49:BE49)","v":0},{"$f":"H45*$D$46+H47*$D$48","v":0},{"$f":"I45*$D$46+I47*$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBMOTORES",null,{"$f":"RCB!G7","v":0}]
[null,null,null,null,"RCBTOTAL",null,{"$f":"RCB!J7","v":0}]
[]
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,{"$f":"B48+1","v":8},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,null,{"$f":"H32","v":0},{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B57+1","v":9},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,null,{"$f":"H36","v":0},{"$f":"I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B58+1","v":10},"Horas por dia de utilização do sistema na ponta",null,3,null,null,{"$f":"H37","v":0},{"$f":"I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Dias com funcionamento na ponta em um mês",null,"%",null,null,{"$f":"H58/30","v":0},{"$f":"I58/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,"Horas com funcionamento na ponta em um dia",null,"%",null,null,{"$f":"IFERROR(H59/H57,0)","v":0},{"$f":"IFERROR(I59/I57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,"Funcionamento mensal em horário de ponta",null,"%",null,null,{"$f":"H60*H61","v":0},{"$f":"I60*I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"Energia economizada mensal",null,"MWh/mês",null,{"$f":"ROUND(SUM(H63:BE63),2)","v":0},{"$f":"H47/12","v":0},{"$f":"I47/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"Energia utilizada em horário de ponta",null,"MWh/mês",null,0,{"$f":"H63*H62","v":0},{"$f":"I63*I62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Energia utilizada em horário fora de ponta",null,"MWh/mês",null,0,{"$f":"H63-H64","v":0},{"$f":"I63-I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Redução de Demanda mensal",null,"kW/mês",null,0,{"$f":"H11-H31","v":0},{"$f":"I11-I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Redução de Demanda em horário de ponta",null,"kW/mês",null,0,{"$f":"H45","v":0},{"$f":"I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"Redução de Demanda em horário fora de ponta",null,"kW/mês",null,0,{"$f":"H66","v":0},{"$f":"I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RefrigCusto (ORÇ)","index":27,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,3,1,8],[2,1,3,9],[2,10,2,15],[4,1,4,9],[5,1,5,9],[6,1,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[48,2,48,9],[49,1,49,9],[50,1,50,9],[51,1,51,9],[52,1,52,9],[53,1,53,9],[54,1,54,9],[55,1,55,9],[56,1,56,9],[56,10,56,12],[56,13,56,15],[57,1,57,9],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,9],[65,1,65,9],[66,1,66,9],[67,1,67,9],[68,1,68,9],[69,1,69,9],[70,1,70,9],[71,1,71,9],[72,1,72,9],[72,10,72,12],[72,13,72,15],[73,1,73,9],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,9],[79,1,79,9],[80,1,80,9],[81,1,81,9],[82,1,82,9],[83,1,83,9],[84,1,84,9],[85,1,85,9],[86,1,86,9],[86,10,86,12],[86,13,86,15],[87,1,87,9],[88,1,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,9],[93,1,93,9],[94,1,94,9],[95,1,95,9],[96,1,96,9],[97,1,97,9],[98,1,98,9],[99,1,99,9],[100,1,100,9],[100,10,100,12],[100,13,100,15]]}
[]
[null,null,null,"CUSTOS - SISTEMAS DE REFRIGERAÇÃO (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,20,null,0," "]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K60:P60,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K61:P61,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K62:P62,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K63:P63,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K64:P64,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K76:P76,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K77:P77,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K78:P78,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K90:P90,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K91:P91,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K92:P92,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"RefrigCusto","index":28,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[7,2,7,6],[7,16,7,20],[5,15,5,23],[5,1,5,13],[1,1,1,13],[2,1,3,10],[1,15,1,23],[2,11,2,13],[2,15,3,23],[4,1,4,13],[6,1,6,6],[6,15,6,20],[14,2,14,6],[14,16,14,20],[8,2,8,6],[8,16,8,20],[9,2,9,6],[9,16,9,20],[11,2,11,6],[11,16,11,20],[12,2,12,6],[12,16,12,20],[13,2,13,6],[13,16,13,20],[10,2,10,6],[10,16,10,20],[23,2,23,6],[23,16,23,20],[24,2,24,6],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[20,2,20,6],[20,16,20,20],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[17,2,17,6],[17,16,17,20],[18,2,18,6],[18,16,18,20],[19,2,19,6],[19,16,19,20],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,6],[26,16,26,20],[27,2,27,6],[27,16,27,20],[33,2,33,6],[30,2,30,6],[33,16,33,20],[28,2,28,6],[28,16,28,20],[29,2,29,6],[29,16,29,20],[30,16,30,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[49,15,49,21],[50,1,50,6],[51,2,51,6],[51,19,51,20],[34,16,34,20],[35,16,35,20],[36,16,36,20],[44,2,44,6],[47,2,47,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[46,2,46,6],[46,16,46,20],[48,2,48,9],[47,16,47,20],[48,15,48,21],[37,16,37,20],[41,16,41,20],[42,2,42,6],[43,2,43,6],[43,16,43,20],[38,16,38,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[42,16,42,20],[41,2,41,6],[49,1,49,13],[62,1,62,6],[63,2,63,9],[64,2,64,7],[65,2,65,7],[66,2,66,7],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,9],[61,1,61,13],[60,2,60,9],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[72,1,72,6],[73,2,73,9],[74,2,74,9],[75,2,75,9],[76,2,76,9],[67,2,67,7],[68,2,68,9],[69,2,69,9],[70,2,70,9],[71,1,71,13],[82,2,82,7],[83,2,83,9],[84,2,84,9],[85,2,85,9],[77,2,77,9],[78,2,78,9],[79,1,79,7],[80,2,80,7],[81,2,81,7]]}
[]
[null,"CUSTOS - SISTEMAS DE REFRIGERAÇÃO (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - SISTEMAS DE REFRIGERAÇÃO (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C8),\" \",'RefrigCusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H8","v":0},{"$f":"'RefrigCusto (ORÇ)'!I8","v":0},{"$f":"'RefrigCusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C9),\" \",'RefrigCusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H9","v":0},{"$f":"'RefrigCusto (ORÇ)'!I9","v":0},{"$f":"'RefrigCusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C10),\" \",'RefrigCusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H10","v":0},{"$f":"'RefrigCusto (ORÇ)'!I10","v":0},{"$f":"'RefrigCusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C11),\" \",'RefrigCusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H11","v":0},{"$f":"'RefrigCusto (ORÇ)'!I11","v":0},{"$f":"'RefrigCusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C12),\" \",'RefrigCusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H12","v":0},{"$f":"'RefrigCusto (ORÇ)'!I12","v":0},{"$f":"'RefrigCusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null,0,0,{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},0]
[null,6,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C13),\" \",'RefrigCusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H13","v":0},{"$f":"'RefrigCusto (ORÇ)'!I13","v":0},{"$f":"'RefrigCusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C14),\" \",'RefrigCusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H14","v":0},{"$f":"'RefrigCusto (ORÇ)'!I14","v":0},{"$f":"'RefrigCusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C15),\" \",'RefrigCusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H15","v":0},{"$f":"'RefrigCusto (ORÇ)'!I15","v":0},{"$f":"'RefrigCusto (ORÇ)'!J15","v":0},0,0,null,null,null,8," ",null,null,null,null,0,0,{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},0]
[null,9,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C16),\" \",'RefrigCusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H16","v":0},{"$f":"'RefrigCusto (ORÇ)'!I16","v":0},{"$f":"'RefrigCusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C17),\" \",'RefrigCusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H17","v":0},{"$f":"'RefrigCusto (ORÇ)'!I17","v":0},{"$f":"'RefrigCusto (ORÇ)'!J17","v":0},0,0,null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C18),\" \",'RefrigCusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H18","v":0},{"$f":"'RefrigCusto (ORÇ)'!I18","v":0},{"$f":"'RefrigCusto (ORÇ)'!J18","v":0},0,0,null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C19),\" \",'RefrigCusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H19","v":0},{"$f":"'RefrigCusto (ORÇ)'!I19","v":0},{"$f":"'RefrigCusto (ORÇ)'!J19","v":0},0,0,null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C20),\" \",'RefrigCusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H20","v":0},{"$f":"'RefrigCusto (ORÇ)'!I20","v":0},{"$f":"'RefrigCusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null,0,0,{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},0]
[null,14,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C21),\" \",'RefrigCusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H21","v":0},{"$f":"'RefrigCusto (ORÇ)'!I21","v":0},{"$f":"'RefrigCusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C22),\" \",'RefrigCusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H22","v":0},{"$f":"'RefrigCusto (ORÇ)'!I22","v":0},{"$f":"'RefrigCusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C23),\" \",'RefrigCusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H23","v":0},{"$f":"'RefrigCusto (ORÇ)'!I23","v":0},{"$f":"'RefrigCusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C24),\" \",'RefrigCusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H24","v":0},{"$f":"'RefrigCusto (ORÇ)'!I24","v":0},{"$f":"'RefrigCusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C25),\" \",'RefrigCusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H25","v":0},{"$f":"'RefrigCusto (ORÇ)'!I25","v":0},{"$f":"'RefrigCusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C26),\" \",'RefrigCusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H26","v":0},{"$f":"'RefrigCusto (ORÇ)'!I26","v":0},{"$f":"'RefrigCusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C27),\" \",'RefrigCusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H27","v":0},{"$f":"'RefrigCusto (ORÇ)'!I27","v":0},{"$f":"'RefrigCusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C28),\" \",'RefrigCusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H28","v":0},{"$f":"'RefrigCusto (ORÇ)'!I28","v":0},{"$f":"'RefrigCusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C29),\" \",'RefrigCusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H29","v":0},{"$f":"'RefrigCusto (ORÇ)'!I29","v":0},{"$f":"'RefrigCusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C30),\" \",'RefrigCusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H30","v":0},{"$f":"'RefrigCusto (ORÇ)'!I30","v":0},{"$f":"'RefrigCusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C31),\" \",'RefrigCusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H31","v":0},{"$f":"'RefrigCusto (ORÇ)'!I31","v":0},{"$f":"'RefrigCusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C32),\" \",'RefrigCusto (ORÇ)'!C32)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H32","v":0},{"$f":"'RefrigCusto (ORÇ)'!I32","v":0},{"$f":"'RefrigCusto (ORÇ)'!J32","v":0},0,0,null,null,null,25," ",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C33),\" \",'RefrigCusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H33","v":0},{"$f":"'RefrigCusto (ORÇ)'!I33","v":0},{"$f":"'RefrigCusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C34),\" \",'RefrigCusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H34","v":0},{"$f":"'RefrigCusto (ORÇ)'!I34","v":0},{"$f":"'RefrigCusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C35),\" \",'RefrigCusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H35","v":0},{"$f":"'RefrigCusto (ORÇ)'!I35","v":0},{"$f":"'RefrigCusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C36),\" \",'RefrigCusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H36","v":0},{"$f":"'RefrigCusto (ORÇ)'!I36","v":0},{"$f":"'RefrigCusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C37),\" \",'RefrigCusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H37","v":0},{"$f":"'RefrigCusto (ORÇ)'!I37","v":0},{"$f":"'RefrigCusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C38),\" \",'RefrigCusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H38","v":0},{"$f":"'RefrigCusto (ORÇ)'!I38","v":0},{"$f":"'RefrigCusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C39),\" \",'RefrigCusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H39","v":0},{"$f":"'RefrigCusto (ORÇ)'!I39","v":0},{"$f":"'RefrigCusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C40),\" \",'RefrigCusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H40","v":0},{"$f":"'RefrigCusto (ORÇ)'!I40","v":0},{"$f":"'RefrigCusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,0,{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C41),\" \",'RefrigCusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H41","v":0},{"$f":"'RefrigCusto (ORÇ)'!I41","v":0},{"$f":"'RefrigCusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C42),\" \",'RefrigCusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H42","v":0},{"$f":"'RefrigCusto (ORÇ)'!I42","v":0},{"$f":"'RefrigCusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C43),\" \",'RefrigCusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H43","v":0},{"$f":"'RefrigCusto (ORÇ)'!I43","v":0},{"$f":"'RefrigCusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C44),\" \",'RefrigCusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H44","v":0},{"$f":"'RefrigCusto (ORÇ)'!I44","v":0},{"$f":"'RefrigCusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C45),\" \",'RefrigCusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H45","v":0},{"$f":"'RefrigCusto (ORÇ)'!I45","v":0},{"$f":"'RefrigCusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C46),\" \",'RefrigCusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H46","v":0},{"$f":"'RefrigCusto (ORÇ)'!I46","v":0},{"$f":"'RefrigCusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C47),\" \",'RefrigCusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H47","v":0},{"$f":"'RefrigCusto (ORÇ)'!I47","v":0},{"$f":"'RefrigCusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C48),\" \",'RefrigCusto (ORÇ)'!C48)","v":"Acessórios"},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H48","v":20},{"$f":"'RefrigCusto (ORÇ)'!I48","v":0},{"$f":"'RefrigCusto (ORÇ)'!J48","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C48=0,C48=\"\"),\"\",C48)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H48=\"\",0,H48)","v":20},0.10185220882315059,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K8:K48)","v":0},{"$f":"SUM(L8:L48)","v":0},{"$f":"SUM(M8:M48)","v":0},{"$f":"SUM(N8:N48)","v":0},null,"Custo anualizado total sistemas de refrigeração ",null,null,null,null,null,null,"CAT_REF",{"$f":"SUM(X8:X48)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE  sistemas de refrigeração ",null,null,null,null,null,null,"CAPEE_REF",{"$f":"IFERROR(X49*($L$86/$K$86),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L52:N52)","v":0},{"$f":"'Custo Contábil'!G41","v":0},0,0,null,"RCBREFRIGERAÇÃO_PEE",null,{"$f":"RCB!G8","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y48)/X49,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L53:N53)","v":0},{"$f":"Diagnóstico!M16","v":0},{"$f":"Diagnóstico!N16","v":0},{"$f":"Diagnóstico!O16","v":0},null,"RCBREFRIGERAÇÃO_TOTAL",null,{"$f":"RCB!J8","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C60),\" \",'RefrigCusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H60","v":0},{"$f":"'RefrigCusto (ORÇ)'!I60","v":0},{"$f":"'RefrigCusto (ORÇ)'!J60","v":0},{"$f":"H55*I55*J55","v":0},{"$f":"K55-M55-N55","v":0}]
[null,2,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C61),\" \",'RefrigCusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H61","v":0},{"$f":"'RefrigCusto (ORÇ)'!I61","v":0},{"$f":"'RefrigCusto (ORÇ)'!J61","v":0},{"$f":"H56*I56*J56","v":0},{"$f":"K56-M56-N56","v":0}]
[null,3,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C62),\" \",'RefrigCusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H62","v":0},{"$f":"'RefrigCusto (ORÇ)'!I62","v":0},{"$f":"'RefrigCusto (ORÇ)'!J62","v":0},{"$f":"H57*I57*J57","v":0},{"$f":"K57-M57-N57","v":0}]
[null,4,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C63),\" \",'RefrigCusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H63","v":0},{"$f":"'RefrigCusto (ORÇ)'!I63","v":0},{"$f":"'RefrigCusto (ORÇ)'!J63","v":0},{"$f":"H58*I58*J58","v":0},{"$f":"K58-M58-N58","v":0}]
[null,5,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C64),\" \",'RefrigCusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!H64","v":0},{"$f":"'RefrigCusto (ORÇ)'!I64","v":0},{"$f":"'RefrigCusto (ORÇ)'!J64","v":0},{"$f":"H59*I59*J59","v":0},{"$f":"K59-M59-N59","v":0}]
[null,null,"Sub total - Mão de obra de terceiros sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":0},{"$f":"SUM(M55:M59)","v":0},{"$f":"SUM(N55:N59)","v":0}]
[null,null,"Sub total - Mão de obra sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K60,K52:K53)","v":0},{"$f":"SUM(L60,L52:L53)","v":0},{"$f":"SUM(M60,M52:M53)","v":0},{"$f":"SUM(N60,N52:N53)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L64:N64)","v":0},{"$f":"'Custo Contábil'!G43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C76),\" \",'RefrigCusto (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!I76","v":0},{"$f":"'RefrigCusto (ORÇ)'!J76","v":0},{"$f":"I66*J66","v":0},{"$f":"K66-M66-N66","v":0}]
[null,2,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C77),\" \",'RefrigCusto (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!I77","v":0},{"$f":"'RefrigCusto (ORÇ)'!J77","v":0},{"$f":"I67*J67","v":0},{"$f":"K67-M67-N67","v":0}]
[null,3,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C78),\" \",'RefrigCusto (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!I78","v":0},{"$f":"'RefrigCusto (ORÇ)'!J78","v":0},{"$f":"I68*J68","v":0},{"$f":"K68-M68-N68","v":0}]
[null,null,"Sub total - Outros custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K66:K68)","v":0},{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K64,K69)","v":0},{"$f":"SUM(L64,L69)","v":0},{"$f":"M69","v":0},{"$f":"N69","v":0}]
[null,null,"Sub total - Custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K49,K61,K70)","v":0},{"$f":"SUM(L49,L61,L70)","v":0},{"$f":"SUM(M49,M61,M70)","v":0},{"$f":"SUM(N49,N61,N70)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L74:N74)","v":0},{"$f":"'Custo Contábil'!$G$39*'Custo Contábil'!F13","v":0},{"$f":"'Custo Contábil'!$G$39*'Custo Contábil'!G13","v":0},{"$f":"'Custo Contábil'!$G$39*'Custo Contábil'!H13","v":0}]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!G47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"Marketing!L21","v":0},{"$f":"Marketing!M21","v":0},{"$f":"Marketing!N21","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"Treinamento!L35","v":0},{"$f":"Treinamento!M35","v":0},{"$f":"Treinamento!N35","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,{"$f":"Descarte!L56","v":0},{"$f":"Descarte!M56","v":0},{"$f":"Descarte!N56","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N318","v":0},{"$f":"'M&V'!O318","v":0},{"$f":"'M&V'!P318","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C90),\" \",'RefrigCusto (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!I90","v":0},{"$f":"'RefrigCusto (ORÇ)'!J90","v":0},{"$f":"I81*J81","v":0},{"$f":"K81-M81-N81","v":0}]
[null,2,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C91),\" \",'RefrigCusto (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!I91","v":0},{"$f":"'RefrigCusto (ORÇ)'!J91","v":0},{"$f":"I82*J82","v":0},{"$f":"K82-M82-N82","v":0}]
[null,3,{"$f":"IF(ISBLANK('RefrigCusto (ORÇ)'!C92),\" \",'RefrigCusto (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"'RefrigCusto (ORÇ)'!I92","v":0},{"$f":"'RefrigCusto (ORÇ)'!J92","v":0},{"$f":"I83*J83","v":0},{"$f":"K83-M83-N83","v":0}]
[null,null,"Sub total - Outros custos indiretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},{"$f":"SUM(M81:M83)","v":0},{"$f":"SUM(N81:N83)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K74:K79,K84)","v":0},{"$f":"SUM(L74:L79,L84)","v":0},{"$f":"SUM(M74:M79,M84)","v":0},{"$f":"SUM(N74:N79,N84)","v":0}]
[null,null,"Sub total - Custos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K71,K85)","v":0},{"$f":"SUM(L71,L85)","v":0},{"$f":"SUM(M71,M85)","v":0},{"$f":"SUM(N71,N85)","v":0}]

{"sheet":"RefrigBenef","index":29,"n_rows":64,"n_cols":27,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,1,1,6],[30,1,34,1],[27,1,29,1],[38,1,38,5],[50,1,50,5],[2,1,2,5],[6,1,7,1],[9,1,11,1],[20,1,20,5],[24,1,25,1],[12,1,16,1],[3,1,3,5]]}
[]
[null,"BENEFÍCIOS - SISTEMAS DE REFRIGERAÇÃO"]
[null,"SISTEMAS DE REFRIGERAÇÃO",null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,"SISTEMA ATUAL",null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,{"$f":"B5+1","v":2},"Potência nominal",null,"kW","Pai",{"$f":"SUM(H6:AA6)","v":0}]
[null,{"$f":"B6+1","v":3},"Fator de utilização",null,null,"FUai",{"$f":"IF(COUNTA(H7:AA7)=0,\"\",IF(LARGE(H7:AA7,1)>1,\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H8:AA8)","v":0},{"$f":"H6*H7","v":0},{"$f":"I6*I7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7+1","v":4},"Quantidade",null,null,"qai",{"$f":"SUM(H9:AA9)","v":0}]
[null,{"$f":"B9+1","v":5},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hai",null,{"$f":"H10*H11","v":0},{"$f":"I10*I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":6},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H16:AA16)","v":0},{"$f":"(H8*H9)*((H13*H14*H15)/($G$13*$G$14*$G$15))","v":0},{"$f":"(I8*I9)*((I13*I14*I15)/($G$13*$G$14*$G$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(LARGE(H17:AA17,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H16/(H8*H9),0)","v":0},{"$f":"IFERROR(I16/(I8*I9),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B13+1","v":7},"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H18:AA18)","v":0},{"$f":"(H8*H9*H12)/1000","v":0},{"$f":"(I8*I9*I12)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B18+1","v":8},"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H19:AA19)","v":0},{"$f":"H8*H9*H17","v":0},{"$f":"I8*I9*I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMA PROPOSTO"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,{"$f":"B19+1","v":9},"Tipo de equipamento / tecnologia"]
[null,{"$f":"B23+1","v":10},"Potência nominal",null,"kW","Ppi",{"$f":"SUM(H24:AA24)","v":0}]
[null,{"$f":"B24+1","v":11},"Fator de utilização",null,null,"FUpi",{"$f":"IF(COUNTA(H25:AA25)=0,\"\",IF(LARGE(H25:AA25,1)>1,\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H26:AA26)","v":0},{"$f":"H24*H25","v":0},{"$f":"I24*I25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B25+1","v":12},"Quantidade",null,null,"qpi",{"$f":"SUM(H27:AA27)","v":0}]
[null,{"$f":"B27+1","v":13},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hpi",null,{"$f":"H28*H29","v":0},{"$f":"I28*I29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B28+1","v":14},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H34:AA34)","v":0},{"$f":"(H26*H27)*((H31*H32*H33)/($G$31*$G$32*$G$33))","v":0},{"$f":"(I26*I27)*((I31*I32*I33)/($G$31*$G$32*$G$33))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(LARGE(H35:AA35,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H34/(H26*H27),0)","v":0},{"$f":"IFERROR(I34/(I26*I27),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B31+1","v":15},"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H36:AA36)","v":0},{"$f":"(H26*H27*H30)/1000","v":0},{"$f":"(I26*I27*I30)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B36+1","v":16},"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H37:AA37)","v":0},{"$f":"H26*H27*H35","v":0},{"$f":"I26*I27*I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RESULTADOS ESPERADOS"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,{"$f":"B37+1","v":17},"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H41:AA41)","v":0},{"$f":"H19-H37","v":0},{"$f":"I19-I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":18},"Custo evitado de demanda (CED) =",{"$f":"CED","v":1906.44},"%","RDPi%",{"$f":"IF(G19=0,0,G41/G19)","v":0},{"$f":"IFERROR(H41/H19,0)","v":0},{"$f":"IFERROR(I41/I19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B42+1","v":19},"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H43:AA43)","v":0},{"$f":"H18-H36","v":0},{"$f":"I18-I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43+1","v":20},"Custo da energia evitada (CEE) =",{"$f":"CEE","v":797.57},"%","EEi%",{"$f":"IF(G18=0,0,G43/G18)","v":0},{"$f":"IFERROR(H43/H18,0)","v":0},{"$f":"IFERROR(I43/I18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado sistemas de refrigeração",null,"R$","BREFRIG",{"$f":"SUM(H45:AA45)","v":0},{"$f":"H41*$D$42+H43*$D$44","v":0},{"$f":"I41*$D$42+I43*$D$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBREFRIGERAÇÃO",null,{"$f":"RCB!G8","v":0}]
[null,null,null,null,"RCBTOTAL",null,{"$f":"RCB!J8","v":0}]
[]
[]
[null,"SIST. DE REFRIGERAÇÃO  - ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,{"$f":"B44+1","v":21},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,null,{"$f":"H28","v":0},{"$f":"I28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B53+1","v":22},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,null,{"$f":"H32","v":0},{"$f":"I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B54+1","v":23},"Horas por dia de utilização do sistema na ponta",null,3,null,null,{"$f":"H33","v":0},{"$f":"I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Dias com funcionamento na ponta em um mês",null,"%",null,null,{"$f":"H54/30","v":0},{"$f":"I54/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,"Horas com funcionamento na ponta em um dia",null,"%",null,null,{"$f":"IFERROR(H55/H53,0)","v":0},{"$f":"IFERROR(I55/I53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,"Funcionamento mensal em horário de ponta",null,"%",null,null,{"$f":"H56*H57","v":0},{"$f":"I56*I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"Energia economizada mensal",null,"MWh/mês",null,{"$f":"ROUND(SUM(H59:BE59),2)","v":0},{"$f":"H43/12","v":0},{"$f":"I43/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,"Energia utilizada em horário de ponta",null,"MWh/mês",null,0,{"$f":"H59*H58","v":0},{"$f":"I59*I58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"Energia utilizada em horário fora de ponta",null,"MWh/mês",null,0,{"$f":"H59-H60","v":0},{"$f":"I59-I60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Redução de Demanda mensal",null,"kW/mês",null,0,{"$f":"(H8*H9)-(H26*H27)","v":0},{"$f":"(I8*I9)-(I26*I27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,"Redução de Demanda em horário de ponta",null,"kW/mês",null,0,{"$f":"H41","v":0},{"$f":"I41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,"Redução de Demanda em horário fora de ponta",null,"kW/mês",null,0,{"$f":"H62","v":0},{"$f":"I62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SolarCusto (ORÇ)","index":30,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,3,1,8],[2,1,3,9],[2,10,2,15],[4,1,4,9],[5,1,5,9],[6,1,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[48,2,48,9],[49,1,49,9],[50,1,50,9],[51,1,51,9],[52,1,52,9],[53,1,53,9],[54,1,54,9],[55,1,55,9],[56,1,56,9],[56,10,56,12],[56,13,56,15],[57,1,57,9],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,9],[65,1,65,9],[66,1,66,9],[67,1,67,9],[68,1,68,9],[69,1,69,9],[70,1,70,9],[71,1,71,9],[72,1,72,9],[72,10,72,12],[72,13,72,15],[73,1,73,9],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,9],[79,1,79,9],[80,1,80,9],[81,1,81,9],[82,1,82,9],[83,1,83,9],[84,1,84,9],[85,1,85,9],[86,1,86,9],[86,10,86,12],[86,13,86,15],[87,1,87,9],[88,1,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,9],[93,1,93,9],[94,1,94,9],[95,1,95,9],[96,1,96,9],[97,1,97,9],[98,1,98,9],[99,1,99,9],[100,1,100,9],[100,10,100,12],[100,13,100,15]]}
[]
[null,null,null,"CUSTOS - AQUECIMENTO SOLAR DE ÁGUA (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0," "]
[null,6,null,null,null,null,null,null,null,0,null,null," "]
[null,7,null,null,null,null,null,null,null,0,null," "]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0,null,null,null," "]
[null,11,null,null,null,null,null,null,null,0,null,null,null,null,null," "]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0,null,null,null,null," "," "]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,20,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K60:P60,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K61:P61,1),0)","v":0},null," "]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K62:P62,1),0)","v":0},null,null," "," ",null," "]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K63:P63,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K64:P64,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor",null,null,null,null,null,null,null,null,null," ",null,null,null," "]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K76:P76,1),0)","v":0},null," "]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K77:P77,1),0)","v":0},null,null,null," ",null," "]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K78:P78,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor",null,null,null,null,null,null,null,null,null," "]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K90:P90,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K91:P91,1),0)","v":0},null,null,null," "]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K92:P92,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"SolarCusto","index":31,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[7,2,7,6],[7,16,7,20],[11,2,11,6],[11,16,11,20],[8,2,8,6],[8,16,8,20],[10,2,10,6],[10,16,10,20],[9,16,9,20],[9,2,9,6],[1,1,1,13],[2,1,3,10],[4,1,4,13],[5,15,5,23],[6,1,6,6],[6,15,6,20],[1,15,1,23],[2,11,2,13],[2,15,3,23],[5,1,5,13],[16,2,16,6],[16,16,16,20],[36,2,36,6],[37,2,37,6],[33,16,33,20],[34,16,34,20],[35,16,35,20],[17,2,17,6],[17,16,17,20],[18,2,18,6],[18,16,18,20],[19,2,19,6],[27,16,27,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[35,2,35,6],[23,16,23,20],[27,2,27,6],[12,16,12,20],[13,2,13,6],[13,16,13,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[33,2,33,6],[45,2,45,6],[45,16,45,20],[41,2,41,6],[41,16,41,20],[42,2,42,6],[42,16,42,20],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[37,16,37,20],[19,16,19,20],[14,2,14,6],[14,16,14,20],[15,2,15,6],[15,16,15,20],[38,2,38,6],[38,16,38,20],[60,2,60,9],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[49,1,49,13],[48,2,48,9],[51,19,51,20],[49,15,49,21],[50,1,50,6],[46,16,46,20],[47,2,47,6],[48,15,48,21],[12,2,12,6],[47,16,47,20],[28,2,28,6],[28,16,28,20],[29,2,29,6],[29,16,29,20],[30,2,30,6],[30,16,30,20],[23,2,23,6],[20,2,20,6],[20,16,20,20],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[46,2,46,6],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[36,16,36,20],[34,2,34,6],[26,2,26,6],[26,16,26,20],[62,1,62,6],[63,2,63,9],[64,2,64,7],[59,2,59,9],[61,1,61,13],[70,2,70,9],[80,2,80,7],[81,2,81,7],[51,2,51,6],[52,2,52,6],[77,2,77,9],[78,2,78,9],[79,1,79,7],[65,2,65,7],[66,2,66,7],[67,2,67,7],[68,2,68,9],[69,2,69,9],[82,2,82,7],[83,2,83,9],[84,2,84,9],[85,2,85,9],[71,1,71,13],[72,1,72,6],[73,2,73,9],[74,2,74,9],[75,2,75,9],[76,2,76,9]]}
[]
[null,"CUSTOS - AQUECIMENTO SOLAR DE ÁGUA (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - AQUECIMENTO SOLAR DE ÁGUA (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C8),\" \",'SolarCusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H8","v":0},{"$f":"'SolarCusto (ORÇ)'!I8","v":0},{"$f":"'SolarCusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C9),\" \",'SolarCusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H9","v":0},{"$f":"'SolarCusto (ORÇ)'!I9","v":0},{"$f":"'SolarCusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C10),\" \",'SolarCusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H10","v":0},{"$f":"'SolarCusto (ORÇ)'!I10","v":0},{"$f":"'SolarCusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C11),\" \",'SolarCusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H11","v":0},{"$f":"'SolarCusto (ORÇ)'!I11","v":0},{"$f":"'SolarCusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C12),\" \",'SolarCusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H12","v":0},{"$f":"'SolarCusto (ORÇ)'!I12","v":0},{"$f":"'SolarCusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null,0,0,{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},0]
[null,6,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C13),\" \",'SolarCusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H13","v":0},{"$f":"'SolarCusto (ORÇ)'!I13","v":0},{"$f":"'SolarCusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C14),\" \",'SolarCusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H14","v":0},{"$f":"'SolarCusto (ORÇ)'!I14","v":0},{"$f":"'SolarCusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C15),\" \",'SolarCusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H15","v":0},{"$f":"'SolarCusto (ORÇ)'!I15","v":0},{"$f":"'SolarCusto (ORÇ)'!J15","v":0},0,0,null,null,null,8," ",null,null,null,null,0,0,{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},0]
[null,9,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C16),\" \",'SolarCusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H16","v":0},{"$f":"'SolarCusto (ORÇ)'!I16","v":0},{"$f":"'SolarCusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C17),\" \",'SolarCusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H17","v":0},{"$f":"'SolarCusto (ORÇ)'!I17","v":0},{"$f":"'SolarCusto (ORÇ)'!J17","v":0},0,0,null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C18),\" \",'SolarCusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H18","v":0},{"$f":"'SolarCusto (ORÇ)'!I18","v":0},{"$f":"'SolarCusto (ORÇ)'!J18","v":0},0,0,null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C19),\" \",'SolarCusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H19","v":0},{"$f":"'SolarCusto (ORÇ)'!I19","v":0},{"$f":"'SolarCusto (ORÇ)'!J19","v":0},0,0,null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C20),\" \",'SolarCusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H20","v":0},{"$f":"'SolarCusto (ORÇ)'!I20","v":0},{"$f":"'SolarCusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null,0,0,{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},0]
[null,14,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C21),\" \",'SolarCusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H21","v":0},{"$f":"'SolarCusto (ORÇ)'!I21","v":0},{"$f":"'SolarCusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C22),\" \",'SolarCusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H22","v":0},{"$f":"'SolarCusto (ORÇ)'!I22","v":0},{"$f":"'SolarCusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C23),\" \",'SolarCusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H23","v":0},{"$f":"'SolarCusto (ORÇ)'!I23","v":0},{"$f":"'SolarCusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C24),\" \",'SolarCusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H24","v":0},{"$f":"'SolarCusto (ORÇ)'!I24","v":0},{"$f":"'SolarCusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C25),\" \",'SolarCusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H25","v":0},{"$f":"'SolarCusto (ORÇ)'!I25","v":0},{"$f":"'SolarCusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C26),\" \",'SolarCusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H26","v":0},{"$f":"'SolarCusto (ORÇ)'!I26","v":0},{"$f":"'SolarCusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C27),\" \",'SolarCusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H27","v":0},{"$f":"'SolarCusto (ORÇ)'!I27","v":0},{"$f":"'SolarCusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C28),\" \",'SolarCusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H28","v":0},{"$f":"'SolarCusto (ORÇ)'!I28","v":0},{"$f":"'SolarCusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C29),\" \",'SolarCusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H29","v":0},{"$f":"'SolarCusto (ORÇ)'!I29","v":0},{"$f":"'SolarCusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C30),\" \",'SolarCusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H30","v":0},{"$f":"'SolarCusto (ORÇ)'!I30","v":0},{"$f":"'SolarCusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C31),\" \",'SolarCusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H31","v":0},{"$f":"'SolarCusto (ORÇ)'!I31","v":0},{"$f":"'SolarCusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C32),\" \",'SolarCusto (ORÇ)'!C32)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H32","v":0},{"$f":"'SolarCusto (ORÇ)'!I32","v":0},{"$f":"'SolarCusto (ORÇ)'!J32","v":0},0,0,null,null,null,25," ",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C33),\" \",'SolarCusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H33","v":0},{"$f":"'SolarCusto (ORÇ)'!I33","v":0},{"$f":"'SolarCusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C34),\" \",'SolarCusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H34","v":0},{"$f":"'SolarCusto (ORÇ)'!I34","v":0},{"$f":"'SolarCusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C35),\" \",'SolarCusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H35","v":0},{"$f":"'SolarCusto (ORÇ)'!I35","v":0},{"$f":"'SolarCusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C36),\" \",'SolarCusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H36","v":0},{"$f":"'SolarCusto (ORÇ)'!I36","v":0},{"$f":"'SolarCusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C37),\" \",'SolarCusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H37","v":0},{"$f":"'SolarCusto (ORÇ)'!I37","v":0},{"$f":"'SolarCusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C38),\" \",'SolarCusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H38","v":0},{"$f":"'SolarCusto (ORÇ)'!I38","v":0},{"$f":"'SolarCusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C39),\" \",'SolarCusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H39","v":0},{"$f":"'SolarCusto (ORÇ)'!I39","v":0},{"$f":"'SolarCusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C40),\" \",'SolarCusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H40","v":0},{"$f":"'SolarCusto (ORÇ)'!I40","v":0},{"$f":"'SolarCusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,0,{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C41),\" \",'SolarCusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H41","v":0},{"$f":"'SolarCusto (ORÇ)'!I41","v":0},{"$f":"'SolarCusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C42),\" \",'SolarCusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H42","v":0},{"$f":"'SolarCusto (ORÇ)'!I42","v":0},{"$f":"'SolarCusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C43),\" \",'SolarCusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H43","v":0},{"$f":"'SolarCusto (ORÇ)'!I43","v":0},{"$f":"'SolarCusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C44),\" \",'SolarCusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H44","v":0},{"$f":"'SolarCusto (ORÇ)'!I44","v":0},{"$f":"'SolarCusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C45),\" \",'SolarCusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H45","v":0},{"$f":"'SolarCusto (ORÇ)'!I45","v":0},{"$f":"'SolarCusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C46),\" \",'SolarCusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H46","v":0},{"$f":"'SolarCusto (ORÇ)'!I46","v":0},{"$f":"'SolarCusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C47),\" \",'SolarCusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H47","v":0},{"$f":"'SolarCusto (ORÇ)'!I47","v":0},{"$f":"'SolarCusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C48),\" \",'SolarCusto (ORÇ)'!C48)","v":"Acessórios"},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H48","v":20},{"$f":"'SolarCusto (ORÇ)'!I48","v":0},{"$f":"'SolarCusto (ORÇ)'!J48","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C48=0,C48=\"\"),\"\",C48)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H48=\"\",0,H48)","v":20},0.10185220882315059,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K8:K48)","v":0},{"$f":"SUM(L8:L48)","v":0},{"$f":"SUM(M8:M48)","v":0},{"$f":"SUM(N8:N48)","v":0},null,"Custo anualizado total sistemas de refrigeração ",null,null,null,null,null,null,"CAT_AQS",{"$f":"SUM(X8:X48)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE  sistemas de refrigeração ",null,null,null,null,null,null,"CAPEE_AQS",{"$f":"IFERROR(X49*($L$86/$K$86),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L52:N52)","v":0},{"$f":"'Custo Contábil'!H41","v":0},0,0,null,"RCBAQUEC_SOLAR_PEE",null,{"$f":"RCB!G9","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y48)/X49,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L53:N53)","v":0},{"$f":"Diagnóstico!M17","v":0},{"$f":"Diagnóstico!N17","v":0},{"$f":"Diagnóstico!O17","v":0},null,"RCBAQUEC_SOLAR_TOTAL",null,{"$f":"RCB!J9","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C60),\" \",'SolarCusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H60","v":0},{"$f":"'SolarCusto (ORÇ)'!I60","v":0},{"$f":"'SolarCusto (ORÇ)'!J60","v":0},{"$f":"H55*I55*J55","v":0},{"$f":"K55-M55-N55","v":0}]
[null,2,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C61),\" \",'SolarCusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H61","v":0},{"$f":"'SolarCusto (ORÇ)'!I61","v":0},{"$f":"'SolarCusto (ORÇ)'!J61","v":0},{"$f":"H56*I56*J56","v":0},{"$f":"K56-M56-N56","v":0}]
[null,3,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C62),\" \",'SolarCusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H62","v":0},{"$f":"'SolarCusto (ORÇ)'!I62","v":0},{"$f":"'SolarCusto (ORÇ)'!J62","v":0},{"$f":"H57*I57*J57","v":0},{"$f":"K57-M57-N57","v":0}]
[null,4,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C63),\" \",'SolarCusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H63","v":0},{"$f":"'SolarCusto (ORÇ)'!I63","v":0},{"$f":"'SolarCusto (ORÇ)'!J63","v":0},{"$f":"H58*I58*J58","v":0},{"$f":"K58-M58-N58","v":0}]
[null,5,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C64),\" \",'SolarCusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!H64","v":0},{"$f":"'SolarCusto (ORÇ)'!I64","v":0},{"$f":"'SolarCusto (ORÇ)'!J64","v":0},{"$f":"H59*I59*J59","v":0},{"$f":"K59-M59-N59","v":0}]
[null,null,"Sub total - Mão de obra de terceiros aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":0},{"$f":"SUM(M55:M59)","v":0},{"$f":"SUM(N55:N59)","v":0}]
[null,null,"Sub total - Mão de obra aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K60,K52:K53)","v":0},{"$f":"SUM(L60,L52:L53)","v":0},{"$f":"SUM(M60,M52:M53)","v":0},{"$f":"SUM(N60,N52:N53)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L64:N64)","v":0},{"$f":"'Custo Contábil'!H43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C76),\" \",'SolarCusto (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!I76","v":0},{"$f":"'SolarCusto (ORÇ)'!J76","v":0},{"$f":"I66*J66","v":0},{"$f":"K66-M66-N66","v":0}]
[null,2,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C77),\" \",'SolarCusto (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!I77","v":0},{"$f":"'SolarCusto (ORÇ)'!J77","v":0},{"$f":"I67*J67","v":0},{"$f":"K67-M67-N67","v":0}]
[null,3,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C78),\" \",'SolarCusto (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!I78","v":0},{"$f":"'SolarCusto (ORÇ)'!J78","v":0},{"$f":"I68*J68","v":0},{"$f":"K68-M68-N68","v":0}]
[null,null,"Sub total - Outros custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K66:K68)","v":0},{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K64,K69)","v":0},{"$f":"SUM(L64,L69)","v":0},{"$f":"SUM(M64,M69)","v":0},{"$f":"SUM(N64,N69)","v":0}]
[null,null,"Sub total - Custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K49,K61,K70)","v":0},{"$f":"SUM(L49,L61,L70)","v":0},{"$f":"SUM(M49,M61,M70)","v":0},{"$f":"SUM(N49,N61,N70)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L74:N74)","v":0},{"$f":"'Custo Contábil'!$H$39*'Custo Contábil'!F13","v":0},{"$f":"'Custo Contábil'!$H$39*'Custo Contábil'!G13","v":0},{"$f":"'Custo Contábil'!$H$39*'Custo Contábil'!H13","v":0}]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!H47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"Marketing!L22","v":0},{"$f":"Marketing!M22","v":0},{"$f":"Marketing!N22","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"Treinamento!L36","v":0},{"$f":"Treinamento!M36","v":0},{"$f":"Treinamento!N36","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,{"$f":"Descarte!L69","v":0},{"$f":"Descarte!M69","v":0},{"$f":"Descarte!N69","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N346","v":0},{"$f":"'M&V'!O346","v":0},{"$f":"'M&V'!P346","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C90),\" \",'SolarCusto (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!I90","v":0},{"$f":"'SolarCusto (ORÇ)'!J90","v":0},{"$f":"I81*J81","v":0},{"$f":"K81-M81-N81","v":0}]
[null,2,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C91),\" \",'SolarCusto (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!I91","v":0},{"$f":"'SolarCusto (ORÇ)'!J91","v":0},{"$f":"I82*J82","v":0},{"$f":"K82-M82-N82","v":0}]
[null,3,{"$f":"IF(ISBLANK('SolarCusto (ORÇ)'!C92),\" \",'SolarCusto (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"'SolarCusto (ORÇ)'!I92","v":0},{"$f":"'SolarCusto (ORÇ)'!J92","v":0},{"$f":"I83*J83","v":0},{"$f":"K83-M83-N83","v":0}]
[null,null,"Sub total - Outros custos indiretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},{"$f":"SUM(M81:M83)","v":0},{"$f":"SUM(N81:N83)","v":0}]
[null,null,"Sub total - Custos indiretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K74:K79,K84)","v":0},{"$f":"SUM(L74:L79,L84)","v":0},{"$f":"SUM(M74:M79,M84)","v":0},{"$f":"SUM(N74:N79,N84)","v":0}]
[null,null,"Sub total - Custos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K71,K85)","v":0},{"$f":"SUM(L71,L85)","v":0},{"$f":"SUM(M71,M85)","v":0},{"$f":"SUM(N71,N85)","v":0}]

{"sheet":"SolarBenef","index":32,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[[6,9,6,10],[7,9,7,10],[8,9,8,10],[1,1,1,6],[9,9,9,10],[2,1,2,6],[2,8,2,13],[3,1,3,6],[3,8,3,13],[4,3,4,6],[4,9,4,10],[5,3,5,6],[5,9,5,10],[10,9,10,10],[11,9,11,10],[12,1,12,6],[12,9,12,10],[13,3,13,6],[13,9,13,10],[13,12,13,13],[14,3,14,6],[14,9,14,10],[15,8,15,13],[16,9,16,10],[17,9,17,10],[22,5,23,5],[22,6,23,6],[22,8,22,9],[18,9,18,10],[20,1,20,6],[20,8,20,9],[20,10,20,11],[21,8,21,9],[21,10,21,11],[22,10,22,11],[23,8,23,9],[23,10,23,11],[22,1,23,1],[22,4,23,4],[26,8,26,9],[26,10,26,11],[32,1,32,6],[24,10,24,11],[25,8,25,9],[25,10,25,11],[24,1,25,1],[24,4,25,4],[24,5,25,5],[24,6,25,6],[24,8,24,9]]}
[]
[null,"BENEFÍCIOS - AQUECIMENTO SOLAR DE ÁGUA"]
[null,"AQUECIMENTO SOLAR DE ÁGUA",null,null,null,null,null,null,{"$f":"B3","v":"AQUECIMENTO SOLAR DE ÁGUA"}]
[null,"DADOS DO COLETOR",null,null,null,null,null,null,"DADOS DO PROJETO"]
[null,null,"Fabricante coletor solar",null,null,null,null,null,1,"Número de unidades consumidoras atendidas",null,null,"NR"]
[null,null,"Marca e modelo do coletor solar",null,null,null,null,null,2,"Número médio de chuveiros por UC",null,null,"NC"]
[null,null,"Área externa",null,"m2","AEXT",null,null,3,"Potência máxima típica dos chuveiros utilizados",null,"W","PC"]
[null,null,"Produção média mensal de energia",null,"kWh/mês","PME",null,null,4,"Potência média do apoio elétrico auxiliar por UC",null,"W","PAUX"]
[null,null,"Eficiência energética",null,"%","EF",null,null,5,"Fator de coincidência na ponta",null,null,"FCP",{"$f":"IF(OR(N17=\"\",N18=\"\",N19=\"\"),0.1,((N17*N18)/(N19*180)))","v":0.1}]
[null,null,"Produção média mensal de energia por área coletora",null,"kWh/m2×mês","PAC",{"$f":"IFERROR(G8/G7,0)","v":0},null,6,"Fração solar",null,null,"FS",0.6]
[null,null,"Área coletora por unidade consumidora",null,"m2","AC",{"$f":"IFERROR((G23*1000)/(12*N15*G10*N5),0)","v":0},null,7,"Número médio de banhos por UC por dia",null,null,"NB"]
[null,null,"Número de coletores solares",null,null,"NCOL",{"$f":"IFERROR(IF(INT((G11/G7-0.09)-0.5)=0,1,INT((G11/G7-0.09))),0)","v":0},null,8,"Tempo médio de banho",null,"min","T"]
[null,"DADOS DO RESERVATÓRIO",null,null,null,null,null,null,null,"Vazão típica do chuveiro",null,"L/min","V"]
[null,null,"Fabricante do reservatório térmico",null,null,null,null,null,null,"Cidade de referência"]
[null,null,"Modelo do reservatório térmico",null,null,null,null,null,null,"Fator de correção",null,null,"FC"]
[null,null,"Volume do reservatório térmico",null,"L","VR",null,null,"FATOR DE COINCIDÊNCIA NA PONTA"]
[null,null,"Perda específica energética mensal",null,"kWh/mês/L","PEM",null,null,null,"Número médio de banhos na ponta",null,null,"NBP"]
[null,null,"Volume de água quente consumida",null,"L","VQUE",{"$f":"N11*N13*N12","v":0},null,null,"Tempo médio de banho",null,"min","T"]
[null,null,"Número mínimo de reservatórios com apoio elétrico",null,null,"NRELE",{"$f":"IFERROR(IF(INT((N13*N12*N11/G16)-0.05)=0,1,INT(N13*N12*N11/G16)),0)","v":0},null,null,"Número de chuveiros por unidade consumidora",null,null,"NC"]
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - RESULTADOS ESPERADOS",null,null,null,null,null,null,"VOLUME DO",null,"POTÊNCIA RECOMENDADA"]
[null,null,null,null,null,null,"TOTAL",null,"RESERVATÓRIO (L)",null,"DA RESISTÊNCIA (W)"]
[null,9,"Energia economizada",null,"MWh/ano","EE",{"$f":"(N7*N5*N11*N12*N10*365)/(60*1000000)","v":0},null,100,null,"350 - 400"]
[null,null,"Custo da energia evitada (CEE) =",{"$f":"CEE","v":797.57},null,null,null,null,150,null,"550 - 600"]
[null,10,"Redução de demanda na ponta",null,"kW","RDP",{"$f":"(N5*N6*N9*(N7-N8))/1000","v":0},null,200,null,"700 - 800"]
[null,null,"Custo evitado de demanda (CED) =",{"$f":"CED","v":1906.44},null,null,null,null,300,null,"1.000 - 1.100"]
[null,null,"Benefício anualizado aquecimento solar de água",null,"R$","BSOLAR",{"$f":"G23*D24+G25*D26","v":0},null,400,null,"1.350 - 1.450"]
[]
[null,null,null,null,"RCBAQUEC_SOLAR_PEE",null,{"$f":"RCB!G9","v":0}]
[null,null,null,null,"RCBAQUEC_SOLAR_TOTAL",null,{"$f":"RCB!J9","v":0}]
[]
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL"]
[null,{"$f":"B25+1","v":11},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"ROUND(N11*N12,2)","v":0}]
[null,{"$f":"B35+1","v":12},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,22]
[null,{"$f":"B36+1","v":13},"Horas por dia de utilização do sistema na ponta",null,3,null,{"$f":"(N17*N18)/60","v":0}]
[null,14,"Dias com funcionamento na ponta em um mês",null,"%",null,{"$f":"ROUND(G36/30,4)","v":0.73329999999999995}]
[null,15,"Horas com funcionamento na ponta em um dia",null,"%",null,{"$f":"IFERROR(ROUND(G37/G35,4),0)","v":0}]
[null,16,"Funcionamento mensal em horário de ponta",null,"%",null,{"$f":"G38*G39","v":0}]
[null,17,"Energia economizada mensal",null,"MWh/mês",null,{"$f":"ROUND(G23/12,2)","v":0}]
[null,18,"Energia utilizada em horário de ponta",null,"MWh/mês",null,{"$f":"ROUND(G41*G40,2)","v":0}]
[null,19,"Energia utilizada em horário fora de ponta",null,"MWh/mês",null,{"$f":"G41-G42","v":0}]
[null,20,"Redução de Demanda mensal",null,"kW/mês",null,{"$f":"ROUND(N5*N6*((N7-N8)*0.001),2)","v":0}]
[null,21,"Redução de Demanda em horário de ponta",null,"kW/mês",null,{"$f":"ROUND(G25,2)","v":0}]
[null,22,"Redução de Demanda em horário fora de ponta",null,"kW/mês",null,{"$f":"G44","v":0}]

{"sheet":"HospCusto (ORÇ)","index":33,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,3,1,8],[2,1,3,9],[2,10,2,15],[4,1,4,9],[5,1,5,9],[6,1,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[48,2,48,9],[49,1,49,9],[50,1,50,9],[51,1,51,9],[52,1,52,9],[53,1,53,9],[54,1,54,9],[55,1,55,9],[56,1,56,9],[56,10,56,12],[56,13,56,15],[57,1,57,9],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,9],[65,1,65,9],[66,1,66,9],[67,1,67,9],[68,1,68,9],[69,1,69,9],[70,1,70,9],[71,1,71,9],[72,1,72,9],[72,10,72,12],[72,13,72,15],[73,1,73,9],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,9],[79,1,79,9],[80,1,80,9],[81,1,81,9],[82,1,82,9],[83,1,83,9],[84,1,84,9],[85,1,85,9],[86,1,86,9],[86,10,86,12],[86,13,86,15],[87,1,87,9],[88,1,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,9],[93,1,93,9],[94,1,94,9],[95,1,95,9],[96,1,96,9],[97,1,97,9],[98,1,98,9],[99,1,99,9],[100,1,100,9],[100,10,100,12],[100,13,100,15]]}
[]
[null,null,null,"CUSTOS - EQUIPAMENTOS HOSPITALARES (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0,null," "]
[null,7,null,null,null,null,null,null,null,0," "]
[null,8,null,null,null,null,null," ",null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,20,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K60:P60,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K61:P61,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K62:P62,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K63:P63,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K64:P64,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K76:P76,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K77:P77,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K78:P78,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K90:P90,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K91:P91,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K92:P92,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"HospCusto","index":34,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[82,2,82,7],[83,2,83,9],[84,2,84,9],[85,2,85,9],[77,2,77,9],[78,2,78,9],[79,1,79,7],[80,2,80,7],[81,2,81,7],[76,2,76,9],[67,2,67,7],[68,2,68,9],[69,2,69,9],[70,2,70,9],[71,1,71,13],[61,1,61,13],[60,2,60,9],[72,1,72,6],[73,2,73,9],[74,2,74,9],[75,2,75,9],[62,1,62,6],[63,2,63,9],[64,2,64,7],[65,2,65,7],[66,2,66,7],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,9],[45,2,45,6],[45,16,45,20],[46,2,46,6],[46,16,46,20],[47,2,47,6],[48,15,48,21],[49,15,49,21],[50,1,50,6],[51,2,51,6],[51,19,51,20],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[48,2,48,9],[49,1,49,13],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[42,2,42,6],[42,16,42,20],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[47,16,47,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[28,2,28,6],[28,16,28,20],[17,2,17,6],[17,16,17,20],[25,2,25,6],[25,16,25,20],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[26,2,26,6],[26,16,26,20],[18,2,18,6],[1,1,1,13],[8,2,8,6],[8,16,8,20],[2,1,3,10],[4,1,4,13],[5,15,5,23],[6,1,6,6],[6,15,6,20],[16,2,16,6],[16,16,16,20],[1,15,1,23],[2,11,2,13],[2,15,3,23],[5,1,5,13],[7,2,7,6],[7,16,7,20],[13,2,13,6],[13,16,13,20],[14,2,14,6],[14,16,14,20],[15,2,15,6],[15,16,15,20],[12,2,12,6],[12,16,12,20],[37,16,37,20],[38,2,38,6],[38,16,38,20],[31,16,31,20],[32,2,32,6],[32,16,32,20],[33,16,33,20],[34,16,34,20],[37,2,37,6],[33,2,33,6],[34,2,34,6],[36,2,36,6],[35,2,35,6],[30,2,30,6],[30,16,30,20],[31,2,31,6],[35,16,35,20],[36,16,36,20],[18,16,18,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[24,2,24,6],[24,16,24,20],[27,16,27,20],[27,2,27,6],[29,2,29,6],[29,16,29,20]]}
[]
[null,"CUSTOS - EQUIPAMENTOS HOSPITALARES (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - EQUIPAMENTOS HOSPITALARES (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C8),\" \",'HospCusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H8","v":0},{"$f":"'HospCusto (ORÇ)'!I8","v":0},{"$f":"'HospCusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C9),\" \",'HospCusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H9","v":0},{"$f":"'HospCusto (ORÇ)'!I9","v":0},{"$f":"'HospCusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C10),\" \",'HospCusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H10","v":0},{"$f":"'HospCusto (ORÇ)'!I10","v":0},{"$f":"'HospCusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C11),\" \",'HospCusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H11","v":0},{"$f":"'HospCusto (ORÇ)'!I11","v":0},{"$f":"'HospCusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C12),\" \",'HospCusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H12","v":0},{"$f":"'HospCusto (ORÇ)'!I12","v":0},{"$f":"'HospCusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null,0,0,{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},0]
[null,6,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C13),\" \",'HospCusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H13","v":0},{"$f":"'HospCusto (ORÇ)'!I13","v":0},{"$f":"'HospCusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C14),\" \",'HospCusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H14","v":0},{"$f":"'HospCusto (ORÇ)'!I14","v":0},{"$f":"'HospCusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C15),\" \",'HospCusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H15","v":" "},{"$f":"'HospCusto (ORÇ)'!I15","v":0},{"$f":"'HospCusto (ORÇ)'!J15","v":0},0,{"$f":"K15-N17-N15","v":0},null,null,null,8," ",null,null,null,null," ",{"$error":"#VALUE!"},{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},{"$error":"#VALUE!"}]
[null,9,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C16),\" \",'HospCusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H16","v":0},{"$f":"'HospCusto (ORÇ)'!I16","v":0},{"$f":"'HospCusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C17),\" \",'HospCusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H17","v":0},{"$f":"'HospCusto (ORÇ)'!I17","v":0},{"$f":"'HospCusto (ORÇ)'!J17","v":0},{"$f":"I17*J17","v":0},{"$f":"K17-M17-N17","v":0},null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C18),\" \",'HospCusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H18","v":0},{"$f":"'HospCusto (ORÇ)'!I18","v":0},{"$f":"'HospCusto (ORÇ)'!J18","v":0},{"$f":"I18*J18","v":0},{"$f":"K18-M18-N18","v":0},null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C19),\" \",'HospCusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H19","v":0},{"$f":"'HospCusto (ORÇ)'!I19","v":0},{"$f":"'HospCusto (ORÇ)'!J19","v":0},{"$f":"I19*J19","v":0},{"$f":"K19-M19-N19","v":0},null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C20),\" \",'HospCusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H20","v":0},{"$f":"'HospCusto (ORÇ)'!I20","v":0},{"$f":"'HospCusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null,0,0,{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},0]
[null,14,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C21),\" \",'HospCusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H21","v":0},{"$f":"'HospCusto (ORÇ)'!I21","v":0},{"$f":"'HospCusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C22),\" \",'HospCusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H22","v":0},{"$f":"'HospCusto (ORÇ)'!I22","v":0},{"$f":"'HospCusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C23),\" \",'HospCusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H23","v":0},{"$f":"'HospCusto (ORÇ)'!I23","v":0},{"$f":"'HospCusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C24),\" \",'HospCusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H24","v":0},{"$f":"'HospCusto (ORÇ)'!I24","v":0},{"$f":"'HospCusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C25),\" \",'HospCusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H25","v":0},{"$f":"'HospCusto (ORÇ)'!I25","v":0},{"$f":"'HospCusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C26),\" \",'HospCusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H26","v":0},{"$f":"'HospCusto (ORÇ)'!I26","v":0},{"$f":"'HospCusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C27),\" \",'HospCusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H27","v":0},{"$f":"'HospCusto (ORÇ)'!I27","v":0},{"$f":"'HospCusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C28),\" \",'HospCusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H28","v":0},{"$f":"'HospCusto (ORÇ)'!I28","v":0},{"$f":"'HospCusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C29),\" \",'HospCusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H29","v":0},{"$f":"'HospCusto (ORÇ)'!I29","v":0},{"$f":"'HospCusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C30),\" \",'HospCusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H30","v":0},{"$f":"'HospCusto (ORÇ)'!I30","v":0},{"$f":"'HospCusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C31),\" \",'HospCusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H31","v":0},{"$f":"'HospCusto (ORÇ)'!I31","v":0},{"$f":"'HospCusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C32),\" \",'HospCusto (ORÇ)'!C32)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H32","v":0},{"$f":"'HospCusto (ORÇ)'!I32","v":0},{"$f":"'HospCusto (ORÇ)'!J32","v":0},0,0,null,null,null,25," ",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C33),\" \",'HospCusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H33","v":0},{"$f":"'HospCusto (ORÇ)'!I33","v":0},{"$f":"'HospCusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C34),\" \",'HospCusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H34","v":0},{"$f":"'HospCusto (ORÇ)'!I34","v":0},{"$f":"'HospCusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C35),\" \",'HospCusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H35","v":0},{"$f":"'HospCusto (ORÇ)'!I35","v":0},{"$f":"'HospCusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C36),\" \",'HospCusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H36","v":0},{"$f":"'HospCusto (ORÇ)'!I36","v":0},{"$f":"'HospCusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C37),\" \",'HospCusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H37","v":0},{"$f":"'HospCusto (ORÇ)'!I37","v":0},{"$f":"'HospCusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C38),\" \",'HospCusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H38","v":0},{"$f":"'HospCusto (ORÇ)'!I38","v":0},{"$f":"'HospCusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C39),\" \",'HospCusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H39","v":0},{"$f":"'HospCusto (ORÇ)'!I39","v":0},{"$f":"'HospCusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C40),\" \",'HospCusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H40","v":0},{"$f":"'HospCusto (ORÇ)'!I40","v":0},{"$f":"'HospCusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,0,{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C41),\" \",'HospCusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H41","v":0},{"$f":"'HospCusto (ORÇ)'!I41","v":0},{"$f":"'HospCusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C42),\" \",'HospCusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H42","v":0},{"$f":"'HospCusto (ORÇ)'!I42","v":0},{"$f":"'HospCusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C43),\" \",'HospCusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H43","v":0},{"$f":"'HospCusto (ORÇ)'!I43","v":0},{"$f":"'HospCusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C44),\" \",'HospCusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H44","v":0},{"$f":"'HospCusto (ORÇ)'!I44","v":0},{"$f":"'HospCusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C45),\" \",'HospCusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H45","v":0},{"$f":"'HospCusto (ORÇ)'!I45","v":0},{"$f":"'HospCusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C46),\" \",'HospCusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H46","v":0},{"$f":"'HospCusto (ORÇ)'!I46","v":0},{"$f":"'HospCusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C47),\" \",'HospCusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H47","v":0},{"$f":"'HospCusto (ORÇ)'!I47","v":0},{"$f":"'HospCusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C48),\" \",'HospCusto (ORÇ)'!C48)","v":"Acessórios"},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H48","v":20},{"$f":"'HospCusto (ORÇ)'!I48","v":0},{"$f":"'HospCusto (ORÇ)'!J48","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C48=0,C48=\"\"),\"\",C48)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H48=\"\",0,H48)","v":20},0.10185220882315059,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K8:K48)","v":0},{"$f":"SUM(L8:L48)","v":0},{"$f":"SUM(M8:M48)","v":0},{"$f":"SUM(N8:N48)","v":0},null,"Custo anualizado total equipamentos hospitalares",null,null,null,null,null,null,"CAT_HOP",{"$f":"SUM(X8:X48)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE  equipamentos hospitalares",null,null,null,null,null,null,"CAPEE_HOP",{"$f":"IFERROR(X49*($L$86/$K$86),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L52:N52)","v":0},{"$f":"'Custo Contábil'!I41","v":0},0,0,null,"RCBHOSP_PEE",null,{"$f":"RCB!G10","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y48)/X49,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L53:N53)","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!F6","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!G6","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!H6","v":0},null,"RCBHOP_TOTAL",null,{"$f":"RCB!J10","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C60),\" \",'HospCusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H60","v":0},{"$f":"'HospCusto (ORÇ)'!I60","v":0},{"$f":"'HospCusto (ORÇ)'!J60","v":0},{"$f":"H55*I55*J55","v":0},{"$f":"K55-M55-N55","v":0}]
[null,2,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C61),\" \",'HospCusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H61","v":0},{"$f":"'HospCusto (ORÇ)'!I61","v":0},{"$f":"'HospCusto (ORÇ)'!J61","v":0},{"$f":"H56*I56*J56","v":0},{"$f":"K56-M56-N56","v":0}]
[null,3,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C62),\" \",'HospCusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H62","v":0},{"$f":"'HospCusto (ORÇ)'!I62","v":0},{"$f":"'HospCusto (ORÇ)'!J62","v":0},{"$f":"H57*I57*J57","v":0},{"$f":"K57-M57-N57","v":0}]
[null,4,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C63),\" \",'HospCusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H63","v":0},{"$f":"'HospCusto (ORÇ)'!I63","v":0},{"$f":"'HospCusto (ORÇ)'!J63","v":0},{"$f":"H58*I58*J58","v":0},{"$f":"K58-M58-N58","v":0}]
[null,5,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C64),\" \",'HospCusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'HospCusto (ORÇ)'!H64","v":0},{"$f":"'HospCusto (ORÇ)'!I64","v":0},{"$f":"'HospCusto (ORÇ)'!J64","v":0},{"$f":"H59*I59*J59","v":0},{"$f":"K59-M59-N59","v":0}]
[null,null,"Sub total - Mão de obra de terceiros equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":0},{"$f":"SUM(M55:M59)","v":0},{"$f":"SUM(N55:N59)","v":0}]
[null,null,"Sub total - Mão de obra equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K60,K52:K53)","v":0},{"$f":"SUM(L60,L52:L53)","v":0},{"$f":"SUM(M60,M52:M53)","v":0},{"$f":"SUM(N60,N52:N53)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L64:N64)","v":0},{"$f":"'Custo Contábil'!I43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C76),\" \",'HospCusto (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"'HospCusto (ORÇ)'!I76","v":0},{"$f":"'HospCusto (ORÇ)'!J76","v":0},{"$f":"I66*J66","v":0},{"$f":"K66-M66-N66","v":0}]
[null,2,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C77),\" \",'HospCusto (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"'HospCusto (ORÇ)'!I77","v":0},{"$f":"'HospCusto (ORÇ)'!J77","v":0},{"$f":"I67*J67","v":0},{"$f":"K67-M67-N67","v":0}]
[null,3,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C78),\" \",'HospCusto (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"'HospCusto (ORÇ)'!I78","v":0},{"$f":"'HospCusto (ORÇ)'!J78","v":0},{"$f":"I68*J68","v":0},{"$f":"K68-M68-N68","v":0}]
[null,null,"Sub total - Outros custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K66:K68)","v":0},{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K64,K69)","v":0},{"$f":"SUM(L64,L69)","v":0},{"$f":"SUM(M64,M69)","v":0},{"$f":"SUM(N64,N69)","v":0}]
[null,null,"Sub total - Custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K49,K61,K70)","v":0},{"$f":"SUM(L49,L61,L70)","v":0},{"$f":"SUM(M49,M61,M70)","v":0},{"$f":"SUM(N49,N61,N70)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L74:N74)","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!F13","v":0},0,0]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!I47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!F14","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!G14","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!H14","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!F18","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!G18","v":0},{"$f":"'Custo Contábil'!$I$39*'Custo Contábil'!H18","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,{"$f":"Descarte!L82","v":0},{"$f":"Descarte!M82","v":0},{"$f":"Descarte!N82","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N394","v":0},{"$f":"'M&V'!O394","v":0},{"$f":"'M&V'!P394","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C90),\" \",'HospCusto (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"'HospCusto (ORÇ)'!I90","v":0},{"$f":"'HospCusto (ORÇ)'!J90","v":0},{"$f":"I81*J81","v":0},{"$f":"K81-M81-N81","v":0}]
[null,2,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C91),\" \",'HospCusto (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"'HospCusto (ORÇ)'!I91","v":0},{"$f":"'HospCusto (ORÇ)'!J91","v":0},{"$f":"I82*J82","v":0},{"$f":"K82-M82-N82","v":0}]
[null,3,{"$f":"IF(ISBLANK('HospCusto (ORÇ)'!C92),\" \",'HospCusto (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"'HospCusto (ORÇ)'!I92","v":0},{"$f":"'HospCusto (ORÇ)'!J92","v":0},{"$f":"I83*J83","v":0},{"$f":"K83-M83-N83","v":0}]
[null,null,"Sub total - Outros custos indiretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},{"$f":"SUM(M81:M83)","v":0},{"$f":"SUM(N81:N83)","v":0}]
[null,null,"Sub total - Custos indiretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K74:K79,K84)","v":0},{"$f":"SUM(L74:L79,L84)","v":0},{"$f":"SUM(M74:M79,M84)","v":0},{"$f":"SUM(N74:N79,N84)","v":0}]
[null,null,"Sub total - Custos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K71,K85)","v":0},{"$f":"SUM(L71,L85)","v":0},{"$f":"SUM(M71,M85)","v":0},{"$f":"SUM(N71,N85)","v":0}]

{"sheet":"HospBenef","index":35,"n_rows":68,"n_cols":27,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,1,1,6],[54,1,54,5],[42,1,42,5],[2,1,2,5],[8,1,11,1],[22,1,22,5],[28,1,31,1],[12,1,16,1],[32,1,36,1],[3,1,3,5]]}
[]
[null,"BENEFÍCIOS - EQUIPAMENTOS HOSPITALARES"]
[null,"EQUIPAMENTOS HOSPITALARES",null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,"SISTEMA ATUAL",null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,{"$f":"B5+1","v":2},"Potência requerida por ciclo",null,"W","pai",{"$f":"SUM(H6:AA6)","v":0}]
[null,{"$f":"B6+1","v":3},"Quantidade",null,null,"qai",{"$f":"SUM(H7:AA7)","v":0}]
[null,{"$f":"B7+1","v":4},"Potência instalada",null,"kW","Pai",{"$f":"SUM(H8:AA8)","v":0},{"$f":"(H6*H7)/1000","v":0},{"$f":"(I6*I7)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B8+1","v":5},"Tempo médio de duração de cada ciclo",null,"h/ciclo"]
[null,null,"Número de ciclos por dia",null,"ciclo/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hai",null,{"$f":"H9*H10*H11","v":0},{"$f":"I9*I10*I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B9+1","v":6},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H16:AA16)","v":0},{"$f":"H8*((H13*H14*H15)/($G$13*$G$14*$G$15))","v":0},{"$f":"I8*((I13*I14*I15)/($G$13*$G$14*$G$15))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(LARGE(H17:AA17,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H16/H8,0)","v":0},{"$f":"IFERROR(I16/I8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B13+1","v":7},"Consumo médio por ciclo",null,"kWh/ciclo","ecai",{"$f":"SUM(H18:AA18)","v":0},{"$f":"H8*H9","v":0},{"$f":"I8*I9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B18+1","v":8},"Consumo médio por dia",null,"kWh/dia","edai",{"$f":"SUM(H19:AA19)","v":0},{"$f":"H8*H9*H10","v":0},{"$f":"I8*I9*I10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B19+1","v":9},"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H20:AA20)","v":0},{"$f":"H8*H12*0.001","v":0},{"$f":"I8*I12*0.001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B20+1","v":10},"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H21:AA21)","v":0},{"$f":"H8*H17","v":0},{"$f":"I8*I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMA PROPOSTO"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,{"$f":"B21+1","v":11},"Tipo de equipamento / tecnologia"]
[null,{"$f":"B25+1","v":12},"Potência requerida por ciclo",null,"W","ppi",{"$f":"SUM(H26:AA26)","v":0}]
[null,{"$f":"B26+1","v":13},"Quantidade",null,null,"qpi",{"$f":"SUM(H27:AA27)","v":0}]
[null,{"$f":"B27+1","v":14},"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H28:AA28)","v":0},{"$f":"(H26*H27)/1000","v":0},{"$f":"(I26*I27)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B28+1","v":15},"Tempo médio de duração de cada ciclo",null,"h/ciclo"]
[null,null,"Número de ciclos por dia",null,"ciclo/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hpi",null,{"$f":"H29*H30*H31","v":0},{"$f":"I29*I30*I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B29+1","v":16},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H36:AA36)","v":0},{"$f":"H28*((H33*H34*H35)/($G$33*$G$34*$G$35))","v":0},{"$f":"I28*((I33*I34*I35)/($G$33*$G$34*$G$35))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(LARGE(H37:AA37,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H36/H28,0)","v":0},{"$f":"IFERROR(I36/I28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B33+1","v":17},"Consumo médio por ciclo",null,"kWh/ciclo","ecpi",{"$f":"SUM(H38:AA38)","v":0},{"$f":"H28*H29","v":0},{"$f":"I28*I29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B38+1","v":18},"Consumo médio por dia",null,"kWh/dia","edpi",{"$f":"SUM(H39:AA39)","v":0},{"$f":"H28*H29*H30","v":0},{"$f":"I28*I29*I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B39+1","v":19},"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H40:AA40)","v":0},{"$f":"H28*H32*0.001","v":0},{"$f":"I28*I32*0.001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40+1","v":20},"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H41:AA41)","v":0},{"$f":"H28*H37","v":0},{"$f":"I28*I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RESULTADOS ESPERADOS"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,{"$f":"B41+1","v":21},"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H45:AA45)","v":0},{"$f":"H21-H41","v":0},{"$f":"I21-I41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B45+1","v":22},"Custo evitado de demanda (CED) =",{"$f":"CED","v":1906.44},"%","RDPi%",{"$f":"IF(G21=0,0,G45/G21)","v":0},{"$f":"IFERROR(H45/H21,0)","v":0},{"$f":"IFERROR(I45/I21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B46+1","v":23},"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H47:AA47)","v":0},{"$f":"H20-H40","v":0},{"$f":"I20-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B47+1","v":24},"Custo da energia evitada (CEE) =",{"$f":"CEE","v":797.57},"%","EEi%",{"$f":"IF(G20=0,0,G47/G20)","v":0},{"$f":"IFERROR(H47/H20,0)","v":0},{"$f":"IFERROR(I47/I20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado equipamentos hospitalares",null,"R$","BHOSP",{"$f":"SUM(H49:AA49)","v":0},{"$f":"H45*$D$46+H47*$D$48","v":0},{"$f":"I45*$D$46+I47*$D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBEQUIP_HOSP",null,{"$f":"RCB!G10","v":0}]
[null,null,null,null,"RCBTOTAL",null,{"$f":"RCB!J10","v":0}]
[]
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,{"$f":"B48+1","v":25},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,null,{"$f":"H29*H30","v":0},{"$f":"I29*I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B57+1","v":26},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,null,{"$f":"H34","v":0},{"$f":"I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B58+1","v":27},"Horas por dia de utilização do sistema na ponta",null,3,null,null,{"$f":"H35","v":0},{"$f":"I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,"Dias com funcionamento na ponta em um mês",null,"%",null,null,{"$f":"H58/30","v":0},{"$f":"I58/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"Horas com funcionamento na ponta em um dia",null,"%",null,null,{"$f":"IFERROR(H59/H57,0)","v":0},{"$f":"IFERROR(I59/I57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Funcionamento mensal em horário de ponta",null,"%",null,null,{"$f":"H60*H61","v":0},{"$f":"I60*I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,"Energia economizada mensal",null,"MWh/mês",null,{"$f":"ROUND(SUM(H63:BE63),2)","v":0},{"$f":"(H47/12)","v":0},{"$f":"(I47/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,"Energia utilizada em horário de ponta",null,"MWh/mês",null,0,{"$f":"H63*H62","v":0},{"$f":"I63*I62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,"Energia utilizada em horário fora de ponta",null,"MWh/mês",null,0,{"$f":"H63-H64","v":0},{"$f":"I63-I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"Redução de Demanda mensal",null,"kW/mês",null,0,{"$f":"H8-H28","v":0},{"$f":"I8-I28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Redução de Demanda em horário de ponta",null,"kW/mês",null,0,{"$f":"H45","v":0},{"$f":"I45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"Redução de Demanda em horário fora de ponta",null,"kW/mês",null,0,{"$f":"H66","v":0},{"$f":"I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OutrosCusto (ORÇ)","index":36,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,3,1,8],[2,1,3,9],[2,10,2,15],[4,1,4,9],[5,1,5,9],[6,1,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[48,2,48,9],[49,1,49,9],[50,1,50,9],[51,1,51,9],[52,1,52,9],[53,1,53,9],[54,1,54,9],[55,1,55,9],[56,1,56,9],[56,10,56,12],[56,13,56,15],[57,1,57,9],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,9],[65,1,65,9],[66,1,66,9],[67,1,67,9],[68,1,68,9],[69,1,69,9],[70,1,70,9],[71,1,71,9],[72,1,72,9],[72,10,72,12],[72,13,72,15],[73,1,73,9],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,9],[79,1,79,9],[80,1,80,9],[81,1,81,9],[82,1,82,9],[83,1,83,9],[84,1,84,9],[85,1,85,9],[86,1,86,9],[86,10,86,12],[86,13,86,15],[87,1,87,9],[88,1,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,9],[93,1,93,9],[94,1,94,9],[95,1,95,9],[96,1,96,9],[97,1,97,9],[98,1,98,9],[99,1,99,9],[100,1,100,9],[100,10,100,12],[100,13,100,15]]}
[]
[null,null,null,"CUSTOS - OUTROS SISTEMAS (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0,null,null," "]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0,null," "]
[null,7,null,null,null,null,null,null,null,0," "]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null," ",null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,20,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K60:P60,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K61:P61,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K62:P62,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K63:P63,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K64:P64,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K76:P76,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K77:P77,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K78:P78,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K90:P90,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K91:P91,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K92:P92,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"OutrosCusto","index":37,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[1,15,1,23],[2,11,2,13],[2,15,3,23],[5,1,5,13],[1,1,1,13],[8,2,8,6],[8,16,8,20],[2,1,3,10],[4,1,4,13],[5,15,5,23],[6,1,6,6],[6,15,6,20],[7,2,7,6],[7,16,7,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[12,2,12,6],[12,16,12,20],[13,2,13,6],[13,16,13,20],[42,2,42,6],[42,16,42,20],[14,2,14,6],[14,16,14,20],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[37,2,37,6],[27,16,27,20],[27,2,27,6],[29,2,29,6],[29,16,29,20],[30,2,30,6],[36,2,36,6],[35,2,35,6],[26,2,26,6],[26,16,26,20],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[36,16,36,20],[37,16,37,20],[38,2,38,6],[38,16,38,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[18,2,18,6],[18,16,18,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[21,2,21,6],[21,16,21,20],[35,16,35,20],[31,16,31,20],[32,2,32,6],[32,16,32,20],[33,16,33,20],[34,16,34,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[33,2,33,6],[34,2,34,6],[30,16,30,20],[31,2,31,6],[28,2,28,6],[28,16,28,20],[48,15,48,21],[49,15,49,21],[50,1,50,6],[51,2,51,6],[51,19,51,20],[48,2,48,9],[49,1,49,13],[62,1,62,6],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[46,2,46,6],[46,16,46,20],[47,2,47,6],[47,16,47,20],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[63,2,63,9],[64,2,64,7],[65,2,65,7],[66,2,66,7],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,9],[61,1,61,13],[60,2,60,9],[72,1,72,6],[73,2,73,9],[74,2,74,9],[75,2,75,9],[76,2,76,9],[67,2,67,7],[68,2,68,9],[69,2,69,9],[70,2,70,9],[71,1,71,13],[82,2,82,7],[83,2,83,9],[84,2,84,9],[85,2,85,9],[77,2,77,9],[78,2,78,9],[79,1,79,7],[80,2,80,7],[81,2,81,7]]}
[]
[null,"CUSTOS - OUTROS SISTEMAS (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - OUTROS SISTEMAS (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C8),\" \",'OutrosCusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H8","v":0},{"$f":"'OutrosCusto (ORÇ)'!I8","v":0},{"$f":"'OutrosCusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C9),\" \",'OutrosCusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H9","v":0},{"$f":"'OutrosCusto (ORÇ)'!I9","v":0},{"$f":"'OutrosCusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C10),\" \",'OutrosCusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H10","v":0},{"$f":"'OutrosCusto (ORÇ)'!I10","v":0},{"$f":"'OutrosCusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C11),\" \",'OutrosCusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H11","v":0},{"$f":"'OutrosCusto (ORÇ)'!I11","v":0},{"$f":"'OutrosCusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C12),\" \",'OutrosCusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H12","v":0},{"$f":"'OutrosCusto (ORÇ)'!I12","v":0},{"$f":"'OutrosCusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null,0,0,{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},0]
[null,6,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C13),\" \",'OutrosCusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H13","v":0},{"$f":"'OutrosCusto (ORÇ)'!I13","v":0},{"$f":"'OutrosCusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C14),\" \",'OutrosCusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H14","v":0},{"$f":"'OutrosCusto (ORÇ)'!I14","v":0},{"$f":"'OutrosCusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C15),\" \",'OutrosCusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H15","v":0},{"$f":"'OutrosCusto (ORÇ)'!I15","v":0},{"$f":"'OutrosCusto (ORÇ)'!J15","v":0},0,0,null,null,null,8," ",null,null,null,null,0,0,{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},0]
[null,9,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C16),\" \",'OutrosCusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H16","v":0},{"$f":"'OutrosCusto (ORÇ)'!I16","v":0},{"$f":"'OutrosCusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C17),\" \",'OutrosCusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H17","v":0},{"$f":"'OutrosCusto (ORÇ)'!I17","v":0},{"$f":"'OutrosCusto (ORÇ)'!J17","v":0},0,0,null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C18),\" \",'OutrosCusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H18","v":0},{"$f":"'OutrosCusto (ORÇ)'!I18","v":0},{"$f":"'OutrosCusto (ORÇ)'!J18","v":0},0,0,null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C19),\" \",'OutrosCusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H19","v":0},{"$f":"'OutrosCusto (ORÇ)'!I19","v":0},{"$f":"'OutrosCusto (ORÇ)'!J19","v":0},0,0,null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C20),\" \",'OutrosCusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H20","v":" "},{"$f":"'OutrosCusto (ORÇ)'!I20","v":0},{"$f":"'OutrosCusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null," ",{"$error":"#VALUE!"},{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},{"$error":"#VALUE!"}]
[null,14,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C21),\" \",'OutrosCusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H21","v":0},{"$f":"'OutrosCusto (ORÇ)'!I21","v":0},{"$f":"'OutrosCusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C22),\" \",'OutrosCusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H22","v":0},{"$f":"'OutrosCusto (ORÇ)'!I22","v":0},{"$f":"'OutrosCusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C23),\" \",'OutrosCusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H23","v":0},{"$f":"'OutrosCusto (ORÇ)'!I23","v":0},{"$f":"'OutrosCusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C24),\" \",'OutrosCusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H24","v":0},{"$f":"'OutrosCusto (ORÇ)'!I24","v":0},{"$f":"'OutrosCusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C25),\" \",'OutrosCusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H25","v":0},{"$f":"'OutrosCusto (ORÇ)'!I25","v":0},{"$f":"'OutrosCusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C26),\" \",'OutrosCusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H26","v":0},{"$f":"'OutrosCusto (ORÇ)'!I26","v":0},{"$f":"'OutrosCusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C27),\" \",'OutrosCusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H27","v":0},{"$f":"'OutrosCusto (ORÇ)'!I27","v":0},{"$f":"'OutrosCusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C28),\" \",'OutrosCusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H28","v":0},{"$f":"'OutrosCusto (ORÇ)'!I28","v":0},{"$f":"'OutrosCusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C29),\" \",'OutrosCusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H29","v":0},{"$f":"'OutrosCusto (ORÇ)'!I29","v":0},{"$f":"'OutrosCusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C30),\" \",'OutrosCusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H30","v":0},{"$f":"'OutrosCusto (ORÇ)'!I30","v":0},{"$f":"'OutrosCusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C31),\" \",'OutrosCusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H31","v":0},{"$f":"'OutrosCusto (ORÇ)'!I31","v":0},{"$f":"'OutrosCusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C32),\" \",'OutrosCusto (ORÇ)'!C32)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H32","v":0},{"$f":"'OutrosCusto (ORÇ)'!I32","v":0},{"$f":"'OutrosCusto (ORÇ)'!J32","v":0},0,0,null,null,null,25," ",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C33),\" \",'OutrosCusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H33","v":0},{"$f":"'OutrosCusto (ORÇ)'!I33","v":0},{"$f":"'OutrosCusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C34),\" \",'OutrosCusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H34","v":0},{"$f":"'OutrosCusto (ORÇ)'!I34","v":0},{"$f":"'OutrosCusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C35),\" \",'OutrosCusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H35","v":0},{"$f":"'OutrosCusto (ORÇ)'!I35","v":0},{"$f":"'OutrosCusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C36),\" \",'OutrosCusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H36","v":0},{"$f":"'OutrosCusto (ORÇ)'!I36","v":0},{"$f":"'OutrosCusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C37),\" \",'OutrosCusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H37","v":0},{"$f":"'OutrosCusto (ORÇ)'!I37","v":0},{"$f":"'OutrosCusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C38),\" \",'OutrosCusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H38","v":0},{"$f":"'OutrosCusto (ORÇ)'!I38","v":0},{"$f":"'OutrosCusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C39),\" \",'OutrosCusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H39","v":0},{"$f":"'OutrosCusto (ORÇ)'!I39","v":0},{"$f":"'OutrosCusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C40),\" \",'OutrosCusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H40","v":0},{"$f":"'OutrosCusto (ORÇ)'!I40","v":0},{"$f":"'OutrosCusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,0,{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C41),\" \",'OutrosCusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H41","v":0},{"$f":"'OutrosCusto (ORÇ)'!I41","v":0},{"$f":"'OutrosCusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C42),\" \",'OutrosCusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H42","v":0},{"$f":"'OutrosCusto (ORÇ)'!I42","v":0},{"$f":"'OutrosCusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C43),\" \",'OutrosCusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H43","v":0},{"$f":"'OutrosCusto (ORÇ)'!I43","v":0},{"$f":"'OutrosCusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C44),\" \",'OutrosCusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H44","v":0},{"$f":"'OutrosCusto (ORÇ)'!I44","v":0},{"$f":"'OutrosCusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C45),\" \",'OutrosCusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H45","v":0},{"$f":"'OutrosCusto (ORÇ)'!I45","v":0},{"$f":"'OutrosCusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C46),\" \",'OutrosCusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H46","v":0},{"$f":"'OutrosCusto (ORÇ)'!I46","v":0},{"$f":"'OutrosCusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C47),\" \",'OutrosCusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H47","v":0},{"$f":"'OutrosCusto (ORÇ)'!I47","v":0},{"$f":"'OutrosCusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C48),\" \",'OutrosCusto (ORÇ)'!C48)","v":"Acessórios"},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H48","v":20},{"$f":"'OutrosCusto (ORÇ)'!I48","v":0},{"$f":"'OutrosCusto (ORÇ)'!J48","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C48=0,C48=\"\"),\"\",C48)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H48=\"\",0,H48)","v":20},0.10185220882315059,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K8:K48)","v":0},{"$f":"SUM(L8:L48)","v":0},{"$f":"SUM(M8:M48)","v":0},{"$f":"SUM(N8:N48)","v":0},null,"Custo anualizado total outros sistemas",null,null,null,null,null,null,"CAT_OUT",{"$f":"SUM(X8:X48)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE  outros sistemas",null,null,null,null,null,null,"CAPEE_OUT",{"$f":"IFERROR(X49*($L$86/$K$86),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L52:N52)","v":0},{"$f":"'Custo Contábil'!J41","v":0},0,0,null,"RCBOUTROS_PEE",null,{"$f":"RCB!G11","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y48)/X49,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L53:N53)","v":0},{"$f":"Diagnóstico!M19","v":0},{"$f":"Diagnóstico!N19","v":0},{"$f":"Diagnóstico!O19","v":0},null,"RCBOUTROS_TOTAL",null,{"$f":"RCB!J11","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C60),\" \",'OutrosCusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H60","v":0},{"$f":"'OutrosCusto (ORÇ)'!I60","v":0},{"$f":"'OutrosCusto (ORÇ)'!J60","v":0},{"$f":"H55*I55*J55","v":0},{"$f":"K55-M55-N55","v":0}]
[null,2,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C61),\" \",'OutrosCusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H61","v":0},{"$f":"'OutrosCusto (ORÇ)'!I61","v":0},{"$f":"'OutrosCusto (ORÇ)'!J61","v":0},{"$f":"H56*I56*J56","v":0},{"$f":"K56-M56-N56","v":0}]
[null,3,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C62),\" \",'OutrosCusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H62","v":0},{"$f":"'OutrosCusto (ORÇ)'!I62","v":0},{"$f":"'OutrosCusto (ORÇ)'!J62","v":0},{"$f":"H57*I57*J57","v":0},{"$f":"K57-M57-N57","v":0}]
[null,4,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C63),\" \",'OutrosCusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H63","v":0},{"$f":"'OutrosCusto (ORÇ)'!I63","v":0},{"$f":"'OutrosCusto (ORÇ)'!J63","v":0},{"$f":"H58*I58*J58","v":0},{"$f":"K58-M58-N58","v":0}]
[null,5,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C64),\" \",'OutrosCusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!H64","v":0},{"$f":"'OutrosCusto (ORÇ)'!I64","v":0},{"$f":"'OutrosCusto (ORÇ)'!J64","v":0},{"$f":"H59*I59*J59","v":0},{"$f":"K59-M59-N59","v":0}]
[null,null,"Sub total - Mão de obra de terceiros outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":0},{"$f":"SUM(M55:M59)","v":0},{"$f":"SUM(N55:N59)","v":0}]
[null,null,"Sub total - Mão de obra outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K60,K52:K53)","v":0},{"$f":"SUM(L60,L52:L53)","v":0},{"$f":"SUM(M60,M52:M53)","v":0},{"$f":"SUM(N60,N52:N53)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L64:N64)","v":0},{"$f":"'Custo Contábil'!J43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C76),\" \",'OutrosCusto (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!I76","v":0},{"$f":"'OutrosCusto (ORÇ)'!J76","v":0},{"$f":"I66*J66","v":0},{"$f":"K66-M66-N66","v":0}]
[null,2,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C77),\" \",'OutrosCusto (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!I77","v":0},{"$f":"'OutrosCusto (ORÇ)'!J77","v":0},{"$f":"I67*J67","v":0},{"$f":"K67-M67-N67","v":0}]
[null,3,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C78),\" \",'OutrosCusto (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!I78","v":0},{"$f":"'OutrosCusto (ORÇ)'!J78","v":0},{"$f":"I68*J68","v":0},{"$f":"K68-M68-N68","v":0}]
[null,null,"Sub total - Outros custos diretos outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K66:K68)","v":0},{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K64,K69)","v":0},{"$f":"SUM(L64,L69)","v":0},{"$f":"SUM(M64,M69)","v":0},{"$f":"SUM(N64,N69)","v":0}]
[null,null,"Sub total - Custos diretos outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K49,K61,K70)","v":0},{"$f":"SUM(L49,L61,L70)","v":0},{"$f":"SUM(M49,M61,M70)","v":0},{"$f":"SUM(N49,N61,N70)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L74:N74)","v":0},{"$f":"'Custo Contábil'!$J$39*'Custo Contábil'!F13","v":0},0,0]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!J47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"Marketing!L24","v":0},{"$f":"Marketing!M24","v":0},{"$f":"Marketing!N24","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"Treinamento!L38","v":0},{"$f":"Treinamento!M38","v":0},{"$f":"Treinamento!N38","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,{"$f":"Descarte!L95","v":0},{"$f":"Descarte!M95","v":0},{"$f":"Descarte!N95","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N442","v":0},{"$f":"'M&V'!O442","v":0},{"$f":"'M&V'!P442","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C90),\" \",'OutrosCusto (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!I90","v":0},{"$f":"'OutrosCusto (ORÇ)'!J90","v":0},{"$f":"I81*J81","v":0},{"$f":"K81-M81-N81","v":0}]
[null,2,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C91),\" \",'OutrosCusto (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!I91","v":0},{"$f":"'OutrosCusto (ORÇ)'!J91","v":0},{"$f":"I82*J82","v":0},{"$f":"K82-M82-N82","v":0}]
[null,3,{"$f":"IF(ISBLANK('OutrosCusto (ORÇ)'!C92),\" \",'OutrosCusto (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"'OutrosCusto (ORÇ)'!I92","v":0},{"$f":"'OutrosCusto (ORÇ)'!J92","v":0},{"$f":"I83*J83","v":0},{"$f":"K83-M83-N83","v":0}]
[null,null,"Sub total - Outros custos indiretos outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},{"$f":"SUM(M81:M83)","v":0},{"$f":"SUM(N81:N83)","v":0}]
[null,null,"Sub total - Custos indiretos outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K74:K79,K84)","v":0},{"$f":"SUM(L74:L79,L84)","v":0},{"$f":"SUM(M74:M79,M84)","v":0},{"$f":"SUM(N74:N79,N84)","v":0}]
[null,null,"Sub total - Custos outros sistemas",null,null,null,null,null,null,null,{"$f":"SUM(K71,K85)","v":0},{"$f":"SUM(L71,L85)","v":0},{"$f":"SUM(M71,M85)","v":0},{"$f":"SUM(N71,N85)","v":0}]

{"sheet":"OutrosBenef","index":38,"n_rows":62,"n_cols":27,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,1,1,6],[48,1,48,5],[36,1,36,5],[28,1,32,1],[2,1,2,5],[8,1,10,1],[19,1,19,5],[25,1,27,1],[11,1,15,1],[3,1,3,5]]}
[]
[null,"BENEFÍCIOS - OUTROS SISTEMAS"]
[null,"OUTROS",null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,"SISTEMA ATUAL",null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,{"$f":"B5+1","v":2},"Potência nominal do equipamento",null,"W","pai",{"$f":"SUM(H6:AA6)","v":0}]
[null,{"$f":"B6+1","v":3},"Quantidade",null,null,"qai",{"$f":"SUM(H7:AA7)","v":0}]
[null,{"$f":"B7+1","v":4},"Potência instalada",null,"kW","Pai",{"$f":"SUM(H8:AA8)","v":0},{"$f":"H6*H7*0.001","v":0},{"$f":"I6*I7*0.001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B8+1","v":5},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hai",null,{"$f":"H9*H10","v":0},{"$f":"I9*I10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B9+1","v":6},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"W","dai",{"$f":"SUM(H15:AA15)","v":0},{"$f":"H8*((H13*H12*H14)/($G$12*$G$13*$G$14))","v":0},{"$f":"I8*((I13*I12*I14)/($G$12*$G$13*$G$14))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(LARGE(H16:AA16,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H15/H8,0)","v":0},{"$f":"IFERROR(I15/I8,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B12+1","v":7},"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H17:AA17)","v":0},{"$f":"H8*H11*0.001","v":0},{"$f":"I8*I11*0.001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B17+1","v":8},"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H18:AA18)","v":0},{"$f":"H8*H16","v":0},{"$f":"I8*I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMA PROPOSTO"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,{"$f":"B18+1","v":9},"Tipo de equipamento / tecnologia"]
[null,{"$f":"B22+1","v":10},"Potência nominal do equipamento",null,"W","ppi",{"$f":"SUM(H23:AA23)","v":0}]
[null,{"$f":"B23+1","v":11},"Quantidade",null,null,"qpi",{"$f":"SUM(H24:AA24)","v":0}]
[null,{"$f":"B24+1","v":12},"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H25:AA25)","v":0},{"$f":"H23*H24*0.001","v":0},{"$f":"I23*I24*0.001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B25+1","v":13},"Tempo de utilização do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hpi",null,{"$f":"H26*H27","v":0},{"$f":"I26*I27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B26+1","v":14},"Meses no ano, de utilização do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de utilização do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de utilização do Sistema no horário de Ponta",null,"horas","NUP",3]
[null,null,"Potência média na ponta",null,"W","dpi",{"$f":"SUM(H32:AA32)","v":0},{"$f":"H25*((H30*H29*H31)/($G$29*$G$30*$G$31))","v":0},{"$f":"I25*((I30*I29*I31)/($G$29*$G$30*$G$31))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(LARGE(H33:AA33,1)>1,\"ERRO\",\"\")","v":""},{"$f":"IFERROR(H32/H25,0)","v":0},{"$f":"IFERROR(I32/I25,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B29+1","v":15},"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H34:AA34)","v":0},{"$f":"H25*H28*0.001","v":0},{"$f":"I25*I28*0.001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B34+1","v":16},"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H35:AA35)","v":0},{"$f":"H25*H33","v":0},{"$f":"I25*I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"RESULTADOS ESPERADOS"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,{"$f":"B35+1","v":17},"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H39:AA39)","v":0},{"$f":"H18-H35","v":0},{"$f":"I18-I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B39+1","v":18},"Custo evitado de demanda (CED) =",{"$f":"CED","v":1906.44},"%","RDPi%",{"$f":"IF(G18=0,0,G39/G18)","v":0},{"$f":"IFERROR(H39/H18,0)","v":0},{"$f":"IFERROR(I39/I18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40+1","v":19},"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H41:AA41)","v":0},{"$f":"H17-H34","v":0},{"$f":"I17-I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41+1","v":20},"Custo da energia evitada (CEE) =",{"$f":"CEE","v":797.57},"%","EEi%",{"$f":"IF(G17=0,0,G41/G17)","v":0},{"$f":"IFERROR(H41/H17,0)","v":0},{"$f":"IFERROR(I41/I17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado outros",null,"R$","BOUTROS",{"$f":"SUM(H43:AA43)","v":0},{"$f":"H39*$D$40+H41*$D$42","v":0},{"$f":"I39*$D$40+I41*$D$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBOUTROS_PEE",null,{"$f":"RCB!G11","v":0}]
[null,null,null,null,"RCBOUTROS_TOTAL",null,{"$f":"RCB!J11","v":0}]
[]
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,{"$f":"B42+1","v":21},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,null,{"$f":"H26","v":0},{"$f":"I26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B51+1","v":22},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,null,{"$f":"H30","v":0},{"$f":"I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B52+1","v":23},"Horas por dia de utilização do sistema na ponta",null,3,null,null,{"$f":"H31","v":0},{"$f":"I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Dias com funcionamento na ponta em um mês",null,"%",null,null,{"$f":"H52/30","v":0},{"$f":"I52/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,"Horas com funcionamento na ponta em um dia",null,"%",null,null,{"$f":"IFERROR(H53/H51,0)","v":0},{"$f":"IFERROR(I53/I51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,"Funcionamento mensal em horário de ponta",null,"%",null,null,{"$f":"H54*H55","v":0},{"$f":"I54*I55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,"Energia economizada mensal",null,"MWh/mês",null,{"$f":"ROUND(SUM(H57:BE57),2)","v":0},{"$f":"H41/12","v":0},{"$f":"I41/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,"Energia utilizada em horário de ponta",null,"MWh/mês",null,0,{"$f":"H57*H56","v":0},{"$f":"I57*I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,"Energia utilizada em horário fora de ponta",null,"MWh/mês",null,0,{"$f":"H57-H58","v":0},{"$f":"I57-I58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,"Redução de Demanda mensal",null,"kW/mês",null,0,{"$f":"H8-H25","v":0},{"$f":"I8-I25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,"Redução de Demanda em horário de ponta",null,"kW/mês",null,0,{"$f":"H39","v":0},{"$f":"I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,"Redução de Demanda em horário fora de ponta",null,"kW/mês",null,0,{"$f":"H60","v":0},{"$f":"I60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FICusto (ORÇ)","index":39,"n_rows":101,"n_cols":16,"rows_kept":101,"cut":false,"hidden":false,"merged":[[1,3,1,8],[2,1,3,9],[2,10,2,15],[4,1,4,9],[5,1,5,9],[6,1,6,6],[7,2,7,6],[8,2,8,6],[9,2,9,6],[10,2,10,6],[11,2,11,6],[12,2,12,6],[13,2,13,6],[14,2,14,6],[15,2,15,6],[16,2,16,6],[17,2,17,6],[18,2,18,6],[19,2,19,6],[20,2,20,6],[21,2,21,6],[22,2,22,6],[23,2,23,6],[24,2,24,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[48,2,48,9],[49,1,49,9],[50,1,50,9],[51,1,51,9],[52,1,52,9],[53,1,53,9],[54,1,54,9],[55,1,55,9],[56,1,56,9],[56,10,56,12],[56,13,56,15],[57,1,57,9],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,9],[65,1,65,9],[66,1,66,9],[67,1,67,9],[68,1,68,9],[69,1,69,9],[70,1,70,9],[71,1,71,9],[72,1,72,9],[72,10,72,12],[72,13,72,15],[73,1,73,9],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,9],[79,1,79,9],[80,1,80,9],[81,1,81,9],[82,1,82,9],[83,1,83,9],[84,1,84,9],[85,1,85,9],[86,1,86,9],[86,10,86,12],[86,13,86,15],[87,1,87,9],[88,1,88,7],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,9],[93,1,93,9],[94,1,94,9],[95,1,95,9],[96,1,96,9],[97,1,97,9],[98,1,98,9],[99,1,99,9],[100,1,100,9],[100,10,100,12],[100,13,100,15]]}
[]
[null,null,null,"CUSTOS - FONTES INCENTIVADAS (ORÇAMENTOS)"]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,"FORNECEDOR"]
[null,null,null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K8:P8,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K9:P9,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,0]
[null,null,"Acessórios",null,null,null,null,null,null,0]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Menor Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)","Preço Unitário \n(Valor da hora)"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K60:P60,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K61:P61,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K62:P62,1),0)","v":0}]
[null,4,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K63:P63,1),0)","v":0}]
[null,5,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K64:P64,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K76:P76,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K77:P77,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K78:P78,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]
[null,"CUSTOS INDIRETOS ",null,null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Menor Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário","Preço Unitário"]
[null,1,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K90:P90,1),0)","v":0}]
[null,2,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K91:P91,1),0)","v":0}]
[null,3,null,null,null,null,null,null,null,{"$f":"IFERROR(SMALL(K92:P92,1),0)","v":0}]
[null,null,"DADOS DO FORNECEDOR",null,null,null,null,null,null,null,"Fornecedor 1","Fornecedor 2","Fornecedor 3","Fornecedor 4","Fornecedor 5","Fornecedor 6"]
[null,"Nome do fornecedor"]
[null,"CNPJ do fornecedor"]
[null,"Data da proposta"]
[null,"Validade da proposta"]
[null,"Pessoa de contato"]
[null,"Telefone"]
[null,"e-mail"]
[null,"Critério de julgamento",null,null,null,null,null,null,null,null,"Menor Valor Unitário",null,null,"Menor Valor Unitário"]

{"sheet":"FICusto","index":40,"n_rows":86,"n_cols":25,"rows_kept":86,"cut":false,"hidden":false,"merged":[[1,1,1,13],[1,15,1,23],[2,1,3,10],[2,11,2,13],[2,15,3,23],[4,1,4,13],[5,1,5,13],[5,15,5,23],[6,1,6,6],[6,15,6,20],[7,2,7,6],[7,16,7,20],[8,2,8,6],[8,16,8,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[12,2,12,6],[12,16,12,20],[13,2,13,6],[13,16,13,20],[14,2,14,6],[14,16,14,20],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[18,2,18,6],[18,16,18,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,6],[26,16,26,20],[27,2,27,6],[27,16,27,20],[28,2,28,6],[28,16,28,20],[29,2,29,6],[29,16,29,20],[30,2,30,6],[30,16,30,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[33,2,33,6],[33,16,33,20],[34,2,34,6],[34,16,34,20],[35,2,35,6],[35,16,35,20],[36,2,36,6],[36,16,36,20],[37,2,37,6],[37,16,37,20],[38,2,38,6],[38,16,38,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[42,2,42,6],[42,16,42,20],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[46,2,46,6],[46,16,46,20],[47,2,47,6],[47,16,47,20],[48,2,48,9],[48,15,48,21],[49,1,49,13],[49,15,49,21],[50,1,50,6],[51,2,51,6],[51,19,51,20],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,9],[60,2,60,9],[61,1,61,13],[62,1,62,6],[63,2,63,9],[64,2,64,7],[65,2,65,7],[66,2,66,7],[67,2,67,7],[68,2,68,9],[69,2,69,9],[85,2,85,9],[79,1,79,7],[80,2,80,7],[81,2,81,7],[82,2,82,7],[83,2,83,9],[84,2,84,9],[70,2,70,9],[71,1,71,13],[72,1,72,6],[73,2,73,9],[74,2,74,9],[75,2,75,9],[76,2,76,9],[77,2,77,9],[78,2,78,9]]}
[]
[null,"CUSTOS - FONTES INCENTIVADAS (ORIGEM DOS RECURSOS)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CUSTOS - FONTES INCENTIVADAS (ORIGEM DOS RECURSOS)"}]
[null,"TIPOS DE CUSTOS",null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,"CUSTOS ANUALIZADOS"]
[null,null,null,null,null,null,null,null,null,null,null,"PEE","Terceiros","Consumidor"]
[null,"CUSTOS DIRETOS"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAIS E EQUIPAMENTOS"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Custo total","PEE","Terceiros","Consumidor",null,{"$f":"B7","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CA"]
[null,1,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C8),\" \",'FICusto (ORÇ)'!C8)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H8","v":0},{"$f":"'FICusto (ORÇ)'!I8","v":0},{"$f":"'FICusto (ORÇ)'!J8","v":0},{"$f":"I8*J8","v":0},{"$f":"K8-M8-N8","v":0},null,null,null,{"$f":"B8","v":1},{"$f":"IF(OR(C8=0,C8=\"\"),\"\",C8)","v":" "},null,null,null,null,{"$f":"IF(H8=\"\",0,H8)","v":0},{"$f":"IF(OR(V8=\"\",V8=0),0,(Desc*((1+Desc)^V8))/(((1+Desc)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,'Custo Contábil'!$D$7>0),ROUND(K8*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W8,2),0)","v":0},{"$f":"V8*X8","v":0}]
[null,2,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C9),\" \",'FICusto (ORÇ)'!C9)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H9","v":0},{"$f":"'FICusto (ORÇ)'!I9","v":0},{"$f":"'FICusto (ORÇ)'!J9","v":0},{"$f":"I9*J9","v":0},{"$f":"K9-M9-N9","v":0},null,null,null,{"$f":"B9","v":2},{"$f":"IF(OR(C9=0,C9=\"\"),\"\",C9)","v":" "},null,null,null,null,{"$f":"IF(H9=\"\",0,H9)","v":0},{"$f":"IF(OR(V9=\"\",V9=0),0,(Desc*((1+Desc)^V9))/(((1+Desc)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,'Custo Contábil'!$D$7>0),ROUND(K9*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W9,2),0)","v":0},{"$f":"V9*X9","v":0}]
[null,3,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C10),\" \",'FICusto (ORÇ)'!C10)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H10","v":0},{"$f":"'FICusto (ORÇ)'!I10","v":0},{"$f":"'FICusto (ORÇ)'!J10","v":0},0,0,null,null,null,3," ",null,null,null,null,0,0,{"$f":"IF(AND(K10>0,'Custo Contábil'!$D$7>0),ROUND(K10*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W10,2),0)","v":0},0]
[null,4,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C11),\" \",'FICusto (ORÇ)'!C11)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H11","v":0},{"$f":"'FICusto (ORÇ)'!I11","v":0},{"$f":"'FICusto (ORÇ)'!J11","v":0},0,0,null,null,null,4," ",null,null,null,null,0,0,{"$f":"IF(AND(K11>0,'Custo Contábil'!$D$7>0),ROUND(K11*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W11,2),0)","v":0},0]
[null,5,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C12),\" \",'FICusto (ORÇ)'!C12)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H12","v":0},{"$f":"'FICusto (ORÇ)'!I12","v":0},{"$f":"'FICusto (ORÇ)'!J12","v":0},0,0,null,null,null,5," ",null,null,null,null,0,0,{"$f":"IF(AND(K12>0,'Custo Contábil'!$D$7>0),ROUND(K12*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W12,2),0)","v":0},0]
[null,6,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C13),\" \",'FICusto (ORÇ)'!C13)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H13","v":0},{"$f":"'FICusto (ORÇ)'!I13","v":0},{"$f":"'FICusto (ORÇ)'!J13","v":0},0,0,null,null,null,6," ",null,null,null,null,0,0,{"$f":"IF(AND(K13>0,'Custo Contábil'!$D$7>0),ROUND(K13*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W13,2),0)","v":0},0]
[null,7,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C14),\" \",'FICusto (ORÇ)'!C14)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H14","v":0},{"$f":"'FICusto (ORÇ)'!I14","v":0},{"$f":"'FICusto (ORÇ)'!J14","v":0},0,0,null,null,null,7," ",null,null,null,null,0,0,{"$f":"IF(AND(K14>0,'Custo Contábil'!$D$7>0),ROUND(K14*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W14,2),0)","v":0},0]
[null,8,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C15),\" \",'FICusto (ORÇ)'!C15)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H15","v":0},{"$f":"'FICusto (ORÇ)'!I15","v":0},{"$f":"'FICusto (ORÇ)'!J15","v":0},0,0,null,null,null,8," ",null,null,null,null,0,0,{"$f":"IF(AND(K15>0,'Custo Contábil'!$D$7>0),ROUND(K15*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W15,2),0)","v":0},0]
[null,9,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C16),\" \",'FICusto (ORÇ)'!C16)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H16","v":0},{"$f":"'FICusto (ORÇ)'!I16","v":0},{"$f":"'FICusto (ORÇ)'!J16","v":0},0,0,null,null,null,9," ",null,null,null,null,0,0,{"$f":"IF(AND(K16>0,'Custo Contábil'!$D$7>0),ROUND(K16*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W16,2),0)","v":0},0]
[null,10,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C17),\" \",'FICusto (ORÇ)'!C17)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H17","v":0},{"$f":"'FICusto (ORÇ)'!I17","v":0},{"$f":"'FICusto (ORÇ)'!J17","v":0},0,0,null,null,null,10," ",null,null,null,null,0,0,{"$f":"IF(AND(K17>0,'Custo Contábil'!$D$7>0),ROUND(K17*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W17,2),0)","v":0},0]
[null,11,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C18),\" \",'FICusto (ORÇ)'!C18)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H18","v":0},{"$f":"'FICusto (ORÇ)'!I18","v":0},{"$f":"'FICusto (ORÇ)'!J18","v":0},0,0,null,null,null,11," ",null,null,null,null,0,0,{"$f":"IF(AND(K18>0,'Custo Contábil'!$D$7>0),ROUND(K18*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W18,2),0)","v":0},0]
[null,12,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C19),\" \",'FICusto (ORÇ)'!C19)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H19","v":0},{"$f":"'FICusto (ORÇ)'!I19","v":0},{"$f":"'FICusto (ORÇ)'!J19","v":0},0,0,null,null,null,12," ",null,null,null,null,0,0,{"$f":"IF(AND(K19>0,'Custo Contábil'!$D$7>0),ROUND(K19*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W19,2),0)","v":0},0]
[null,13,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C20),\" \",'FICusto (ORÇ)'!C20)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H20","v":0},{"$f":"'FICusto (ORÇ)'!I20","v":0},{"$f":"'FICusto (ORÇ)'!J20","v":0},0,0,null,null,null,13," ",null,null,null,null,0,0,{"$f":"IF(AND(K20>0,'Custo Contábil'!$D$7>0),ROUND(K20*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W20,2),0)","v":0},0]
[null,14,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C21),\" \",'FICusto (ORÇ)'!C21)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H21","v":0},{"$f":"'FICusto (ORÇ)'!I21","v":0},{"$f":"'FICusto (ORÇ)'!J21","v":0},0,0,null,null,null,14," ",null,null,null,null,0,0,{"$f":"IF(AND(K21>0,'Custo Contábil'!$D$7>0),ROUND(K21*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W21,2),0)","v":0},0]
[null,15,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C22),\" \",'FICusto (ORÇ)'!C22)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H22","v":0},{"$f":"'FICusto (ORÇ)'!I22","v":0},{"$f":"'FICusto (ORÇ)'!J22","v":0},0,0,null,null,null,15," ",null,null,null,null,0,0,{"$f":"IF(AND(K22>0,'Custo Contábil'!$D$7>0),ROUND(K22*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W22,2),0)","v":0},0]
[null,16,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C23),\" \",'FICusto (ORÇ)'!C23)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H23","v":0},{"$f":"'FICusto (ORÇ)'!I23","v":0},{"$f":"'FICusto (ORÇ)'!J23","v":0},0,0,null,null,null,16," ",null,null,null,null,0,0,{"$f":"IF(AND(K23>0,'Custo Contábil'!$D$7>0),ROUND(K23*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W23,2),0)","v":0},0]
[null,17,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C24),\" \",'FICusto (ORÇ)'!C24)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H24","v":0},{"$f":"'FICusto (ORÇ)'!I24","v":0},{"$f":"'FICusto (ORÇ)'!J24","v":0},0,0,null,null,null,17," ",null,null,null,null,0,0,{"$f":"IF(AND(K24>0,'Custo Contábil'!$D$7>0),ROUND(K24*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W24,2),0)","v":0},0]
[null,18,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C25),\" \",'FICusto (ORÇ)'!C25)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H25","v":0},{"$f":"'FICusto (ORÇ)'!I25","v":0},{"$f":"'FICusto (ORÇ)'!J25","v":0},0,0,null,null,null,18," ",null,null,null,null,0,0,{"$f":"IF(AND(K25>0,'Custo Contábil'!$D$7>0),ROUND(K25*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W25,2),0)","v":0},0]
[null,19,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C26),\" \",'FICusto (ORÇ)'!C26)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H26","v":0},{"$f":"'FICusto (ORÇ)'!I26","v":0},{"$f":"'FICusto (ORÇ)'!J26","v":0},0,0,null,null,null,19," ",null,null,null,null,0,0,{"$f":"IF(AND(K26>0,'Custo Contábil'!$D$7>0),ROUND(K26*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W26,2),0)","v":0},0]
[null,20,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C27),\" \",'FICusto (ORÇ)'!C27)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H27","v":0},{"$f":"'FICusto (ORÇ)'!I27","v":0},{"$f":"'FICusto (ORÇ)'!J27","v":0},0,0,null,null,null,20," ",null,null,null,null,0,0,{"$f":"IF(AND(K27>0,'Custo Contábil'!$D$7>0),ROUND(K27*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W27,2),0)","v":0},0]
[null,21,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C28),\" \",'FICusto (ORÇ)'!C28)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H28","v":0},{"$f":"'FICusto (ORÇ)'!I28","v":0},{"$f":"'FICusto (ORÇ)'!J28","v":0},0,0,null,null,null,21," ",null,null,null,null,0,0,{"$f":"IF(AND(K28>0,'Custo Contábil'!$D$7>0),ROUND(K28*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W28,2),0)","v":0},0]
[null,22,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C29),\" \",'FICusto (ORÇ)'!C29)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H29","v":0},{"$f":"'FICusto (ORÇ)'!I29","v":0},{"$f":"'FICusto (ORÇ)'!J29","v":0},0,0,null,null,null,22," ",null,null,null,null,0,0,{"$f":"IF(AND(K29>0,'Custo Contábil'!$D$7>0),ROUND(K29*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W29,2),0)","v":0},0]
[null,23,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C30),\" \",'FICusto (ORÇ)'!C30)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H30","v":0},{"$f":"'FICusto (ORÇ)'!I30","v":0},{"$f":"'FICusto (ORÇ)'!J30","v":0},0,0,null,null,null,23," ",null,null,null,null,0,0,{"$f":"IF(AND(K30>0,'Custo Contábil'!$D$7>0),ROUND(K30*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W30,2),0)","v":0},0]
[null,24,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C31),\" \",'FICusto (ORÇ)'!C31)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H31","v":0},{"$f":"'FICusto (ORÇ)'!I31","v":0},{"$f":"'FICusto (ORÇ)'!J31","v":0},0,0,null,null,null,24," ",null,null,null,null,0,0,{"$f":"IF(AND(K31>0,'Custo Contábil'!$D$7>0),ROUND(K31*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W31,2),0)","v":0},0]
[null,25,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C32),\" \",'FICusto (ORÇ)'!C32)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H32","v":0},{"$f":"'FICusto (ORÇ)'!I32","v":0},{"$f":"'FICusto (ORÇ)'!J32","v":0},0,0,null,null,null,25," ",null,null,null,null,0,0,{"$f":"IF(AND(K32>0,'Custo Contábil'!$D$7>0),ROUND(K32*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W32,2),0)","v":0},0]
[null,26,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C33),\" \",'FICusto (ORÇ)'!C33)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H33","v":0},{"$f":"'FICusto (ORÇ)'!I33","v":0},{"$f":"'FICusto (ORÇ)'!J33","v":0},0,0,null,null,null,26," ",null,null,null,null,0,0,{"$f":"IF(AND(K33>0,'Custo Contábil'!$D$7>0),ROUND(K33*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W33,2),0)","v":0},0]
[null,27,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C34),\" \",'FICusto (ORÇ)'!C34)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H34","v":0},{"$f":"'FICusto (ORÇ)'!I34","v":0},{"$f":"'FICusto (ORÇ)'!J34","v":0},0,0,null,null,null,27," ",null,null,null,null,0,0,{"$f":"IF(AND(K34>0,'Custo Contábil'!$D$7>0),ROUND(K34*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W34,2),0)","v":0},0]
[null,28,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C35),\" \",'FICusto (ORÇ)'!C35)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H35","v":0},{"$f":"'FICusto (ORÇ)'!I35","v":0},{"$f":"'FICusto (ORÇ)'!J35","v":0},0,0,null,null,null,28," ",null,null,null,null,0,0,{"$f":"IF(AND(K35>0,'Custo Contábil'!$D$7>0),ROUND(K35*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W35,2),0)","v":0},0]
[null,29,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C36),\" \",'FICusto (ORÇ)'!C36)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H36","v":0},{"$f":"'FICusto (ORÇ)'!I36","v":0},{"$f":"'FICusto (ORÇ)'!J36","v":0},0,0,null,null,null,29," ",null,null,null,null,0,0,{"$f":"IF(AND(K36>0,'Custo Contábil'!$D$7>0),ROUND(K36*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W36,2),0)","v":0},0]
[null,30,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C37),\" \",'FICusto (ORÇ)'!C37)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H37","v":0},{"$f":"'FICusto (ORÇ)'!I37","v":0},{"$f":"'FICusto (ORÇ)'!J37","v":0},0,0,null,null,null,30," ",null,null,null,null,0,0,{"$f":"IF(AND(K37>0,'Custo Contábil'!$D$7>0),ROUND(K37*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W37,2),0)","v":0},0]
[null,31,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C38),\" \",'FICusto (ORÇ)'!C38)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H38","v":0},{"$f":"'FICusto (ORÇ)'!I38","v":0},{"$f":"'FICusto (ORÇ)'!J38","v":0},0,0,null,null,null,31," ",null,null,null,null,0,0,{"$f":"IF(AND(K38>0,'Custo Contábil'!$D$7>0),ROUND(K38*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W38,2),0)","v":0},0]
[null,32,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C39),\" \",'FICusto (ORÇ)'!C39)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H39","v":0},{"$f":"'FICusto (ORÇ)'!I39","v":0},{"$f":"'FICusto (ORÇ)'!J39","v":0},0,0,null,null,null,32," ",null,null,null,null,0,0,{"$f":"IF(AND(K39>0,'Custo Contábil'!$D$7>0),ROUND(K39*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W39,2),0)","v":0},0]
[null,33,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C40),\" \",'FICusto (ORÇ)'!C40)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H40","v":0},{"$f":"'FICusto (ORÇ)'!I40","v":0},{"$f":"'FICusto (ORÇ)'!J40","v":0},0,0,null,null,null,33," ",null,null,null,null,0,0,{"$f":"IF(AND(K40>0,'Custo Contábil'!$D$7>0),ROUND(K40*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W40,2),0)","v":0},0]
[null,34,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C41),\" \",'FICusto (ORÇ)'!C41)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H41","v":0},{"$f":"'FICusto (ORÇ)'!I41","v":0},{"$f":"'FICusto (ORÇ)'!J41","v":0},0,0,null,null,null,34," ",null,null,null,null,0,0,{"$f":"IF(AND(K41>0,'Custo Contábil'!$D$7>0),ROUND(K41*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W41,2),0)","v":0},0]
[null,35,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C42),\" \",'FICusto (ORÇ)'!C42)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H42","v":0},{"$f":"'FICusto (ORÇ)'!I42","v":0},{"$f":"'FICusto (ORÇ)'!J42","v":0},0,0,null,null,null,35," ",null,null,null,null,0,0,{"$f":"IF(AND(K42>0,'Custo Contábil'!$D$7>0),ROUND(K42*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W42,2),0)","v":0},0]
[null,36,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C43),\" \",'FICusto (ORÇ)'!C43)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H43","v":0},{"$f":"'FICusto (ORÇ)'!I43","v":0},{"$f":"'FICusto (ORÇ)'!J43","v":0},0,0,null,null,null,36," ",null,null,null,null,0,0,{"$f":"IF(AND(K43>0,'Custo Contábil'!$D$7>0),ROUND(K43*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W43,2),0)","v":0},0]
[null,37,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C44),\" \",'FICusto (ORÇ)'!C44)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H44","v":0},{"$f":"'FICusto (ORÇ)'!I44","v":0},{"$f":"'FICusto (ORÇ)'!J44","v":0},0,0,null,null,null,37," ",null,null,null,null,0,0,{"$f":"IF(AND(K44>0,'Custo Contábil'!$D$7>0),ROUND(K44*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W44,2),0)","v":0},0]
[null,38,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C45),\" \",'FICusto (ORÇ)'!C45)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H45","v":0},{"$f":"'FICusto (ORÇ)'!I45","v":0},{"$f":"'FICusto (ORÇ)'!J45","v":0},0,0,null,null,null,38," ",null,null,null,null,0,0,{"$f":"IF(AND(K45>0,'Custo Contábil'!$D$7>0),ROUND(K45*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W45,2),0)","v":0},0]
[null,39,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C46),\" \",'FICusto (ORÇ)'!C46)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H46","v":0},{"$f":"'FICusto (ORÇ)'!I46","v":0},{"$f":"'FICusto (ORÇ)'!J46","v":0},0,0,null,null,null,39," ",null,null,null,null,0,0,{"$f":"IF(AND(K46>0,'Custo Contábil'!$D$7>0),ROUND(K46*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W46,2),0)","v":0},0]
[null,40,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C47),\" \",'FICusto (ORÇ)'!C47)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H47","v":0},{"$f":"'FICusto (ORÇ)'!I47","v":0},{"$f":"'FICusto (ORÇ)'!J47","v":0},0,0,null,null,null,40," ",null,null,null,null,0,0,{"$f":"IF(AND(K47>0,'Custo Contábil'!$D$7>0),ROUND(K47*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W47,2),0)","v":0},0]
[null,null,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C48),\" \",'FICusto (ORÇ)'!C48)","v":"Acessórios"},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H48","v":0},{"$f":"'FICusto (ORÇ)'!I48","v":0},{"$f":"'FICusto (ORÇ)'!J48","v":0},0,0,null,null,null,null,{"$f":"IF(OR(C48=0,C48=\"\"),\"\",C48)","v":"Acessórios"},null,null,null,null,{"$f":"IF(H48=\"\",0,H48)","v":0},0,{"$f":"IF(AND(K48>0,'Custo Contábil'!$D$7>0),ROUND(K48*('Custo Contábil'!$D$20/'Custo Contábil'!$D$7)*W48,2),0)","v":0},0]
[null,null,"Sub total - Materiais e equipamentos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K8:K48)","v":0},{"$f":"SUM(L8:L48)","v":0},{"$f":"SUM(M8:M48)","v":0},{"$f":"SUM(N8:N48)","v":0},null,"Custo anualizado total fontes incentivadas",null,null,null,null,null,null,"CAT_FI",{"$f":"SUM(X8:X48)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,null,null,null,null,null,"Custo anualizado PEE  fontes incentivadas",null,null,null,null,null,null,"CAPEE_FI",{"$f":"IFERROR(X49*($L$86/$K$86),0)","v":0}]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"SUM(L52:N52)","v":0},{"$f":"'Custo Contábil'!K41","v":0},0,0,null,"RCBFI_PEE",null,{"$f":"RCB!G12","v":0},null,"Vida Útil Média",null,{"$f":"IFERROR(SUM(Y8:Y48)/X49,0)","v":0}]
[null,null,"Elaboração do Projeto (pré-diagnóstico e diagnóstico)",null,null,null,null,null,null,null,{"$f":"SUM(L53:N53)","v":0},{"$f":"Diagnóstico!M20","v":0},{"$f":"Diagnóstico!N20","v":0},{"$f":"Diagnóstico!O20","v":0},null,"RCBFI_TOTAL",null,{"$f":"RCB!J12","v":0}]
[null,null,"Mão de obra de terceiros",null,null,null,null,"Quantidade","Horas","Valor da hora","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C60),\" \",'FICusto (ORÇ)'!C60)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H60","v":0},{"$f":"'FICusto (ORÇ)'!I60","v":0},{"$f":"'FICusto (ORÇ)'!J60","v":0},{"$f":"H55*I55*J55","v":0},{"$f":"K55-M55-N55","v":0}]
[null,2,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C61),\" \",'FICusto (ORÇ)'!C61)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H61","v":0},{"$f":"'FICusto (ORÇ)'!I61","v":0},{"$f":"'FICusto (ORÇ)'!J61","v":0},{"$f":"H56*I56*J56","v":0},{"$f":"K56-M56-N56","v":0}]
[null,3,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C62),\" \",'FICusto (ORÇ)'!C62)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H62","v":0},{"$f":"'FICusto (ORÇ)'!I62","v":0},{"$f":"'FICusto (ORÇ)'!J62","v":0},{"$f":"H57*I57*J57","v":0},{"$f":"K57-M57-N57","v":0}]
[null,4,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C63),\" \",'FICusto (ORÇ)'!C63)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H63","v":0},{"$f":"'FICusto (ORÇ)'!I63","v":0},{"$f":"'FICusto (ORÇ)'!J63","v":0},{"$f":"H58*I58*J58","v":0},{"$f":"K58-M58-N58","v":0}]
[null,5,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C64),\" \",'FICusto (ORÇ)'!C64)","v":" "},null,null,null,null,{"$f":"'FICusto (ORÇ)'!H64","v":0},{"$f":"'FICusto (ORÇ)'!I64","v":0},{"$f":"'FICusto (ORÇ)'!J64","v":0},{"$f":"H59*I59*J59","v":0},{"$f":"K59-M59-N59","v":0}]
[null,null,"Sub total - Mão de obra de terceiros fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K55:K59)","v":0},{"$f":"SUM(L55:L59)","v":0},{"$f":"SUM(M55:M59)","v":0},{"$f":"SUM(N55:N59)","v":0}]
[null,null,"Sub total - Mão de obra fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K60,K52:K53)","v":0},{"$f":"SUM(L60,L52:L53)","v":0},{"$f":"SUM(M60,M52:M53)","v":0},{"$f":"SUM(N60,N52:N53)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS"]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"SUM(L64:N64)","v":0},{"$f":"'Custo Contábil'!K43","v":0},0,0]
[null,null,"Outros custos diretos",null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C76),\" \",'FICusto (ORÇ)'!C76)","v":" "},null,null,null,null,null,{"$f":"'FICusto (ORÇ)'!I76","v":0},{"$f":"'FICusto (ORÇ)'!J76","v":0},{"$f":"I66*J66","v":0},{"$f":"K66-M66-N66","v":0}]
[null,2,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C77),\" \",'FICusto (ORÇ)'!C77)","v":" "},null,null,null,null,null,{"$f":"'FICusto (ORÇ)'!I77","v":0},{"$f":"'FICusto (ORÇ)'!J77","v":0},{"$f":"I67*J67","v":0},{"$f":"K67-M67-N67","v":0}]
[null,3,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C78),\" \",'FICusto (ORÇ)'!C78)","v":" "},null,null,null,null,null,{"$f":"'FICusto (ORÇ)'!I78","v":0},{"$f":"'FICusto (ORÇ)'!J78","v":0},{"$f":"I68*J68","v":0},{"$f":"K68-M68-N68","v":0}]
[null,null,"Sub total - Outros custos diretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K66:K68)","v":0},{"$f":"SUM(L66:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K64,K69)","v":0},{"$f":"SUM(L64,L69)","v":0},{"$f":"SUM(M64,M69)","v":0},{"$f":"SUM(N64,N69)","v":0}]
[null,null,"Sub total - Custos diretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K49,K61,K70)","v":0},{"$f":"SUM(L49,L61,L70)","v":0},{"$f":"SUM(M49,M61,M70)","v":0},{"$f":"SUM(N49,N61,N70)","v":0}]
[null,"CUSTOS INDIRETOS "]
[null,"Tipo de custo",null,null,null,null,null,null,null,null,"Custo total","PEE","Terceiros","Consumidor"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"SUM(L74:N74)","v":0},{"$f":"'Custo Contábil'!$K$39*'Custo Contábil'!F13","v":0},0,0]
[null,null,"Auditoria Contábil Financeira",null,null,null,null,null,null,null,0,{"$f":"'Custo Contábil'!K47","v":0},0,0]
[null,null,"Marketing (Divulgação)",null,null,null,null,null,null,null,0,{"$f":"Marketing!L25","v":0},{"$f":"Marketing!M25","v":0},{"$f":"Marketing!N25","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,0,{"$f":"Treinamento!L39","v":0},{"$f":"Treinamento!M39","v":0},{"$f":"Treinamento!N39","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,0,0,0,0]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,0,{"$f":"'M&V'!N466","v":0},{"$f":"'M&V'!O466","v":0},{"$f":"'M&V'!P466","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Valor","Custo total","PEE","Terceiros","Consumidor"]
[null,1,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C90),\" \",'FICusto (ORÇ)'!C90)","v":" "},null,null,null,null,null,{"$f":"'FICusto (ORÇ)'!I90","v":0},{"$f":"'FICusto (ORÇ)'!J90","v":0},{"$f":"I81*J81","v":0},{"$f":"K81-M81-N81","v":0}]
[null,2,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C91),\" \",'FICusto (ORÇ)'!C91)","v":" "},null,null,null,null,null,{"$f":"'FICusto (ORÇ)'!I91","v":0},{"$f":"'FICusto (ORÇ)'!J91","v":0},{"$f":"I82*J82","v":0},{"$f":"K82-M82-N82","v":0}]
[null,3,{"$f":"IF(ISBLANK('FICusto (ORÇ)'!C92),\" \",'FICusto (ORÇ)'!C92)","v":" "},null,null,null,null,null,{"$f":"'FICusto (ORÇ)'!I92","v":0},{"$f":"'FICusto (ORÇ)'!J92","v":0},{"$f":"I83*J83","v":0},{"$f":"K83-M83-N83","v":0}]
[null,null,"Sub total - Outros custos indiretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},{"$f":"SUM(M81:M83)","v":0},{"$f":"SUM(N81:N83)","v":0}]
[null,null,"Sub total - Custos indiretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K74:K79,K84)","v":0},{"$f":"SUM(L74:L79,L84)","v":0},{"$f":"SUM(M74:M79,M84)","v":0},{"$f":"SUM(N74:N79,N84)","v":0}]
[null,null,"Sub total - Custos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K71,K85)","v":0},{"$f":"SUM(L71,L85)","v":0},{"$f":"SUM(M71,M85)","v":0},{"$f":"SUM(N71,N85)","v":0}]

{"sheet":"C. Físico","index":41,"n_rows":31,"n_cols":16,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,4,1,15],[3,1,4,1],[3,2,4,2],[5,1,6,1],[5,2,6,2],[1,1,2,3],[19,1,20,1],[19,2,20,2],[7,1,8,1],[7,2,8,2],[9,1,10,1],[9,2,10,2],[11,1,12,1],[11,2,12,2],[13,1,14,1],[13,2,14,2],[15,1,16,1],[15,2,16,2],[17,1,18,1],[17,2,18,2],[27,1,28,1],[27,2,28,2],[29,1,30,1],[29,2,30,2],[21,1,22,1],[21,2,22,2],[23,1,24,1],[23,2,24,2],[25,1,26,1],[25,2,26,2]]}
[]
[null,"                           ATIVIDADES",null,null,"CRONOGRAMA FÍSICO"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12"]
[null,1,"Celebração de Convênio com a CELPA","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B4+1","v":2},"Elaboração do projeto e especificação dos materiais e equipamentos ","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B6+1","v":3},"Contratação dos serviços ","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B8+1","v":4},"Medições e Verificação de consumo e demanda – Inicial","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B10+1","v":5},"Aquisição dos materiais e equipamentos ","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B12+1","v":6},"Supervisão e execução do projeto","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B14+1","v":7},"Marketing (Divulgação)","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B16+1","v":8},"Medições e Verificação de consumo e demanda – Final","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B18+1","v":9},"Descarte","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B20+1","v":10},"Treinamento e Capacitação","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B22+1","v":11},"Relatório mensal de acompanhamento (Relatório de Medição)","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B24+1","v":12},"Fiscalização da execução do projeto (CELPA) ","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B26+1","v":13},"Relatório final","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]
[null,{"$f":"B28+1","v":14},"Repasse Financeiro da CELPA para o Consumidor","Previsto",{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"},{"$f":"IF(ISBLANK(#REF!),\"\",\"X\")","v":"X"}]
[null,null,null,"Realizado"]

{"sheet":"C. Financeiro","index":42,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":true,"merged":[[31,1,32,1],[31,2,32,2],[33,1,34,1],[33,2,34,2],[25,1,26,1],[25,2,26,2],[27,1,28,1],[27,2,28,2],[29,1,30,1],[29,2,30,2],[19,1,20,1],[19,2,20,2],[21,1,22,1],[21,2,22,2],[23,1,24,1],[23,2,24,2],[13,1,14,1],[13,2,14,2],[15,1,16,1],[15,2,16,2],[17,1,18,1],[17,2,18,2],[7,1,8,1],[7,2,8,2],[9,1,10,1],[9,2,10,2],[11,1,12,1],[11,2,12,2],[5,1,6,1],[5,2,6,2],[1,1,2,3],[1,4,1,15],[1,16,2,16],[3,1,4,1],[3,2,4,2]]}
[]
[null,"                           ATIVIDADES",null,null,"CRONOGRAMA FINANCEIRO (em R$)",null,null,null,null,null,null,null,null,null,null,null,"Total de custos\ndo projeto (R$)"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12"]
[null,1,"Celebração de Convênio com a CELPA","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"SUM(E4:P4)","v":{"$error":"#REF!"}}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B4+1","v":2},"Elaboração do projeto e especificação dos materiais e equipamentos ","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6+1","v":3},"Contratação dos serviços ","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B8+1","v":4},"Medições e Verificação de consumo e demanda – Inicial","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B10+1","v":5},"Aquisição dos materiais e equipamentos ","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B12+1","v":6},"Supervisão e execução do projeto","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B14+1","v":7},"Marketing (Divulgação)","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B16+1","v":8},"Medições e Verificação de consumo e demanda – Final","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B18+1","v":9},"Descarte","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B20+1","v":10},"Treinamento e Capacitação","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B22+1","v":11},"Relatório mensal de acompanhamento (Relatório de Medição)","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B24+1","v":12},"Fiscalização da execução do projeto (CELPA) ","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B26+1","v":13},"Relatório final","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B28+1","v":14},"Repasse Financeiro da CELPA para o Consumidor","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
[null,null,null,"Realizado",{"$f":"SUMIF($D$4:$D$29,$D$31,E$4:E$29)-E27","v":0},{"$f":"SUMIF($D$4:$D$29,$D$31,F$4:F$29)-F27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B30+1","v":15},"Total mensal de custos do projeto","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"SUM(E32:P32)","v":{"$error":"#REF!"}}]
[null,null,null,"Realizado",{"$f":"E31+E27","v":0},{"$f":"F31+F27","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E33:P33)","v":0}]
[null,{"$f":"B32+1","v":16},"Total acumulado de custos do projeto","Previsto",{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"IF(SUM(#REF!)=0,\"\",SUM(#REF!))","v":{"$error":"#REF!"}},{"$f":"SUM(E34:P34)","v":{"$error":"#REF!"}}]
[null,null,null,"Realizado",{"$f":"E33","v":0},{"$f":"F33+E35","v":0},{"$f":"G33+F35","v":0},0,0,0,0,0,0,0,0,0,{"$f":"P35","v":0}]

{"sheet":"FIBenef","index":43,"n_rows":46,"n_cols":27,"rows_kept":46,"cut":false,"hidden":false,"merged":[[32,1,32,5],[3,1,3,5],[18,5,19,5],[21,5,22,5],[23,5,24,5],[1,1,1,6],[2,1,2,5],[9,1,11,1],[12,1,14,1],[16,1,16,5]]}
[]
[null,"BENEFÍCIOS - FONTES INCENTIVADAS"]
[null,"FONTE INCENTIVADA",null,null,null,null,"TOTAL","fonte 1","fonte 2","fonte 3","fonte 4","fonte 5","fonte 6","fonte 7","fonte 8","fonte 9","fonte 10","fonte 11","fonte 12","fonte 13","fonte 14","fonte 15","fonte 16","fonte 17","fonte 18","fonte 19","fonte 20"]
[null,"SISTEMA PROPOSTO"]
[null,null,null,null,null,null,"TOTAL",{"$f":"H3","v":"fonte 1"},{"$f":"I3","v":"fonte 2"},"fonte 3","fonte 4","fonte 5","fonte 6","fonte 7","fonte 8","fonte 9","fonte 10","fonte 11","fonte 12","fonte 13","fonte 14","fonte 15","fonte 16","fonte 17","fonte 18","fonte 19","fonte 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,{"$f":"B6+1","v":2},"Potência nominal do sistema",null,"W","ppi",{"$f":"SUM(H7:AA7)","v":0}]
[null,{"$f":"B7+1","v":3},"Quantidade",null,null,"qpi",{"$f":"SUM(H8:AA8)","v":0}]
[null,{"$f":"B8+1","v":4},"Potência instalada de geração",null,"kW","Ppi",{"$f":"SUM(H9:AA9)","v":0},{"$f":"H7*H8*0.001","v":0},{"$f":"I7*I8*0.001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B9+1","v":5},"Tempo de funcionamento do sistema, em um dia",null,"h/dia"]
[null,null,"Dias de funcionamento do sistema, em um ano",null,"dia/ano"]
[null,null,"Funcionamento",null,"h/ano","hpi",null,{"$f":"H10*H11","v":0},{"$f":"I10*I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B10+1","v":6},"Meses no ano, de funcionamento do Sistema no horário de Ponta",null,"meses","NM",12]
[null,null,"Dias úteis no mês, de funcionamento do Sistema no horário de Ponta",null,"dias","ND",22]
[null,null,"Horas por dia, de funcionamento do Sistema no horário de Ponta",null,"horas","NUP",3]
[]
[null,"RESULTADOS ESPERADOS"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,{"$f":"B13+1","v":7},"Demanda atendida na ponta",null,"kW","RDPi",{"$f":"SUM(H19:AA19)","v":0}]
[null,{"$f":"B19+1","v":8},"Tarifa final da demanda na ponta (CED) =",null,"R$",null,{"$f":"G19*D20","v":0},{"$f":"H19*$D$20","v":0},{"$f":"I19*$D$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Demanda atendida fora de ponta",null,"kW","RDFPi",{"$f":"SUM(H21:AA21)","v":0}]
[null,10,"Energia gerada na ponta",null,"MWh/ano","EEpi",{"$f":"SUM(H22:AA22)","v":0}]
[null,11,"Tarifa final da energia na ponta (CEEp) =",null,"R$",null,{"$f":"G22*D23","v":0},{"$f":"H22*$D$23","v":0},{"$f":"I22*$D$23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,"Energia gerada fora de ponta",null,"MWh/ano","EEfpi",{"$f":"SUM(H24:AA24)","v":0}]
[null,13,"Tarifa final da energia fora de ponta (CEEfp) =",null,"R$",null,{"$f":"G24*D25","v":0},{"$f":"H24*$D$25","v":0},{"$f":"I24*$D$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"Energia gerada total",null,"MWh/ano","EEi",{"$f":"SUM(H26:AA26)","v":0},{"$f":"SUM(H24,H22)","v":0},{"$f":"SUM(I24,I22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado fontes incentivadas",null,"R$","BFI",{"$f":"SUM(H27:AA27)","v":0},{"$f":"SUM(H25,H23,H20)","v":0},{"$f":"SUM(I25,I23,I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBFI_PEE",null,{"$f":"RCB!G12","v":0}]
[null,null,null,null,"RCBFI_TOTAL",null,{"$f":"RCB!J12","v":0}]
[]
[]
[null,"ECONOMIA MENSAL PARA O CONSUMIDOR (SIMULAÇÃO)"]
[null,null,null,null,null,null,"TOTAL",{"$f":"H3","v":"fonte 1"},{"$f":"I3","v":"fonte 2"},"fonte 3","fonte 4","fonte 5","fonte 6","fonte 7","fonte 8","fonte 9","fonte 10","fonte 11","fonte 12","fonte 13","fonte 14","fonte 15","fonte 16","fonte 17","fonte 18","fonte 19","fonte 20"]
[null,{"$f":"B23+1","v":12},"Tempo de utilização do sistema, em um dia",null,"h/dia",null,null,{"$f":"H10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B35+1","v":13},"Dias úteis por mês de utilização do sistema na ponta",null,22,null,null,{"$f":"H14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B36+1","v":14},"Horas por dia de utilização do sistema na ponta",null,3,null,null,{"$f":"H15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"Dias com funcionamento na ponta em um mês",null,"%",null,null,{"$f":"H36/30","v":0},{"$f":"I36/30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Horas com funcionamento na ponta em um dia",null,"%",null,null,{"$f":"IFERROR(H37/H35,0)","v":0},{"$f":"IFERROR(I37/I35,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Funcionamento mensal em horário de ponta",null,"%",null,null,{"$f":"H38*H39","v":0},{"$f":"I38*I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Energia mensal fornecida",null,"MWh/mês",null,{"$f":"ROUND(SUM(H41:BE41),2)","v":0},{"$f":"H26/12","v":0},{"$f":"I26/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"Energia fornecida em horário de ponta",null,"MWh/mês",null,0,{"$f":"H22*H40","v":0},{"$f":"I22*I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"Energia fornecida em horário fora de ponta",null,"MWh/mês",null,0,{"$f":"H22","v":0},{"$f":"I22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"Demanda mensal atendida",null,"kW/mês",null,0,{"$f":"IF(H19>H21,H19,H21)","v":0},{"$f":"IF(I19>I21,I19,I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Demanda atendida em horário de ponta",null,"kW/mês",null,0,{"$f":"H19","v":0},{"$f":"I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Demanda atendida em horário fora de ponta",null,"kW/mês",null,0,{"$f":"H21","v":0},{"$f":"I21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FICálculoCEEeCED","index":44,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,1,2],[2,1,2,2]]}
[]
[null,"Demonstrar cálculos CEE e CED FI"]

{"sheet":"Físico","index":45,"n_rows":30,"n_cols":27,"rows_kept":30,"cut":false,"hidden":false,"merged":[[25,1,26,1],[25,2,26,2],[27,25,28,25],[27,26,28,26],[27,16,28,16],[27,17,28,17],[27,18,28,18],[27,19,28,19],[27,20,28,20],[27,21,28,21],[27,22,28,22],[27,23,28,23],[27,24,28,24],[27,13,28,13],[27,14,28,14],[27,15,28,15],[27,6,28,6],[27,1,28,1],[27,2,28,2],[27,3,28,3],[27,4,28,4],[27,5,28,5],[27,7,28,7],[27,8,28,8],[27,9,28,9],[27,10,28,10],[27,11,28,11],[27,12,28,12],[25,24,26,24],[25,25,26,25],[25,26,26,26],[25,23,26,23],[25,20,26,20],[25,21,26,21],[25,22,26,22],[25,18,26,18],[25,19,26,19],[25,12,26,12],[25,13,26,13],[25,14,26,14],[25,15,26,15],[25,16,26,16],[25,17,26,17],[25,9,26,9],[25,10,26,10],[25,11,26,11],[23,23,24,23],[23,24,24,24],[23,25,24,25],[23,26,24,26],[25,3,26,3],[25,4,26,4],[25,5,26,5],[23,21,24,21],[23,20,24,20],[23,9,24,9],[23,10,24,10],[23,11,24,11],[25,6,26,6],[25,7,26,7],[25,8,26,8],[23,12,24,12],[23,13,24,13],[23,14,24,14],[23,15,24,15],[23,16,24,16],[23,17,24,17],[23,18,24,18],[23,19,24,19],[23,22,24,22],[23,1,24,1],[23,2,24,2],[23,3,24,3],[23,4,24,4],[23,5,24,5],[23,6,24,6],[23,7,24,7],[23,8,24,8],[21,9,22,9],[19,26,20,26],[21,1,22,1],[21,2,22,2],[21,3,22,3],[21,4,22,4],[21,5,22,5],[21,6,22,6],[21,7,22,7],[19,21,20,21],[19,22,20,22],[19,23,20,23],[19,24,20,24],[19,13,20,13],[19,14,20,14],[19,15,20,15],[19,16,20,16],[19,25,20,25],[21,22,22,22],[21,23,22,23],[21,24,22,24],[21,25,22,25],[21,26,22,26],[21,8,22,8],[21,10,22,10],[21,11,22,11],[21,12,22,12],[21,13,22,13],[19,19,20,19],[19,20,20,20],[17,21,18,21],[17,22,18,22],[17,23,18,23],[19,12,20,12],[17,12,18,12],[17,13,18,13],[17,14,18,14],[17,15,18,15],[17,16,18,16],[17,17,18,17],[21,14,22,14],[21,15,22,15],[21,16,22,16],[21,17,22,17],[21,18,22,18],[21,19,22,19],[21,20,22,20],[21,21,22,21],[19,1,20,1],[19,2,20,2],[19,3,20,3],[19,4,20,4],[19,5,20,5],[19,6,20,6],[17,18,18,18],[17,1,18,1],[17,2,18,2],[17,3,18,3],[17,4,18,4],[17,5,18,5],[17,6,18,6],[17,7,18,7],[17,8,18,8],[19,17,20,17],[19,18,20,18],[19,7,20,7],[19,8,20,8],[19,9,20,9],[19,10,20,10],[19,11,20,11],[15,9,16,9],[15,10,16,10],[15,11,16,11],[15,12,16,12],[15,13,16,13],[17,9,18,9],[17,10,18,10],[17,11,18,11],[15,20,16,20],[17,25,18,25],[17,26,18,26],[17,19,18,19],[17,20,18,20],[15,24,16,24],[15,25,16,25],[15,26,16,26],[15,15,16,15],[15,16,16,16],[15,17,16,17],[15,18,16,18],[15,19,16,19],[17,24,18,24],[13,24,14,24],[13,25,14,25],[13,26,14,26],[15,21,16,21],[15,22,16,22],[15,23,16,23],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5],[15,6,16,6],[15,7,16,7],[15,8,16,8],[13,14,14,14],[13,15,14,15],[13,16,14,16],[13,17,14,17],[13,18,14,18],[13,19,14,19],[13,20,14,20],[13,21,14,21],[13,22,14,22],[15,14,16,14],[11,26,12,26],[13,1,14,1],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[13,6,14,6],[13,7,14,7],[11,7,12,7],[11,8,12,8],[11,5,12,5],[11,6,12,6],[11,21,12,21],[11,22,12,22],[11,23,12,23],[11,24,12,24],[11,13,12,13],[11,14,12,14],[11,15,12,15],[11,16,12,16],[11,25,12,25],[13,8,14,8],[13,9,14,9],[13,23,14,23],[13,10,14,10],[13,11,14,11],[13,12,14,12],[13,13,14,13],[11,19,12,19],[11,20,12,20],[11,18,12,18],[11,9,12,9],[11,10,12,10],[11,11,12,11],[11,12,12,12],[9,21,10,21],[9,6,10,6],[9,7,10,7],[9,8,10,8],[11,17,12,17],[7,6,8,6],[7,7,8,7],[7,8,8,8],[9,24,10,24],[9,9,10,9],[9,10,10,10],[9,11,10,11],[9,22,10,22],[9,23,10,23],[9,12,10,12],[9,13,10,13],[9,14,10,14],[9,15,10,15],[9,16,10,16],[9,17,10,17],[9,18,10,18],[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[7,24,8,24],[7,25,8,25],[7,26,8,26],[7,15,8,15],[7,16,8,16],[7,17,8,17],[7,18,8,18],[7,19,8,19],[7,20,8,20],[7,21,8,21],[9,25,10,25],[9,26,10,26],[7,5,8,5],[7,22,8,22],[7,23,8,23],[7,9,8,9],[7,10,8,10],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[9,19,10,19],[9,20,10,20],[5,8,6,8],[5,9,6,9],[3,1,4,1],[3,4,4,4],[3,5,4,5],[5,6,6,6],[5,7,6,7],[3,19,4,19],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[5,14,6,14],[5,15,6,15],[5,16,6,16],[3,2,4,2],[3,3,4,3],[5,1,6,1],[5,26,6,26],[5,20,6,20],[5,21,6,21],[5,22,6,22],[5,23,6,23],[5,24,6,24],[3,23,4,23],[3,24,4,24],[3,12,4,12],[5,17,6,17],[5,18,6,18],[5,19,6,19],[1,2,2,2],[1,3,1,26],[5,10,6,10],[5,11,6,11],[5,12,6,12],[5,13,6,13],[3,25,4,25],[3,26,4,26],[3,20,4,20],[3,6,4,6],[3,17,4,17],[3,18,4,18],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[5,25,6,25],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[3,21,4,21],[3,22,4,22],[29,1,30,1],[29,2,30,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[29,6,30,6],[29,7,30,7],[29,8,30,8],[29,9,30,9],[29,19,30,19],[29,20,30,20],[29,21,30,21],[29,22,30,22],[29,23,30,23],[29,24,30,24],[29,25,30,25],[29,26,30,26],[29,10,30,10],[29,11,30,11],[29,12,30,12],[29,13,30,13],[29,14,30,14],[29,15,30,15],[29,16,30,16],[29,17,30,17],[29,18,30,18]]}
[]
[null,null,"ATIVIDADES","CRONOGRAMA FÍSICO"]
[null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12","Mês 13","Mês 14","Mês 15","Mês 16","Mês 17","Mês 18","Mês 19","Mês 20","Mês 21","Mês 22","Mês 23","Mês 24"]
[null,1,"Diagnóstico Energético"]
[]
[null,{"$f":"B4+1","v":2},"Assinatura do contrato"]
[]
[null,{"$f":"B6+1","v":3},"Processo de segurança conforme normas EDP"]
[]
[null,{"$f":"B8+1","v":4}," Aquisição de equipamentos e materiais"]
[]
[null,{"$f":"B10+1","v":5},"Plano de M&V"]
[]
[null,{"$f":"B12+1","v":6},"Serviços de instalação - MOT"]
[]
[null,{"$f":"B14+1","v":7},"Descarte de materiais (EDP SP)"]
[]
[null,{"$f":"B16+1","v":8},"Relatório M&V"]
[]
[null,{"$f":"B18+1","v":9},"Marketing e divulgação (EDP SP)"]
[]
[null,{"$f":"B20+1","v":10},"Treinamento e capacitação"]
[]
[null,{"$f":"B22+1","v":11},"Transporte (EDP SP)"]
[]
[null,{"$f":"B24+1","v":12},"Relatório final"]
[]
[null,{"$f":"B26+1","v":13},"Auditoria contábil e financeira (EDP SP)"]
[]
[null,{"$f":"B28+1","v":14},"Mão de obra própria (EDP SP)"]

{"sheet":"Financeiro","index":46,"n_rows":37,"n_cols":29,"rows_kept":37,"cut":false,"hidden":false,"merged":[[27,1,28,1],[27,2,28,2],[31,1,33,1],[31,2,33,2],[34,1,36,1],[34,2,36,2],[29,1,30,1],[29,2,30,2],[25,28,26,28],[25,17,26,17],[25,18,26,18],[25,19,26,19],[25,20,26,20],[25,21,26,21],[25,27,26,27],[25,22,26,22],[25,23,26,23],[25,24,26,24],[25,25,26,25],[25,26,26,26],[25,3,26,3],[25,16,26,16],[25,5,26,5],[25,6,26,6],[25,7,26,7],[25,8,26,8],[25,9,26,9],[25,10,26,10],[25,11,26,11],[25,4,26,4],[25,12,26,12],[25,13,26,13],[25,14,26,14],[25,15,26,15],[23,1,24,1],[23,2,24,2],[25,1,26,1],[11,1,12,1],[11,2,12,2],[13,1,14,1],[13,2,14,2],[15,1,16,1],[15,2,16,2],[17,1,18,1],[17,2,18,2],[19,1,20,1],[19,2,20,2],[21,1,22,1],[21,2,22,2],[25,2,26,2],[5,1,6,1],[5,2,6,2],[7,1,8,1],[7,2,8,2],[9,1,10,1],[9,2,10,2],[1,2,2,2],[1,3,2,3],[1,4,1,27],[1,28,2,28],[3,1,4,1],[3,2,4,2],[29,3,30,3],[29,4,30,4],[29,5,30,5],[29,6,30,6],[29,7,30,7],[29,8,30,8],[29,9,30,9],[29,10,30,10],[29,11,30,11],[29,12,30,12],[29,13,30,13],[29,14,30,14],[29,15,30,15],[29,16,30,16],[29,17,30,17],[29,18,30,18],[29,19,30,19],[29,20,30,20],[29,21,30,21],[29,22,30,22],[29,28,30,28],[29,23,30,23],[29,24,30,24],[29,25,30,25],[29,26,30,26],[29,27,30,27]]}
[]
[null,null,"ATIVIDADES","Origem do\nRecurso","CRONOGRAMA FINANCEIRO (em R$)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total de custos\ndo projeto (em R$)"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12","Mês 13","Mês 14","Mês 15","Mês 16","Mês 17","Mês 18","Mês 19","Mês 20","Mês 21","Mês 22","Mês 23","Mês 24"]
[null,1,"Diagnóstico Energético","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E4:AB4)","v":0}]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E5:AB5)","v":0}]
[null,{"$f":"B4+1","v":2},"Assinatura do contrato","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6+1","v":3},"Processo de segurança conforme normas EDP","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B8+1","v":4}," Aquisição de equipamentos e materiais","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B10+1","v":5},"Plano de M&V","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B12+1","v":6},"Serviços de instalação - MOT","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B14+1","v":7},"Descarte de materiais (EDP SP)","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B16+1","v":8},"Relatório M&V","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B18+1","v":9},"Marketing e divulgação (EDP SP)","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B20+1","v":10},"Treinamento e capacitação","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B22+1","v":11},"Transporte (EDP SP)","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B24+1","v":12},"Relatório final","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E26:AB27)","v":0}]
[]
[null,{"$f":"B26+1","v":13},"Auditoria contábil e financeira (EDP SP)","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E28:AB28)","v":0}]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E29:AB29)","v":0}]
[null,{"$f":"B28+1","v":14},"Mão de obra própria (EDP SP)","PEE EDP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:AB31)","v":0}]
[]
[null,15,"Total mensal de custos do projeto","PEE EDP",{"$f":"SUMIF($D$4:$D$29,$D32,E$4:E$31)","v":0},{"$f":"SUMIF($D$4:$D$29,$D32,F$4:F$31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E32:AB32)","v":0}]
[null,null,null,"Contrapartida",{"$f":"SUMIF($D$4:$D$31,$D33,E$4:E$31)","v":0},{"$f":"SUMIF($D$4:$D$31,$D33,F$4:F$31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(E33:AB33)","v":0}]
[null,null,null,"Projeto",{"$f":"SUM(E32:E33)","v":0},{"$f":"SUM(F32:F33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC32:AC33)","v":0}]
[null,16,"Total acumulado de custos do projeto","PEE EDP",{"$f":"E32","v":0},{"$f":"E35+F32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB35","v":0}]
[null,null,null,"Contrapartida",{"$f":"E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AB36","v":0}]
[null,null,null,"Projeto",{"$f":"SUM(E35:E36)","v":0},{"$f":"SUM(F35:F36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC35:AC36)","v":0}]

{"sheet":"CálculosMateriais","index":47,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Células a preencher"]
[]
[null,"MATERIAL (descrição)"]
[null,"NCM (código)"]
[]
[null,null,"FORNECEDOR (incluir nome)","FORNECEDOR (incluir nome)","FORNECEDOR (incluir nome)"]
[null,"Preço de venda (com impostos) (R$)"]
[null,"ICMS (%)"]
[null,"PIS (%)"]
[null,"COFINS (%)"]
[null,"IPI (%)"]
[null,"ISS (%)"]
[null,"Valor ICMS (R$)",{"$f":"C8*(C9/(1+C9))","v":0},{"$f":"D8*(D9/(1+D9))","v":0},{"$f":"E8*(E9/(1+E9))","v":0},{"$f":"F8+#REF!","v":{"$error":"#REF!"}},{"$f":"G8+#REF!","v":{"$error":"#REF!"}},{"$f":"H8+#REF!","v":{"$error":"#REF!"}},{"$f":"I8+#REF!","v":{"$error":"#REF!"}},{"$f":"J8+#REF!","v":{"$error":"#REF!"}}]
[null,"Valor PIS (R$)",{"$f":"(C8 - (C8*(C9/(1+C9))))*C10","v":0},{"$f":"(D8 - (D8*(D9/(1+D9))))*D10","v":0},{"$f":"(E8 - (E8*(E9/(1+E9))))*E10","v":0}]
[null,"Valor COFINS (R$)",{"$f":"(C8 - (C8*(C9/(1+C9))))*C11","v":0},{"$f":"(D8 - (D8*(D9/(1+D9))))*D11","v":0},{"$f":"(E8 - (E8*(E9/(1+E9))))*E11","v":0}]
[null,"Valor IPI (R$)",{"$f":"(C8 - (C8*(C9/(1+C9))))*C12","v":0},{"$f":"(D8 - (D8*(D9/(1+D9))))*D12","v":0},{"$f":"(E8 - (E8*(E9/(1+E9))))*E12","v":0}]
[null,"Valor ISS (R$)",{"$f":"(C8 - (C8*(C9/(1+C9))))*C13","v":0},{"$f":"(D8 - (D8*(D9/(1+D9))))*D13","v":0},{"$f":"(E8 - (E8*(E9/(1+E9))))*E13","v":0}]
[null,"Valor Líquido do Material (R$)",{"$f":"C8-(C14+C15+C16+C17+C18)","v":0},{"$f":"D8-(D14+D15+D16+D17+D18)","v":0},{"$f":"E8-(E14+E15+E16+E17+E18)","v":0}]
[null,"Total de Tributos (R$)",{"$f":"C8-C19","v":0},{"$f":"D8-D19","v":0},{"$f":"E8-E19","v":0}]