{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["DADOS","INSUMOS","PO","CFF","ABC"],"not_rendered":{"charts":0,"images":18,"macros":1,"external_links":0,"defined_names":69,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DADOS","index":0,"n_rows":147,"n_cols":24,"rows_kept":147,"cut":false,"hidden":false,"merged":[[35,0,35,23],[23,9,23,19],[8,0,8,23],[18,0,18,23],[10,0,10,23],[12,0,12,23],[23,0,23,1],[22,2,22,8],[23,2,23,8],[28,0,28,1],[14,0,14,23],[22,20,22,23],[20,0,20,23],[25,20,25,23],[33,6,33,9],[28,4,28,18],[49,0,49,23],[51,0,51,23],[50,0,50,23],[37,0,37,23],[38,0,38,23],[40,0,40,23],[45,0,45,23],[43,0,43,23],[57,0,57,23],[55,0,55,23],[56,0,56,23],[54,0,54,23],[144,0,144,4],[61,0,61,23],[63,0,63,23],[62,0,62,23],[64,0,64,23],[66,0,66,23],[146,1,146,4],[41,0,41,23],[34,0,34,23],[39,0,39,23],[145,7,145,10],[144,6,144,10],[58,0,58,23],[59,0,59,23],[67,0,67,23],[65,0,65,23],[47,0,47,23],[48,0,48,23],[68,0,68,23],[53,0,53,23],[46,0,46,23],[52,0,52,23],[29,4,29,18],[32,1,32,4],[0,1,1,23],[22,9,22,19],[22,0,22,1],[25,9,25,19],[26,20,26,23],[28,2,28,3],[4,0,4,23],[146,7,146,10],[23,20,23,23],[16,0,16,23],[29,0,29,1],[3,0,3,23],[6,0,6,23],[145,1,145,4],[32,6,32,9],[33,1,33,4],[60,0,60,23],[26,9,26,19],[25,0,25,8],[26,0,26,8],[31,0,31,4],[31,5,31,9],[29,2,29,3]]}
[null,"TRABALHO SOCIAL: PO - Planilha Orçamentária / CFF - Cronograma Físico Financeiro"]
[]
[]
["INSTRUÇÕES DE USO E PREENCHIMENTO"]
["(NÃO IMPRIMIR ESTA ABA)"]
[]
["1. Este documento somente pode ser utilizado nas versões do Excel 2003 ou superior. Não deve ser utilizado versões do BROffice. O Documento deve ser salvo SOMENTE em extensão habilitada para macros (.xls ou .xlsm). Se o documento for salvo na extensão .xlsx, o arquivo será INUTILIZADO. "]
[]
["2. Para funcionamento pleno desse arquivo, a Segurança de Macros do Excel deve ser habilitada."]
[]
["2.1  Na Versão Excel 2003, selecione na Faixa de Opções: Ferramentas --> Macro --> Segurança --> Na aba Nível de Segurança selecione a Opção \"Baixo\" --> Clique em OK --> Feche e abra o Excel novamente para utilizar a Planilha."]
[]
["2.2 Na Versão Excel 2007 ou superior, selecione na Faixa de Opções: Arquivo --> Opções --> Central de Confiabilidade --> Configurações da Central de Confiabilidade --> Configurações de Macro --> Habilitar todas as Macros --> Clique em OK --> Feche e abra o excel novamente para utilizar a Planilha."]
[]
["3. O Preenchimento deve ser feito somente nas células em amarelo. As outras células são de preenchimento Automático."]
[]
["4. Ordem de Preenchimento"]
[]
["4.1. na Aba DADOS"]
[]
["4.1.1. Preencha os dados abaixo:"]
[]
["Nº OPERAÇÃO",null,"PROGRAMA",null,null,null,null,null,null,"PROPONENTE / TOMADOR",null,null,null,null,null,null,null,null,null,null,"MUNICÍPIO / UF"]
["029.263-90/2010",null,"Saneamento para Todos",null,null,null,null,null,null,"COMUSA Serviço de Água e Esgoto de Novo Hamburgo",null,null,null,null,null,null,null,null,null,null,"Novo Hamburgo"]
[]
["OBJETO DO CONTRATO",null,null,null,null,null,null,null,null,"OBJETO DO TRABALHO SOCIAL",null,null,null,null,null,null,null,null,null,null,"REGIME DE EXECUÇÃO DO TS"]
["Saneamento para Todos - Sistema de Esgotamento Sanitário da bacia do Arroio Luiz Rau",null,null,null,null,null,null,null,null,"Reprogramação da fase de conclusão da ETE e obras",null,null,null,null,null,null,null,null,null,null,"Administração Indireta"]
[]
["DATA BASE",null,"DATA INÍCIO",null,"EXECUTOR DO TRABALHO SOCIAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DI 1","DI 2","DI 3","DI 4","DI 5"]
["2022-03-01",null,"2022-09-01",null,"Comusa Serviço de Água e Esgoto de Novo Hamburgo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[]
["RESPONSÁVEL TÉCNICO",null,null,null,null,"REPRESENTANTE DO PROPONENTE"]
["NOME:","Gabriele Mussatto Paim",null,null,null,"NOME:","Andrea Claudia Braun"]
["CARGO:","Assistente Social",null,null,null,"CARGO:","Diretora Geral"]
[]
["4.2. na Aba Insumos:"]
[]
["4.2.1. Os insumos serão divididos em Recursos Humanos / Recursos Materiais / Serviços Terceiros."]
["4.2.2. A aba insumos vem com uma linha de cada insumo, sendo possível adicionar mais através dos botões no cabeçalho"]
["4.2.2.1. Escolha o tipo de insumo a ser adicionado e clique em adicionar, uma nova linha aparecerá na tabela."]
["4.2.2.2. A ordem dos itens nesta etapa não é importante."]
["4.2.3. Cadastre todos os insumos pertinentes ao orçamento."]
[]
["4.3. na Aba PO (Planilha Orçamentária):"]
[]
["4.3.1. O orçamento segue uma estrutura de níveis, que agrupa os insumos e totaliza seus valores:"]
["Ação"]
["└  Ativ. Nível 1"]
["└  Ativ. Nível 2"]
["└  Ativ. Nível 3"]
["4.3.2. Os insumos podem estar dentro de qualquer nível."]
["4.3.3. A primeira linha do orçamento já vem inserida, pois é obrigatório iniciar com o maior nível: Ação."]
["4.3.3.1. Deve ser preenchido o nome da primeira ação diretamente na linha do orçamento."]
["4.3.4. A inclusão das demais linhas no orçamento pode ser feita clicando-se no botão \"Editar Planilha\" ou através do atalho de teclado CTRL + i"]
["4.3.4.1. A janela que se abre ao editar planilha possui 3 abas que permitem adicionar Insumo, adicionar Nível (ver 4.3.1) ou Reorganizar a planilha orçamentária."]
["4.3.4.2. Na aba adicionar insumo, é possível digitar no campo \"Pesquisa\" para encontrar o insumo na lista de insumos cadastrados. Pode-se apertar \"Enter\" duas vezes quando o insumo for o primeiro da lista de resultados, ou selecionar o insumo na lista e clicar em \"Adicionar\". Por padrão o insumo é inserido na linha abaixo da célula selecionada antes de abrir a janela Editar, mas pode ser mudado alterando o campo \"Depois da Linha\"."]
["4.3.4.2. Na aba adicionar nível, deve-se especificar o nível a ser adicionado (ver 4.3.1), sua descrição e a posição de inserção. Por padrão o nível é inserido na linha abaixo da célula selecionada ao abrir a janela Editar."]
["4.3.4.3. Na aba reorganizar, é possível excluir, mover ou copiar linhas do orçamento."]
["4.3.5. Depois de incluído o insumo, é possível entrar a quantidade diretamente na planilha orçamentária."]
["4.3.6. Por padrão os insumos adotam a composição de Despesa Indireta 1. Na coluna \"DI\" é possível escolher outra composição ou entrar diretamente com o valor da DI para aquele insumo."]
["4.3.7. As colunas NÍVEL, FONTE, TIPO, CÓDIGO, DESCRIÇÃO, UNIDADE e CUSTO UNITÁRIO são trazidas da aba INSUMOS ou da informação cadastrada ao adicionar a linha."]
["4.3.8. As colunas QUANTIDADE e DI são entradas pelo usuário diretamente na PO."]
["4.3.9. As colunas ITEM, PREÇO UNITÁRIO, PREÇO TOTAL são calculadas automaticamente."]
[]
["4.4. na Aba CFF (Cronograma Físico-Financeiro):"]
[]
["4.4.1. Preencha a data de início do TS na aba Dados."]
["4.4.2. Preencha as porcentagens previstas por parcela para cada ação/meta ou atividade."]
["4.4.3. Para atualizar o Cronograma conforme o Orçamento e incluir ou excluir parcelas, utilize o botão EDITAR / ATUALIZAR CRONOGRAMA."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Responsável Técnico",null,null,null,null,null,"Representante do Proponente"]
["Nome:",{"$f":"B33","v":"Gabriele Mussatto Paim"},null,null,null,null,"Nome:",{"$f":"G33","v":"Andrea Claudia Braun"}]
["Cargo:",{"$f":"B34","v":"Assistente Social"},null,null,null,null,"Cargo:",{"$f":"G34","v":"Diretora Geral"}]

{"sheet":"INSUMOS","index":1,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,1,2,6]]}
[2]
[{"$f":"CHOOSE(A1,\"Rec. Humanos\",\"Rec. Materiais\",\"Serv. Terc.\")","v":"Rec. Materiais"}]
[{"$f":"MATCH(A2,OFFSET(Banco,0,1,,1),0)+ROW(Banco)+COUNTIF(OFFSET(Banco,0,1,,1),Banco.Opção)-1","v":18},"Banco de Insumos\n(Esta aba não precisa ser impressa)"]
[null,"TIPO","CÓDIGO","FONTE","DESCRIÇÃO","UNIDADE","CUSTO"]
[{"$f":"B5&\"-\"&C5","v":"-000"},null,{"$f":"TEXT(COUNTIF(OFFSET(Banco,1,1,ROW(C5)-ROW(Banco),1),B5),\"000\")","v":"000"}]
["Rec. Humanos-001","Rec. Humanos","001","CFESS","Mobilizador social (assitente social graduação)","H/t",157.29]
["Rec. Humanos-002","Rec. Humanos","002","CFESS","Assistente social (assistente social graduação)","H/t",157.29]
["Rec. Humanos-003","Rec. Humanos","003","CFESS","Analista pesquisa, consultor social (assistente social mestrado)","H/t",222.41]
["Rec. Humanos-004","Rec. Humanos","004","FIPE Salariômetro","Designer júnior (CBO 239435 - Designer educacional, RS)","H/t",49.48]
[{"$f":"B10&\"-\"&C10","v":"Rec. Humanos-005"},"Rec. Humanos",{"$f":"TEXT(COUNTIF(OFFSET(Banco,1,1,ROW(C10)-ROW(Banco),1),B10),\"000\")","v":"005"},"FIPE Salariômetro","Profissional da área de comunicação, relações públicas (CBO 142325 - Relações públicas)","H/t",35.42]
[{"$f":"B11&\"-\"&C11","v":"Rec. Humanos-006"},"Rec. Humanos",{"$f":"TEXT(COUNTIF(OFFSET(Banco,1,1,ROW(C11)-ROW(Banco),1),B11),\"000\")","v":"006"},"FIPE Salariômetro","Assistente (CBO 411010 - Assistente administrativo)","H/t",24.76]
["Rec. Materiais-001","Rec. Materiais","001","Sites empresas","Deslocamento (veículo, combustível, alimentação)","Diária",271.22000000000003]
["Rec. Materiais-002","Rec. Materiais","002","Sites empresas","Kit de registrro de atividades e eventos","Diária",9.17]
["Rec. Materiais-003","Rec. Materiais","003","Sites empresas","Folder para material de apoio (150 unidades)","Pacote",573.29999999999995]
["Rec. Materiais-004","Rec. Materiais","004","Sites empresas","Impressão laser colorida","Página",3]
["Rec. Materiais-005","Rec. Materiais","005","Sites empresas","Locação de tenda articulada 3x3 metros","Diária",200]
[{"$f":"B17&\"-\"&C17","v":"Rec. Materiais-006"},"Rec. Materiais",{"$f":"TEXT(COUNTIF(OFFSET(Banco,1,1,ROW(C17)-ROW(Banco),1),B17),\"000\")","v":"006"},"Sites empresas","Mesa plástica desmontável com 4 cadeiras branco","Conjunto",443.99]
[{"$f":"B18&\"-\"&C18","v":"Serv. Terc.-001"},"Serv. Terc.","001","Verba arbitrada","Contratação de oficineiros e artistas conforme demanda","Evento",3000]
[{"$f":"B19&\"-\"&C19","v":"Serv. Terc.-002"},"Serv. Terc.","002"]
[{"$f":"B20&\"-\"&C20","v":"Serv. Terc.-003"},"Serv. Terc.","003"]
[{"$f":"B21&\"-\"&C21","v":"Serv. Terc.-004"},"Serv. Terc.","004"]
[{"$f":"B22&\"-\"&C22","v":"Serv. Terc.-005"},"Serv. Terc.","005"]

{"sheet":"PO","index":2,"n_rows":102,"n_cols":27,"rows_kept":102,"cut":false,"hidden":false,"merged":[[92,10,94,20],[100,10,100,13],[97,10,97,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PO - PLANILHA ORÇAMENTÁRIA",null,null,null,null,null,"Grau de Sigilo"]
[null,"LOTE","Ação","AtivNível 1","AtivNível 2","AtivNível 3","Insumo",null,null,null,null,null,null,null,"TS - TRABALHO SOCIAL",null,null,null,null,null,"#PUBLICO"]
[]
["Nmax"]
[{"$f":"MAX($A$11:$A$91)","v":3}]
[]
[]
[]
["Nível","Altura","n1","n2","n3","n4","n5","Czero","Cnível","Nível","Item","Fonte","Tipo","Código","Descrição","Unidade","Quantidade","Custo Unitário (R$)","DI\n(%)","Preço Unitário (R$)","Preço Total\n(R$)",null,"Lista Crono","Concatenação Fonte-Código","BancoRef",null,"Valor DI"]
[{"$f":"CHOOSE(1+LOG(1+2*(J10=$C$2)+4*(J10=$D$2)+8*(J10=$E$2)+16*(J10=$F$2)+32*(J10=$G$2),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A10=\"S\",A10=0),0,IF(ISERROR(I10),H10,SMALL(H10:I10,1)))","v":0},{"$f":"IF($A10=1,OFFSET(C10,-1,0)+1,OFFSET(C10,-1,0))","v":"n1"},{"$f":"IF($A10=1,0,IF($A10=2,OFFSET(D10,-1,0)+1,OFFSET(D10,-1,0)))","v":"n2"},{"$f":"IF(AND($A10<=2,$A10<>0),0,IF($A10=3,OFFSET(E10,-1,0)+1,OFFSET(E10,-1,0)))","v":"n3"},{"$f":"IF(AND($A10<=3,$A10<>0),0,IF($A10=4,OFFSET(F10,-1,0)+1,OFFSET(F10,-1,0)))","v":"n4"},{"$f":"IF(AND($A10<=4,$A10<>0),0,IF($A10=\"S\",OFFSET(G10,-1,0)+1,OFFSET(G10,-1,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(OR($A10=\"S\",$A10=0),0,MATCH(0,OFFSET($B10,1,$A10,ROW($A$91)-ROW($A10)),0))","v":0},{"$f":"IF(OR($A10=\"S\",$A10=0),0,MATCH(OFFSET($B10,0,$A10)+1,OFFSET($B10,1,$A10,ROW($A$91)-ROW($A10)),0))","v":0},"Insumo",{"$f":"IF($A10=0,\"-\",CONCATENATE(C10&\".\",IF(AND($A$5>=2,$A10>=2),D10&\".\",\"\"),IF(AND($A$5>=3,$A10>=3),E10&\".\",\"\"),IF(AND($A$5>=4,$A10>=4),F10&\".\",\"\"),IF($A10=\"S\",G10&\".\",\"\")))","v":{"$error":"#VALUE!"}},{"$f":"IF(NOT(ISERROR($Y10)),IF($Y10<>FALSE,INDEX(Banco,$Y10,4),\"\"),\"\")","v":""},null,null,{"$f":"IF(NOT(ISERROR($Y10)),IF($Y10<>FALSE,INDEX(Banco,$Y10,5),\"\"),\"\")","v":""},{"$f":"IF(NOT(ISERROR($Y10)),IF($Y10<>FALSE,INDEX(Banco,$Y10,6),\"\"),\"\")","v":""},null,{"$f":"IF(NOT(ISERROR($Y10)),IF($Y10<>FALSE,INDEX(Banco,$Y10,7),0),0)","v":0},"DI 1",{"$f":"IF($J10=$G$2,ROUND(ROUND($R10,2)*IF($R$9=\"Preço Unitário (R$)\",1,1+$AA10),2),0)","v":0},{"$f":"IF($A10=\"S\",VTOTAL1,IF($A10=0,0,ROUND(SomaAgrup,2)))","v":0},null,{"$f":"IF(OR($A10=0,$A10=\"S\",$A10>CFF!$A$9),\"\",MAX(W$11:OFFSET(W10,-1,0))+1)","v":""},{"$f":"IF(AND($J10=$G$2,$N10<>\"\",$M10<>\"\"),CONCATENATE($M10,\"-\",$N10))","v":false},{"$f":"IF(X10<>FALSE,MATCH(X10,OFFSET(Banco,0,0,,1),0))","v":false},null,{"$f":"IF($J10=$G$2,ROUND(IF(ISNUMBER(S10),S10,IF(LEFT(S10,2)=\"DI\",HLOOKUP(S10,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[0,{"$f":"COUNTA(OFFSET(B11,1,0):B$91)","v":79},null,null,null,null,null,null,null,"TOTAL",0,null,null,null,"TOTAL",null,null,null,null,null,{"$f":"SUMIF(OFFSET($J11,1,0,ROW(U91)-ROW(U11)-1),$G$2,OFFSET(U11,1,0,ROW(U91)-ROW(U11)-1))","v":535116.86999999988},null,0]
[{"$f":"CHOOSE(1+LOG(1+2*(J12=$C$2)+4*(J12=$D$2)+8*(J12=$E$2)+16*(J12=$F$2)+32*(J12=$G$2),2),0,1,2,3,4,\"S\")","v":1},{"$f":"IF(OR(A12=\"S\",A12=0),0,IF(ISERROR(I12),H12,SMALL(H12:I12,1)))","v":8},{"$f":"IF($A12=1,OFFSET(C12,-1,0)+1,OFFSET(C12,-1,0))","v":1},{"$f":"IF($A12=1,0,IF($A12=2,OFFSET(D12,-1,0)+1,OFFSET(D12,-1,0)))","v":0},{"$f":"IF(AND($A12<=2,$A12<>0),0,IF($A12=3,OFFSET(E12,-1,0)+1,OFFSET(E12,-1,0)))","v":0},{"$f":"IF(AND($A12<=3,$A12<>0),0,IF($A12=4,OFFSET(F12,-1,0)+1,OFFSET(F12,-1,0)))","v":0},{"$f":"IF(AND($A12<=4,$A12<>0),0,IF($A12=\"S\",OFFSET(G12,-1,0)+1,OFFSET(G12,-1,0)))","v":0},{"$f":"IF(OR($A12=\"S\",$A12=0),0,MATCH(0,OFFSET($B12,1,$A12,ROW($A$91)-ROW($A12)),0))","v":79},{"$f":"IF(OR($A12=\"S\",$A12=0),0,MATCH(OFFSET($B12,0,$A12)+1,OFFSET($B12,1,$A12,ROW($A$91)-ROW($A12)),0))","v":8},"Ação",{"$f":"IF($A12=0,\"-\",CONCATENATE(C12&\".\",IF(AND($A$5>=2,$A12>=2),D12&\".\",\"\"),IF(AND($A$5>=3,$A12>=3),E12&\".\",\"\"),IF(AND($A$5>=4,$A12>=4),F12&\".\",\"\"),IF($A12=\"S\",G12&\".\",\"\")))","v":"1."},{"$f":"IF(NOT(ISERROR($Y12)),IF($Y12<>FALSE,INDEX(Banco,$Y12,4),\"\"),\"\")","v":""},null,null,"Mapeamento dos públicos alvo do TTS",{"$f":"IF(NOT(ISERROR($Y12)),IF($Y12<>FALSE,INDEX(Banco,$Y12,6),\"\"),\"\")","v":""},null,{"$f":"IF(NOT(ISERROR($Y12)),IF($Y12<>FALSE,INDEX(Banco,$Y12,7),0),0)","v":0},"DI 1",{"$f":"IF($J12=$G$2,ROUND(ROUND($R12,2)*IF($R$9=\"Preço Unitário (R$)\",1,1+$AA12),2),0)","v":0},{"$f":"IF($A12=\"S\",VTOTAL1,IF($A12=0,0,ROUND(SomaAgrup,2)))","v":96324.04},null,{"$f":"IF(OR($A12=0,$A12=\"S\",$A12>CFF!$A$9),\"\",MAX(W$11:OFFSET(W12,-1,0))+1)","v":1},{"$f":"IF(AND($J12=$G$2,$N12<>\"\",$M12<>\"\"),CONCATENATE($M12,\"-\",$N12))","v":false},{"$f":"IF(X12<>FALSE,MATCH(X12,OFFSET(Banco,0,0,,1),0))","v":false},null,{"$f":"IF($J12=$G$2,ROUND(IF(ISNUMBER(S12),S12,IF(LEFT(S12,2)=\"DI\",HLOOKUP(S12,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[2,5,1,1,0,0,0,7,5,"AtivNível 1","1.1.","",null,null,"Caracterização da população de entorno das obras, mapeamento dos equipamentos públicos, das organizações, dos programas em atividade e da população em situação de vulnerabilidade social na microbacia beneficiária da ETE Luiz Rau","",null,0,"DI 1",0,68523.039999999994,null,{"$f":"IF(OR($A13=0,$A13=\"S\",$A13>CFF!$A$9),\"\",MAX(W$11:OFFSET(W13,-1,0))+1)","v":2},false,false,null,{"$f":"IF($J13=$G$2,ROUND(IF(ISNUMBER(S13),S13,IF(LEFT(S13,2)=\"DI\",HLOOKUP(S13,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,1,1,0,0,1,0,0,"Insumo","1.1.0.1.","CFESS","Rec. Humanos","001",{"$f":"IF(NOT(ISERROR($Y14)),IF($Y14<>FALSE,INDEX(Banco,$Y14,5),\"\"),\"\")","v":"Mobilizador social (assitente social graduação)"},"H/t",160,157.29,"DI 1",196.61,31457.599999999999,null,{"$f":"IF(OR($A14=0,$A14=\"S\",$A14>CFF!$A$9),\"\",MAX(W$11:OFFSET(W14,-1,0))+1)","v":""},"Rec. Humanos-001",3,null,{"$f":"IF($J14=$G$2,ROUND(IF(ISNUMBER(S14),S14,IF(LEFT(S14,2)=\"DI\",HLOOKUP(S14,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,1,1,0,0,2,0,0,"Insumo","1.1.0.2.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y15)),IF($Y15<>FALSE,INDEX(Banco,$Y15,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",160,157.29,"DI 1",196.61,31457.599999999999,null,{"$f":"IF(OR($A15=0,$A15=\"S\",$A15>CFF!$A$9),\"\",MAX(W$11:OFFSET(W15,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J15=$G$2,ROUND(IF(ISNUMBER(S15),S15,IF(LEFT(S15,2)=\"DI\",HLOOKUP(S15,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,1,1,0,0,3,0,0,"Insumo","1.1.0.3.","Sites empresas","Rec. Materiais","001",{"$f":"IF(NOT(ISERROR($Y16)),IF($Y16<>FALSE,INDEX(Banco,$Y16,5),\"\"),\"\")","v":"Deslocamento (veículo, combustível, alimentação)"},"Diária",16,271.22000000000003,"DI 1",339.03,5424.48,null,{"$f":"IF(OR($A16=0,$A16=\"S\",$A16>CFF!$A$9),\"\",MAX(W$11:OFFSET(W16,-1,0))+1)","v":""},"Rec. Materiais-001",9,null,{"$f":"IF($J16=$G$2,ROUND(IF(ISNUMBER(S16),S16,IF(LEFT(S16,2)=\"DI\",HLOOKUP(S16,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,1,1,0,0,4,0,0,"Insumo","1.1.0.4.","Sites empresas","Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y17)),IF($Y17<>FALSE,INDEX(Banco,$Y17,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},"Diária",16,9.17,"DI 1",11.46,183.36,null,{"$f":"IF(OR($A17=0,$A17=\"S\",$A17>CFF!$A$9),\"\",MAX(W$11:OFFSET(W17,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J17=$G$2,ROUND(IF(ISNUMBER(S17),S17,IF(LEFT(S17,2)=\"DI\",HLOOKUP(S17,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,2,1,2,0,0,0,2,9,"AtivNível 1","1.2.","",null,null,"Relatório de Mapeamento Social","",null,0,"DI 1",0,27801,null,{"$f":"IF(OR($A18=0,$A18=\"S\",$A18>CFF!$A$9),\"\",MAX(W$11:OFFSET(W18,-1,0))+1)","v":3},false,false,null,{"$f":"IF($J18=$G$2,ROUND(IF(ISNUMBER(S18),S18,IF(LEFT(S18,2)=\"DI\",HLOOKUP(S18,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,1,2,0,0,1,0,0,"Insumo","1.2.0.1.","CFESS","Rec. Humanos","003",{"$f":"IF(NOT(ISERROR($Y19)),IF($Y19<>FALSE,INDEX(Banco,$Y19,5),\"\"),\"\")","v":"Analista pesquisa, consultor social (assistente social mestrado)"},"H/t",100,222.41,"DI 1",278.01,27801,null,{"$f":"IF(OR($A19=0,$A19=\"S\",$A19>CFF!$A$9),\"\",MAX(W$11:OFFSET(W19,-1,0))+1)","v":""},"Rec. Humanos-003",5,null,{"$f":"IF($J19=$G$2,ROUND(IF(ISNUMBER(S19),S19,IF(LEFT(S19,2)=\"DI\",HLOOKUP(S19,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[1,14,2,0,0,0,0,71,14,"Ação","2.","",null,null,"Implementação de estratégia de comunicação do Projeto","",null,0,"DI 1",0,89907.8,null,{"$f":"IF(OR($A20=0,$A20=\"S\",$A20>CFF!$A$9),\"\",MAX(W$11:OFFSET(W20,-1,0))+1)","v":4},false,false,null,{"$f":"IF($J20=$G$2,ROUND(IF(ISNUMBER(S20),S20,IF(LEFT(S20,2)=\"DI\",HLOOKUP(S20,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[2,2,2,1,0,0,0,13,2,"AtivNível 1","2.1.","",null,null,"Elaboração de base para peças de comunicação de multimídia","",null,0,"DI 1",0,6185,null,{"$f":"IF(OR($A21=0,$A21=\"S\",$A21>CFF!$A$9),\"\",MAX(W$11:OFFSET(W21,-1,0))+1)","v":5},false,false,null,{"$f":"IF($J21=$G$2,ROUND(IF(ISNUMBER(S21),S21,IF(LEFT(S21,2)=\"DI\",HLOOKUP(S21,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,2,1,0,0,1,0,0,"Insumo","2.1.0.1.","FIPE Salariômetro","Rec. Humanos","004",{"$f":"IF(NOT(ISERROR($Y22)),IF($Y22<>FALSE,INDEX(Banco,$Y22,5),\"\"),\"\")","v":"Designer júnior (CBO 239435 - Designer educacional, RS)"},"H/t",100,49.48,"DI 1",61.85,6185,null,{"$f":"IF(OR($A22=0,$A22=\"S\",$A22>CFF!$A$9),\"\",MAX(W$11:OFFSET(W22,-1,0))+1)","v":""},"Rec. Humanos-004",6,null,{"$f":"IF($J22=$G$2,ROUND(IF(ISNUMBER(S22),S22,IF(LEFT(S22,2)=\"DI\",HLOOKUP(S22,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,4,2,2,0,0,0,11,4,"AtivNível 1","2.2.","",null,null,"Elaboração de 10 peças de comunicação ao longo do projeto","",null,0,"DI 1",0,37531.300000000003,null,{"$f":"IF(OR($A23=0,$A23=\"S\",$A23>CFF!$A$9),\"\",MAX(W$11:OFFSET(W23,-1,0))+1)","v":6},false,false,null,{"$f":"IF($J23=$G$2,ROUND(IF(ISNUMBER(S23),S23,IF(LEFT(S23,2)=\"DI\",HLOOKUP(S23,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,2,2,0,0,1,0,0,"Insumo","2.2.0.1.","FIPE Salariômetro","Rec. Humanos","004",{"$f":"IF(NOT(ISERROR($Y24)),IF($Y24<>FALSE,INDEX(Banco,$Y24,5),\"\"),\"\")","v":"Designer júnior (CBO 239435 - Designer educacional, RS)"},"H/t",400,49.48,"DI 1",61.85,24740,null,{"$f":"IF(OR($A24=0,$A24=\"S\",$A24>CFF!$A$9),\"\",MAX(W$11:OFFSET(W24,-1,0))+1)","v":""},"Rec. Humanos-004",6,null,{"$f":"IF($J24=$G$2,ROUND(IF(ISNUMBER(S24),S24,IF(LEFT(S24,2)=\"DI\",HLOOKUP(S24,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,2,2,0,0,2,0,0,"Insumo","2.2.0.2.","Sites empresas","Rec. Materiais","003",{"$f":"IF(NOT(ISERROR($Y25)),IF($Y25<>FALSE,INDEX(Banco,$Y25,5),\"\"),\"\")","v":"Folder para material de apoio (150 unidades)"},"Pacote",10,573.29999999999995,"DI 1",716.63,7166.3,null,{"$f":"IF(OR($A25=0,$A25=\"S\",$A25>CFF!$A$9),\"\",MAX(W$11:OFFSET(W25,-1,0))+1)","v":""},"Rec. Materiais-003",11,null,{"$f":"IF($J25=$G$2,ROUND(IF(ISNUMBER(S25),S25,IF(LEFT(S25,2)=\"DI\",HLOOKUP(S25,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,2,2,0,0,3,0,0,"Insumo","2.2.0.3.","Sites empresas","Rec. Materiais","004",{"$f":"IF(NOT(ISERROR($Y26)),IF($Y26<>FALSE,INDEX(Banco,$Y26,5),\"\"),\"\")","v":"Impressão laser colorida"},"Página",1500,3,"DI 1",3.75,5625,null,{"$f":"IF(OR($A26=0,$A26=\"S\",$A26>CFF!$A$9),\"\",MAX(W$11:OFFSET(W26,-1,0))+1)","v":""},"Rec. Materiais-004",12,null,{"$f":"IF($J26=$G$2,ROUND(IF(ISNUMBER(S26),S26,IF(LEFT(S26,2)=\"DI\",HLOOKUP(S26,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,5,2,3,0,0,0,7,5,"AtivNível 1","2.3.","",null,null,"Definição e implementação de estratégia de comunicação","",null,0,"DI 1",0,40877.9,null,{"$f":"IF(OR($A27=0,$A27=\"S\",$A27>CFF!$A$9),\"\",MAX(W$11:OFFSET(W27,-1,0))+1)","v":7},false,false,null,{"$f":"IF($J27=$G$2,ROUND(IF(ISNUMBER(S27),S27,IF(LEFT(S27,2)=\"DI\",HLOOKUP(S27,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,2,3,0,0,1,0,0,"Insumo","2.3.0.1.","FIPE Salariômetro","Rec. Humanos","005",{"$f":"IF(NOT(ISERROR($Y28)),IF($Y28<>FALSE,INDEX(Banco,$Y28,5),\"\"),\"\")","v":"Profissional da área de comunicação, relações públicas (CBO 142325 - Relações públicas)"},"H/t",400,35.42,"DI 1",44.28,17712,null,{"$f":"IF(OR($A28=0,$A28=\"S\",$A28>CFF!$A$9),\"\",MAX(W$11:OFFSET(W28,-1,0))+1)","v":""},"Rec. Humanos-005",7,null,{"$f":"IF($J28=$G$2,ROUND(IF(ISNUMBER(S28),S28,IF(LEFT(S28,2)=\"DI\",HLOOKUP(S28,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,2,3,0,0,2,0,0,"Insumo","2.3.0.2.","CFESS","Rec. Humanos","001",{"$f":"IF(NOT(ISERROR($Y29)),IF($Y29<>FALSE,INDEX(Banco,$Y29,5),\"\"),\"\")","v":"Mobilizador social (assitente social graduação)"},"H/t",100,157.29,"DI 1",196.61,19661,null,{"$f":"IF(OR($A29=0,$A29=\"S\",$A29>CFF!$A$9),\"\",MAX(W$11:OFFSET(W29,-1,0))+1)","v":""},"Rec. Humanos-001",3,null,{"$f":"IF($J29=$G$2,ROUND(IF(ISNUMBER(S29),S29,IF(LEFT(S29,2)=\"DI\",HLOOKUP(S29,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,2,3,0,0,3,0,0,"Insumo","2.3.0.3.","Sites empresas","Rec. Materiais","001",{"$f":"IF(NOT(ISERROR($Y30)),IF($Y30<>FALSE,INDEX(Banco,$Y30,5),\"\"),\"\")","v":"Deslocamento (veículo, combustível, alimentação)"},"Diária",10,271.22000000000003,"DI 1",339.03,3390.3,null,{"$f":"IF(OR($A30=0,$A30=\"S\",$A30>CFF!$A$9),\"\",MAX(W$11:OFFSET(W30,-1,0))+1)","v":""},"Rec. Materiais-001",9,null,{"$f":"IF($J30=$G$2,ROUND(IF(ISNUMBER(S30),S30,IF(LEFT(S30,2)=\"DI\",HLOOKUP(S30,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,2,3,0,0,4,0,0,"Insumo","2.3.0.4.","Sites empresas","Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y31)),IF($Y31<>FALSE,INDEX(Banco,$Y31,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},"Diária",10,9.17,"DI 1",11.46,114.6,null,{"$f":"IF(OR($A31=0,$A31=\"S\",$A31>CFF!$A$9),\"\",MAX(W$11:OFFSET(W31,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J31=$G$2,ROUND(IF(ISNUMBER(S31),S31,IF(LEFT(S31,2)=\"DI\",HLOOKUP(S31,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,2,2,4,0,0,0,2,38,"AtivNível 1","2.4.","",null,null,"Monitoramento de resultados de comunicação","",null,0,"DI 1",0,5313.6,null,{"$f":"IF(OR($A32=0,$A32=\"S\",$A32>CFF!$A$9),\"\",MAX(W$11:OFFSET(W32,-1,0))+1)","v":8},false,false,null,{"$f":"IF($J32=$G$2,ROUND(IF(ISNUMBER(S32),S32,IF(LEFT(S32,2)=\"DI\",HLOOKUP(S32,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,2,4,0,0,1,0,0,"Insumo","2.4.0.1.","FIPE Salariômetro","Rec. Humanos","005",{"$f":"IF(NOT(ISERROR($Y33)),IF($Y33<>FALSE,INDEX(Banco,$Y33,5),\"\"),\"\")","v":"Profissional da área de comunicação, relações públicas (CBO 142325 - Relações públicas)"},"H/t",120,35.42,"DI 1",44.28,5313.6,null,{"$f":"IF(OR($A33=0,$A33=\"S\",$A33>CFF!$A$9),\"\",MAX(W$11:OFFSET(W33,-1,0))+1)","v":""},"Rec. Humanos-005",7,null,{"$f":"IF($J33=$G$2,ROUND(IF(ISNUMBER(S33),S33,IF(LEFT(S33,2)=\"DI\",HLOOKUP(S33,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[1,40,3,0,0,0,0,57,40,"Ação","3.","",null,null,"Educação Sanitária e Ambiental","",null,0,"DI 1",0,277286.37,null,{"$f":"IF(OR($A34=0,$A34=\"S\",$A34>CFF!$A$9),\"\",MAX(W$11:OFFSET(W34,-1,0))+1)","v":9},false,false,null,{"$f":"IF($J34=$G$2,ROUND(IF(ISNUMBER(S34),S34,IF(LEFT(S34,2)=\"DI\",HLOOKUP(S34,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[2,6,3,1,0,0,0,39,6,"AtivNível 1","3.1.","",null,null,"Visitas técnicas presenciais à ETE","",null,0,"DI 1",0,58647,null,{"$f":"IF(OR($A35=0,$A35=\"S\",$A35>CFF!$A$9),\"\",MAX(W$11:OFFSET(W35,-1,0))+1)","v":10},false,false,null,{"$f":"IF($J35=$G$2,ROUND(IF(ISNUMBER(S35),S35,IF(LEFT(S35,2)=\"DI\",HLOOKUP(S35,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,3,1,0,0,1,0,0,"Insumo","3.1.0.1.","CFESS","Rec. Humanos","001",{"$f":"IF(NOT(ISERROR($Y36)),IF($Y36<>FALSE,INDEX(Banco,$Y36,5),\"\"),\"\")","v":"Mobilizador social (assitente social graduação)"},"H/t",130,157.29,"DI 1",196.61,25559.3,null,{"$f":"IF(OR($A36=0,$A36=\"S\",$A36>CFF!$A$9),\"\",MAX(W$11:OFFSET(W36,-1,0))+1)","v":""},"Rec. Humanos-001",3,null,{"$f":"IF($J36=$G$2,ROUND(IF(ISNUMBER(S36),S36,IF(LEFT(S36,2)=\"DI\",HLOOKUP(S36,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,1,0,0,2,0,0,"Insumo","3.1.0.2.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y37)),IF($Y37<>FALSE,INDEX(Banco,$Y37,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",130,157.29,"DI 1",196.61,25559.3,null,{"$f":"IF(OR($A37=0,$A37=\"S\",$A37>CFF!$A$9),\"\",MAX(W$11:OFFSET(W37,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J37=$G$2,ROUND(IF(ISNUMBER(S37),S37,IF(LEFT(S37,2)=\"DI\",HLOOKUP(S37,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,1,0,0,3,0,0,"Insumo","3.1.0.3.","FIPE Salariômetro","Rec. Humanos","006",{"$f":"IF(NOT(ISERROR($Y38)),IF($Y38<>FALSE,INDEX(Banco,$Y38,5),\"\"),\"\")","v":"Assistente (CBO 411010 - Assistente administrativo)"},"H/t",130,24.76,"DI 1",30.95,4023.5,null,{"$f":"IF(OR($A38=0,$A38=\"S\",$A38>CFF!$A$9),\"\",MAX(W$11:OFFSET(W38,-1,0))+1)","v":""},"Rec. Humanos-006",8,null,{"$f":"IF($J38=$G$2,ROUND(IF(ISNUMBER(S38),S38,IF(LEFT(S38,2)=\"DI\",HLOOKUP(S38,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,1,0,0,4,0,0,"Insumo","3.1.0.4.","Sites empresas","Rec. Materiais","001",{"$f":"IF(NOT(ISERROR($Y39)),IF($Y39<>FALSE,INDEX(Banco,$Y39,5),\"\"),\"\")","v":"Deslocamento (veículo, combustível, alimentação)"},"Diária",10,271.22000000000003,"DI 1",339.03,3390.3,null,{"$f":"IF(OR($A39=0,$A39=\"S\",$A39>CFF!$A$9),\"\",MAX(W$11:OFFSET(W39,-1,0))+1)","v":""},"Rec. Materiais-001",9,null,{"$f":"IF($J39=$G$2,ROUND(IF(ISNUMBER(S39),S39,IF(LEFT(S39,2)=\"DI\",HLOOKUP(S39,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,1,0,0,5,0,0,"Insumo","3.1.0.5.","Sites empresas","Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y40)),IF($Y40<>FALSE,INDEX(Banco,$Y40,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},"Diária",10,9.17,"DI 1",11.46,114.6,null,{"$f":"IF(OR($A40=0,$A40=\"S\",$A40>CFF!$A$9),\"\",MAX(W$11:OFFSET(W40,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J40=$G$2,ROUND(IF(ISNUMBER(S40),S40,IF(LEFT(S40,2)=\"DI\",HLOOKUP(S40,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,8,3,2,0,0,0,33,8,"AtivNível 1","3.2.","",null,null,"Qualificação do diálogo do público alvo com o projeto","",null,0,"DI 1",0,36866.76,null,{"$f":"IF(OR($A41=0,$A41=\"S\",$A41>CFF!$A$9),\"\",MAX(W$11:OFFSET(W41,-1,0))+1)","v":11},false,false,null,{"$f":"IF($J41=$G$2,ROUND(IF(ISNUMBER(S41),S41,IF(LEFT(S41,2)=\"DI\",HLOOKUP(S41,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[{"$f":"CHOOSE(1+LOG(1+2*(J42=$C$2)+4*(J42=$D$2)+8*(J42=$E$2)+16*(J42=$F$2)+32*(J42=$G$2),2),0,1,2,3,4,\"S\")","v":3},{"$f":"IF(OR(A42=\"S\",A42=0),0,IF(ISERROR(I42),H42,SMALL(H42:I42,1)))","v":5},{"$f":"IF($A42=1,OFFSET(C42,-1,0)+1,OFFSET(C42,-1,0))","v":3},{"$f":"IF($A42=1,0,IF($A42=2,OFFSET(D42,-1,0)+1,OFFSET(D42,-1,0)))","v":2},{"$f":"IF(AND($A42<=2,$A42<>0),0,IF($A42=3,OFFSET(E42,-1,0)+1,OFFSET(E42,-1,0)))","v":1},{"$f":"IF(AND($A42<=3,$A42<>0),0,IF($A42=4,OFFSET(F42,-1,0)+1,OFFSET(F42,-1,0)))","v":0},{"$f":"IF(AND($A42<=4,$A42<>0),0,IF($A42=\"S\",OFFSET(G42,-1,0)+1,OFFSET(G42,-1,0)))","v":0},7,5,"AtivNível 2",{"$f":"IF($A42=0,\"-\",CONCATENATE(C42&\".\",IF(AND($A$5>=2,$A42>=2),D42&\".\",\"\"),IF(AND($A$5>=3,$A42>=3),E42&\".\",\"\"),IF(AND($A$5>=4,$A42>=4),F42&\".\",\"\"),IF($A42=\"S\",G42&\".\",\"\")))","v":"3.2.1."},{"$f":"IF(NOT(ISERROR($Y42)),IF($Y42<>FALSE,INDEX(Banco,$Y42,4),\"\"),\"\")","v":""},null,null,"Utilização de canais receptivos existentes, treinamento de atendimento e protocolo de registro",{"$f":"IF(NOT(ISERROR($Y42)),IF($Y42<>FALSE,INDEX(Banco,$Y42,6),\"\"),\"\")","v":""},null,{"$f":"IF(NOT(ISERROR($Y42)),IF($Y42<>FALSE,INDEX(Banco,$Y42,7),0),0)","v":0},"DI 1",{"$f":"IF($J42=$G$2,ROUND(ROUND($R42,2)*IF($R$9=\"Preço Unitário (R$)\",1,1+$AA42),2),0)","v":0},{"$f":"IF($A42=\"S\",VTOTAL1,IF($A42=0,0,ROUND(SomaAgrup,2)))","v":13273.56},null,{"$f":"IF(OR($A42=0,$A42=\"S\",$A42>CFF!$A$9),\"\",MAX(W$11:OFFSET(W42,-1,0))+1)","v":12},{"$f":"IF(AND($J42=$G$2,$N42<>\"\",$M42<>\"\"),CONCATENATE($M42,\"-\",$N42))","v":false},{"$f":"IF(X42<>FALSE,MATCH(X42,OFFSET(Banco,0,0,,1),0))","v":false},null,{"$f":"IF($J42=$G$2,ROUND(IF(ISNUMBER(S42),S42,IF(LEFT(S42,2)=\"DI\",HLOOKUP(S42,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,3,2,1,0,1,0,0,"Insumo","3.2.1.1.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y43)),IF($Y43<>FALSE,INDEX(Banco,$Y43,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",60,157.29,"DI 1",196.61,11796.6,null,{"$f":"IF(OR($A43=0,$A43=\"S\",$A43>CFF!$A$9),\"\",MAX(W$11:OFFSET(W43,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J43=$G$2,ROUND(IF(ISNUMBER(S43),S43,IF(LEFT(S43,2)=\"DI\",HLOOKUP(S43,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[{"$f":"CHOOSE(1+LOG(1+2*(J44=$C$2)+4*(J44=$D$2)+8*(J44=$E$2)+16*(J44=$F$2)+32*(J44=$G$2),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A44=\"S\",A44=0),0,IF(ISERROR(I44),H44,SMALL(H44:I44,1)))","v":0},{"$f":"IF($A44=1,OFFSET(C44,-1,0)+1,OFFSET(C44,-1,0))","v":3},{"$f":"IF($A44=1,0,IF($A44=2,OFFSET(D44,-1,0)+1,OFFSET(D44,-1,0)))","v":2},{"$f":"IF(AND($A44<=2,$A44<>0),0,IF($A44=3,OFFSET(E44,-1,0)+1,OFFSET(E44,-1,0)))","v":1},{"$f":"IF(AND($A44<=3,$A44<>0),0,IF($A44=4,OFFSET(F44,-1,0)+1,OFFSET(F44,-1,0)))","v":0},{"$f":"IF(AND($A44<=4,$A44<>0),0,IF($A44=\"S\",OFFSET(G44,-1,0)+1,OFFSET(G44,-1,0)))","v":2},{"$f":"IF(OR($A44=\"S\",$A44=0),0,MATCH(0,OFFSET($B44,1,$A44,ROW($A$91)-ROW($A44)),0))","v":0},{"$f":"IF(OR($A44=\"S\",$A44=0),0,MATCH(OFFSET($B44,0,$A44)+1,OFFSET($B44,1,$A44,ROW($A$91)-ROW($A44)),0))","v":0},"Insumo",{"$f":"IF($A44=0,\"-\",CONCATENATE(C44&\".\",IF(AND($A$5>=2,$A44>=2),D44&\".\",\"\"),IF(AND($A$5>=3,$A44>=3),E44&\".\",\"\"),IF(AND($A$5>=4,$A44>=4),F44&\".\",\"\"),IF($A44=\"S\",G44&\".\",\"\")))","v":"3.2.1.2."},{"$f":"IF(NOT(ISERROR($Y44)),IF($Y44<>FALSE,INDEX(Banco,$Y44,4),\"\"),\"\")","v":"Sites empresas"},"Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y44)),IF($Y44<>FALSE,INDEX(Banco,$Y44,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},{"$f":"IF(NOT(ISERROR($Y44)),IF($Y44<>FALSE,INDEX(Banco,$Y44,6),\"\"),\"\")","v":"Diária"},4,{"$f":"IF(NOT(ISERROR($Y44)),IF($Y44<>FALSE,INDEX(Banco,$Y44,7),0),0)","v":9.17},"DI 1",{"$f":"IF($J44=$G$2,ROUND(ROUND($R44,2)*IF($R$9=\"Preço Unitário (R$)\",1,1+$AA44),2),0)","v":11.46},{"$f":"IF($A44=\"S\",VTOTAL1,IF($A44=0,0,ROUND(SomaAgrup,2)))","v":45.84},null,{"$f":"IF(OR($A44=0,$A44=\"S\",$A44>CFF!$A$9),\"\",MAX(W$11:OFFSET(W44,-1,0))+1)","v":""},{"$f":"IF(AND($J44=$G$2,$N44<>\"\",$M44<>\"\"),CONCATENATE($M44,\"-\",$N44))","v":"Rec. Materiais-002"},{"$f":"IF(X44<>FALSE,MATCH(X44,OFFSET(Banco,0,0,,1),0))","v":10},null,{"$f":"IF($J44=$G$2,ROUND(IF(ISNUMBER(S44),S44,IF(LEFT(S44,2)=\"DI\",HLOOKUP(S44,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,2,1,0,3,0,0,"Insumo","3.2.1.3.","Sites empresas","Rec. Materiais","004",{"$f":"IF(NOT(ISERROR($Y45)),IF($Y45<>FALSE,INDEX(Banco,$Y45,5),\"\"),\"\")","v":"Impressão laser colorida"},"Página",20,3,"DI 1",3.75,75,null,{"$f":"IF(OR($A45=0,$A45=\"S\",$A45>CFF!$A$9),\"\",MAX(W$11:OFFSET(W45,-1,0))+1)","v":""},"Rec. Materiais-004",12,null,{"$f":"IF($J45=$G$2,ROUND(IF(ISNUMBER(S45),S45,IF(LEFT(S45,2)=\"DI\",HLOOKUP(S45,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[{"$f":"CHOOSE(1+LOG(1+2*(J46=$C$2)+4*(J46=$D$2)+8*(J46=$E$2)+16*(J46=$F$2)+32*(J46=$G$2),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A46=\"S\",A46=0),0,IF(ISERROR(I46),H46,SMALL(H46:I46,1)))","v":0},{"$f":"IF($A46=1,OFFSET(C46,-1,0)+1,OFFSET(C46,-1,0))","v":3},{"$f":"IF($A46=1,0,IF($A46=2,OFFSET(D46,-1,0)+1,OFFSET(D46,-1,0)))","v":2},{"$f":"IF(AND($A46<=2,$A46<>0),0,IF($A46=3,OFFSET(E46,-1,0)+1,OFFSET(E46,-1,0)))","v":1},{"$f":"IF(AND($A46<=3,$A46<>0),0,IF($A46=4,OFFSET(F46,-1,0)+1,OFFSET(F46,-1,0)))","v":0},{"$f":"IF(AND($A46<=4,$A46<>0),0,IF($A46=\"S\",OFFSET(G46,-1,0)+1,OFFSET(G46,-1,0)))","v":4},0,0,"Insumo",{"$f":"IF($A46=0,\"-\",CONCATENATE(C46&\".\",IF(AND($A$5>=2,$A46>=2),D46&\".\",\"\"),IF(AND($A$5>=3,$A46>=3),E46&\".\",\"\"),IF(AND($A$5>=4,$A46>=4),F46&\".\",\"\"),IF($A46=\"S\",G46&\".\",\"\")))","v":"3.2.1.4."},{"$f":"IF(NOT(ISERROR($Y46)),IF($Y46<>FALSE,INDEX(Banco,$Y46,4),\"\"),\"\")","v":"Sites empresas"},"Rec. Materiais","001",{"$f":"IF(NOT(ISERROR($Y46)),IF($Y46<>FALSE,INDEX(Banco,$Y46,5),\"\"),\"\")","v":"Deslocamento (veículo, combustível, alimentação)"},{"$f":"IF(NOT(ISERROR($Y46)),IF($Y46<>FALSE,INDEX(Banco,$Y46,6),\"\"),\"\")","v":"Diária"},4,{"$f":"IF(NOT(ISERROR($Y46)),IF($Y46<>FALSE,INDEX(Banco,$Y46,7),0),0)","v":271.22000000000003},"DI 1",{"$f":"IF($J46=$G$2,ROUND(ROUND($R46,2)*IF($R$9=\"Preço Unitário (R$)\",1,1+$AA46),2),0)","v":339.03},{"$f":"IF($A46=\"S\",VTOTAL1,IF($A46=0,0,ROUND(SomaAgrup,2)))","v":1356.12},null,{"$f":"IF(OR($A46=0,$A46=\"S\",$A46>CFF!$A$9),\"\",MAX(W$11:OFFSET(W46,-1,0))+1)","v":""},{"$f":"IF(AND($J46=$G$2,$N46<>\"\",$M46<>\"\"),CONCATENATE($M46,\"-\",$N46))","v":"Rec. Materiais-001"},{"$f":"IF(X46<>FALSE,MATCH(X46,OFFSET(Banco,0,0,,1),0))","v":9},null,{"$f":"IF($J46=$G$2,ROUND(IF(ISNUMBER(S46),S46,IF(LEFT(S46,2)=\"DI\",HLOOKUP(S46,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[3,2,3,2,2,0,0,2,{"$error":"#N/A"},"AtivNível 2","3.2.2.","",null,null,"Relatório de ouvidoria","",null,0,"DI 1",0,23593.200000000001,null,{"$f":"IF(OR($A47=0,$A47=\"S\",$A47>CFF!$A$9),\"\",MAX(W$11:OFFSET(W47,-1,0))+1)","v":13},false,false,null,{"$f":"IF($J47=$G$2,ROUND(IF(ISNUMBER(S47),S47,IF(LEFT(S47,2)=\"DI\",HLOOKUP(S47,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,3,2,2,0,1,0,0,"Insumo","3.2.2.1.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y48)),IF($Y48<>FALSE,INDEX(Banco,$Y48,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",120,157.29,"DI 1",196.61,23593.200000000001,null,{"$f":"IF(OR($A48=0,$A48=\"S\",$A48>CFF!$A$9),\"\",MAX(W$11:OFFSET(W48,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J48=$G$2,ROUND(IF(ISNUMBER(S48),S48,IF(LEFT(S48,2)=\"DI\",HLOOKUP(S48,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,15,3,3,0,0,0,25,15,"AtivNível 1","3.3.","",null,null,"Visitas, plantões sociais e oficinas","",null,0,"DI 1",0,145893.47,null,{"$f":"IF(OR($A49=0,$A49=\"S\",$A49>CFF!$A$9),\"\",MAX(W$11:OFFSET(W49,-1,0))+1)","v":14},false,false,null,{"$f":"IF($J49=$G$2,ROUND(IF(ISNUMBER(S49),S49,IF(LEFT(S49,2)=\"DI\",HLOOKUP(S49,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[3,5,3,3,1,0,0,14,5,"AtivNível 2","3.3.1.","",null,null,"Visitas domicílios e estabelecimentos entorno das obras","",null,0,"DI 1",0,54196.2,null,{"$f":"IF(OR($A50=0,$A50=\"S\",$A50>CFF!$A$9),\"\",MAX(W$11:OFFSET(W50,-1,0))+1)","v":15},false,false,null,{"$f":"IF($J50=$G$2,ROUND(IF(ISNUMBER(S50),S50,IF(LEFT(S50,2)=\"DI\",HLOOKUP(S50,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,3,3,1,0,1,0,0,"Insumo","3.3.1.1.","CFESS","Rec. Humanos","001",{"$f":"IF(NOT(ISERROR($Y51)),IF($Y51<>FALSE,INDEX(Banco,$Y51,5),\"\"),\"\")","v":"Mobilizador social (assitente social graduação)"},"H/t",120,157.29,"DI 1",196.61,23593.200000000001,null,{"$f":"IF(OR($A51=0,$A51=\"S\",$A51>CFF!$A$9),\"\",MAX(W$11:OFFSET(W51,-1,0))+1)","v":""},"Rec. Humanos-001",3,null,{"$f":"IF($J51=$G$2,ROUND(IF(ISNUMBER(S51),S51,IF(LEFT(S51,2)=\"DI\",HLOOKUP(S51,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,1,0,2,0,0,"Insumo","3.3.1.2.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y52)),IF($Y52<>FALSE,INDEX(Banco,$Y52,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",120,157.29,"DI 1",196.61,23593.200000000001,null,{"$f":"IF(OR($A52=0,$A52=\"S\",$A52>CFF!$A$9),\"\",MAX(W$11:OFFSET(W52,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J52=$G$2,ROUND(IF(ISNUMBER(S52),S52,IF(LEFT(S52,2)=\"DI\",HLOOKUP(S52,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,1,0,3,0,0,"Insumo","3.3.1.3.","Sites empresas","Rec. Materiais","001",{"$f":"IF(NOT(ISERROR($Y53)),IF($Y53<>FALSE,INDEX(Banco,$Y53,5),\"\"),\"\")","v":"Deslocamento (veículo, combustível, alimentação)"},"Diária",20,271.22000000000003,"DI 1",339.03,6780.6,null,{"$f":"IF(OR($A53=0,$A53=\"S\",$A53>CFF!$A$9),\"\",MAX(W$11:OFFSET(W53,-1,0))+1)","v":""},"Rec. Materiais-001",9,null,{"$f":"IF($J53=$G$2,ROUND(IF(ISNUMBER(S53),S53,IF(LEFT(S53,2)=\"DI\",HLOOKUP(S53,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,1,0,4,0,0,"Insumo","3.3.1.4.","Sites empresas","Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y54)),IF($Y54<>FALSE,INDEX(Banco,$Y54,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},"Diária",20,9.17,"DI 1",11.46,229.2,null,{"$f":"IF(OR($A54=0,$A54=\"S\",$A54>CFF!$A$9),\"\",MAX(W$11:OFFSET(W54,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J54=$G$2,ROUND(IF(ISNUMBER(S54),S54,IF(LEFT(S54,2)=\"DI\",HLOOKUP(S54,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[3,9,3,3,2,0,0,9,{"$error":"#N/A"},"AtivNível 2","3.3.2.","",null,null,"Realização de plantões sociais","",null,0,"DI 1",0,91697.27,null,{"$f":"IF(OR($A55=0,$A55=\"S\",$A55>CFF!$A$9),\"\",MAX(W$11:OFFSET(W55,-1,0))+1)","v":16},false,false,null,{"$f":"IF($J55=$G$2,ROUND(IF(ISNUMBER(S55),S55,IF(LEFT(S55,2)=\"DI\",HLOOKUP(S55,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,3,3,2,0,1,0,0,"Insumo","3.3.2.1.","CFESS","Rec. Humanos","001",{"$f":"IF(NOT(ISERROR($Y56)),IF($Y56<>FALSE,INDEX(Banco,$Y56,5),\"\"),\"\")","v":"Mobilizador social (assitente social graduação)"},"H/t",120,157.29,"DI 1",196.61,23593.200000000001,null,{"$f":"IF(OR($A56=0,$A56=\"S\",$A56>CFF!$A$9),\"\",MAX(W$11:OFFSET(W56,-1,0))+1)","v":""},"Rec. Humanos-001",3,null,{"$f":"IF($J56=$G$2,ROUND(IF(ISNUMBER(S56),S56,IF(LEFT(S56,2)=\"DI\",HLOOKUP(S56,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,2,0,2,0,0,"Insumo","3.3.2.2.","CFESS","Rec. Humanos","002","Assistente social (assistente social graduação)","H/t",120,157.29,"DI 1",196.61,23593.200000000001,null,{"$f":"IF(OR($A57=0,$A57=\"S\",$A57>CFF!$A$9),\"\",MAX(W$11:OFFSET(W57,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J57=$G$2,ROUND(IF(ISNUMBER(S57),S57,IF(LEFT(S57,2)=\"DI\",HLOOKUP(S57,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,2,0,3,0,0,"Insumo","3.3.2.3.","Verba arbitrada","Serv. Terc.","001","Contratação de oficineiros e artistas conforme demanda","Evento",10,3000,"DI 1",3750,37500,null,{"$f":"IF(OR($A58=0,$A58=\"S\",$A58>CFF!$A$9),\"\",MAX(W$11:OFFSET(W58,-1,0))+1)","v":""},"Serv. Terc.-001",15,null,{"$f":"IF($J58=$G$2,ROUND(IF(ISNUMBER(S58),S58,IF(LEFT(S58,2)=\"DI\",HLOOKUP(S58,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,2,0,4,0,0,"Insumo","3.3.2.4.","Sites empresas","Rec. Materiais","001","Deslocamento (veículo, combustível, alimentação)","Diária",12,271.22000000000003,"DI 1",339.03,4068.36,null,{"$f":"IF(OR($A59=0,$A59=\"S\",$A59>CFF!$A$9),\"\",MAX(W$11:OFFSET(W59,-1,0))+1)","v":""},"Rec. Materiais-001",9,null,{"$f":"IF($J59=$G$2,ROUND(IF(ISNUMBER(S59),S59,IF(LEFT(S59,2)=\"DI\",HLOOKUP(S59,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,2,0,5,0,0,"Insumo","3.3.2.5.","Sites empresas","Rec. Materiais","002","Kit de registrro de atividades e eventos","Diária",12,9.17,"DI 1",11.46,137.52000000000001,null,{"$f":"IF(OR($A60=0,$A60=\"S\",$A60>CFF!$A$9),\"\",MAX(W$11:OFFSET(W60,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J60=$G$2,ROUND(IF(ISNUMBER(S60),S60,IF(LEFT(S60,2)=\"DI\",HLOOKUP(S60,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,2,0,6,0,0,"Insumo","3.3.2.6.","Sites empresas","Rec. Materiais","004","Impressão laser colorida","Página",200,3,"DI 1",3.75,750,null,{"$f":"IF(OR($A61=0,$A61=\"S\",$A61>CFF!$A$9),\"\",MAX(W$11:OFFSET(W61,-1,0))+1)","v":""},"Rec. Materiais-004",12,null,{"$f":"IF($J61=$G$2,ROUND(IF(ISNUMBER(S61),S61,IF(LEFT(S61,2)=\"DI\",HLOOKUP(S61,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,2,0,7,0,0,"Insumo","3.3.2.7.","Sites empresas","Rec. Materiais","005","Locação de tenda articulada 3x3 metros","Diária",6,200,"DI 1",250,1500,null,{"$f":"IF(OR($A62=0,$A62=\"S\",$A62>CFF!$A$9),\"\",MAX(W$11:OFFSET(W62,-1,0))+1)","v":""},"Rec. Materiais-005",13,null,{"$f":"IF($J62=$G$2,ROUND(IF(ISNUMBER(S62),S62,IF(LEFT(S62,2)=\"DI\",HLOOKUP(S62,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,3,2,0,8,0,0,"Insumo","3.3.2.8.","Sites empresas","Rec. Materiais","006","Mesa plástica desmontável com 4 cadeiras branco","Conjunto",1,443.99,"DI 1",554.99,554.99,null,{"$f":"IF(OR($A63=0,$A63=\"S\",$A63>CFF!$A$9),\"\",MAX(W$11:OFFSET(W63,-1,0))+1)","v":""},"Rec. Materiais-006",14,null,{"$f":"IF($J63=$G$2,ROUND(IF(ISNUMBER(S63),S63,IF(LEFT(S63,2)=\"DI\",HLOOKUP(S63,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,6,3,4,0,0,0,10,6,"AtivNível 1","3.4.","",null,null,"Capacitação de multiplicadores em educação sanitária e ambiental","",null,0,"DI 1",0,23540.9,null,{"$f":"IF(OR($A64=0,$A64=\"S\",$A64>CFF!$A$9),\"\",MAX(W$11:OFFSET(W64,-1,0))+1)","v":17},false,false,null,{"$f":"IF($J64=$G$2,ROUND(IF(ISNUMBER(S64),S64,IF(LEFT(S64,2)=\"DI\",HLOOKUP(S64,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,3,4,0,0,1,0,0,"Insumo","3.4.0.1.","CFESS","Rec. Humanos","001",{"$f":"IF(NOT(ISERROR($Y65)),IF($Y65<>FALSE,INDEX(Banco,$Y65,5),\"\"),\"\")","v":"Mobilizador social (assitente social graduação)"},"H/t",60,157.29,"DI 1",196.61,11796.6,null,{"$f":"IF(OR($A65=0,$A65=\"S\",$A65>CFF!$A$9),\"\",MAX(W$11:OFFSET(W65,-1,0))+1)","v":""},"Rec. Humanos-001",3,null,{"$f":"IF($J65=$G$2,ROUND(IF(ISNUMBER(S65),S65,IF(LEFT(S65,2)=\"DI\",HLOOKUP(S65,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,4,0,0,2,0,0,"Insumo","3.4.0.2.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y66)),IF($Y66<>FALSE,INDEX(Banco,$Y66,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",40,157.29,"DI 1",196.61,7864.4,null,{"$f":"IF(OR($A66=0,$A66=\"S\",$A66>CFF!$A$9),\"\",MAX(W$11:OFFSET(W66,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J66=$G$2,ROUND(IF(ISNUMBER(S66),S66,IF(LEFT(S66,2)=\"DI\",HLOOKUP(S66,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,4,0,0,3,0,0,"Insumo","3.4.0.3.","Sites empresas","Rec. Materiais","001",{"$f":"IF(NOT(ISERROR($Y67)),IF($Y67<>FALSE,INDEX(Banco,$Y67,5),\"\"),\"\")","v":"Deslocamento (veículo, combustível, alimentação)"},"Diária",10,271.22000000000003,"DI 1",339.03,3390.3,null,{"$f":"IF(OR($A67=0,$A67=\"S\",$A67>CFF!$A$9),\"\",MAX(W$11:OFFSET(W67,-1,0))+1)","v":""},"Rec. Materiais-001",9,null,{"$f":"IF($J67=$G$2,ROUND(IF(ISNUMBER(S67),S67,IF(LEFT(S67,2)=\"DI\",HLOOKUP(S67,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,4,0,0,4,0,0,"Insumo","3.4.0.4.","Sites empresas","Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y68)),IF($Y68<>FALSE,INDEX(Banco,$Y68,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},"Diária",10,9.17,"DI 1",11.46,114.6,null,{"$f":"IF(OR($A68=0,$A68=\"S\",$A68>CFF!$A$9),\"\",MAX(W$11:OFFSET(W68,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J68=$G$2,ROUND(IF(ISNUMBER(S68),S68,IF(LEFT(S68,2)=\"DI\",HLOOKUP(S68,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,4,0,0,5,0,0,"Insumo","3.4.0.5.","Sites empresas","Rec. Materiais","004",{"$f":"IF(NOT(ISERROR($Y69)),IF($Y69<>FALSE,INDEX(Banco,$Y69,5),\"\"),\"\")","v":"Impressão laser colorida"},"Página",100,3,"DI 1",3.75,375,null,{"$f":"IF(OR($A69=0,$A69=\"S\",$A69>CFF!$A$9),\"\",MAX(W$11:OFFSET(W69,-1,0))+1)","v":""},"Rec. Materiais-004",12,null,{"$f":"IF($J69=$G$2,ROUND(IF(ISNUMBER(S69),S69,IF(LEFT(S69,2)=\"DI\",HLOOKUP(S69,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,4,3,5,0,0,0,4,{"$error":"#N/A"},"AtivNível 1","3.5.","",null,null,"Programa de webnários sobre o Projeto","",null,0,"DI 1",0,12338.24,null,{"$f":"IF(OR($A70=0,$A70=\"S\",$A70>CFF!$A$9),\"\",MAX(W$11:OFFSET(W70,-1,0))+1)","v":18},false,false,null,{"$f":"IF($J70=$G$2,ROUND(IF(ISNUMBER(S70),S70,IF(LEFT(S70,2)=\"DI\",HLOOKUP(S70,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[{"$f":"CHOOSE(1+LOG(1+2*(J71=$C$2)+4*(J71=$D$2)+8*(J71=$E$2)+16*(J71=$F$2)+32*(J71=$G$2),2),0,1,2,3,4,\"S\")","v":"S"},{"$f":"IF(OR(A71=\"S\",A71=0),0,IF(ISERROR(I71),H71,SMALL(H71:I71,1)))","v":0},{"$f":"IF($A71=1,OFFSET(C71,-1,0)+1,OFFSET(C71,-1,0))","v":3},{"$f":"IF($A71=1,0,IF($A71=2,OFFSET(D71,-1,0)+1,OFFSET(D71,-1,0)))","v":5},{"$f":"IF(AND($A71<=2,$A71<>0),0,IF($A71=3,OFFSET(E71,-1,0)+1,OFFSET(E71,-1,0)))","v":0},{"$f":"IF(AND($A71<=3,$A71<>0),0,IF($A71=4,OFFSET(F71,-1,0)+1,OFFSET(F71,-1,0)))","v":0},{"$f":"IF(AND($A71<=4,$A71<>0),0,IF($A71=\"S\",OFFSET(G71,-1,0)+1,OFFSET(G71,-1,0)))","v":1},0,0,"Insumo",{"$f":"IF($A71=0,\"-\",CONCATENATE(C71&\".\",IF(AND($A$5>=2,$A71>=2),D71&\".\",\"\"),IF(AND($A$5>=3,$A71>=3),E71&\".\",\"\"),IF(AND($A$5>=4,$A71>=4),F71&\".\",\"\"),IF($A71=\"S\",G71&\".\",\"\")))","v":"3.5.0.1."},{"$f":"IF(NOT(ISERROR($Y71)),IF($Y71<>FALSE,INDEX(Banco,$Y71,4),\"\"),\"\")","v":"FIPE Salariômetro"},"Rec. Humanos","005",{"$f":"IF(NOT(ISERROR($Y71)),IF($Y71<>FALSE,INDEX(Banco,$Y71,5),\"\"),\"\")","v":"Profissional da área de comunicação, relações públicas (CBO 142325 - Relações públicas)"},{"$f":"IF(NOT(ISERROR($Y71)),IF($Y71<>FALSE,INDEX(Banco,$Y71,6),\"\"),\"\")","v":"H/t"},100,{"$f":"IF(NOT(ISERROR($Y71)),IF($Y71<>FALSE,INDEX(Banco,$Y71,7),0),0)","v":35.42},"DI 1",{"$f":"IF($J71=$G$2,ROUND(ROUND($R71,2)*IF($R$9=\"Preço Unitário (R$)\",1,1+$AA71),2),0)","v":44.28},{"$f":"IF($A71=\"S\",VTOTAL1,IF($A71=0,0,ROUND(SomaAgrup,2)))","v":4428},null,{"$f":"IF(OR($A71=0,$A71=\"S\",$A71>CFF!$A$9),\"\",MAX(W$11:OFFSET(W71,-1,0))+1)","v":""},{"$f":"IF(AND($J71=$G$2,$N71<>\"\",$M71<>\"\"),CONCATENATE($M71,\"-\",$N71))","v":"Rec. Humanos-005"},{"$f":"IF(X71<>FALSE,MATCH(X71,OFFSET(Banco,0,0,,1),0))","v":7},null,{"$f":"IF($J71=$G$2,ROUND(IF(ISNUMBER(S71),S71,IF(LEFT(S71,2)=\"DI\",HLOOKUP(S71,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,5,0,0,2,0,0,"Insumo","3.5.0.2.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y72)),IF($Y72<>FALSE,INDEX(Banco,$Y72,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",40,157.29,"DI 1",196.61,7864.4,null,{"$f":"IF(OR($A72=0,$A72=\"S\",$A72>CFF!$A$9),\"\",MAX(W$11:OFFSET(W72,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J72=$G$2,ROUND(IF(ISNUMBER(S72),S72,IF(LEFT(S72,2)=\"DI\",HLOOKUP(S72,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,3,5,0,0,3,0,0,"Insumo","3.5.0.3.","Sites empresas","Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y73)),IF($Y73<>FALSE,INDEX(Banco,$Y73,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},"Diária",4,9.17,"DI 1",11.46,45.84,null,{"$f":"IF(OR($A73=0,$A73=\"S\",$A73>CFF!$A$9),\"\",MAX(W$11:OFFSET(W73,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J73=$G$2,ROUND(IF(ISNUMBER(S73),S73,IF(LEFT(S73,2)=\"DI\",HLOOKUP(S73,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[{"$f":"CHOOSE(1+LOG(1+2*(J74=$C$2)+4*(J74=$D$2)+8*(J74=$E$2)+16*(J74=$F$2)+32*(J74=$G$2),2),0,1,2,3,4,\"S\")","v":1},{"$f":"IF(OR(A74=\"S\",A74=0),0,IF(ISERROR(I74),H74,SMALL(H74:I74,1)))","v":7},{"$f":"IF($A74=1,OFFSET(C74,-1,0)+1,OFFSET(C74,-1,0))","v":4},{"$f":"IF($A74=1,0,IF($A74=2,OFFSET(D74,-1,0)+1,OFFSET(D74,-1,0)))","v":0},{"$f":"IF(AND($A74<=2,$A74<>0),0,IF($A74=3,OFFSET(E74,-1,0)+1,OFFSET(E74,-1,0)))","v":0},{"$f":"IF(AND($A74<=3,$A74<>0),0,IF($A74=4,OFFSET(F74,-1,0)+1,OFFSET(F74,-1,0)))","v":0},{"$f":"IF(AND($A74<=4,$A74<>0),0,IF($A74=\"S\",OFFSET(G74,-1,0)+1,OFFSET(G74,-1,0)))","v":0},17,7,"Ação",{"$f":"IF($A74=0,\"-\",CONCATENATE(C74&\".\",IF(AND($A$5>=2,$A74>=2),D74&\".\",\"\"),IF(AND($A$5>=3,$A74>=3),E74&\".\",\"\"),IF(AND($A$5>=4,$A74>=4),F74&\".\",\"\"),IF($A74=\"S\",G74&\".\",\"\")))","v":"4."},{"$f":"IF(NOT(ISERROR($Y74)),IF($Y74<>FALSE,INDEX(Banco,$Y74,4),\"\"),\"\")","v":""},null,null,"Geração de trabalho e renda",{"$f":"IF(NOT(ISERROR($Y74)),IF($Y74<>FALSE,INDEX(Banco,$Y74,6),\"\"),\"\")","v":""},null,{"$f":"IF(NOT(ISERROR($Y74)),IF($Y74<>FALSE,INDEX(Banco,$Y74,7),0),0)","v":0},"DI 1",{"$f":"IF($J74=$G$2,ROUND(ROUND($R74,2)*IF($R$9=\"Preço Unitário (R$)\",1,1+$AA74),2),0)","v":0},{"$f":"IF($A74=\"S\",VTOTAL1,IF($A74=0,0,ROUND(SomaAgrup,2)))","v":25370.16},null,{"$f":"IF(OR($A74=0,$A74=\"S\",$A74>CFF!$A$9),\"\",MAX(W$11:OFFSET(W74,-1,0))+1)","v":19},{"$f":"IF(AND($J74=$G$2,$N74<>\"\",$M74<>\"\"),CONCATENATE($M74,\"-\",$N74))","v":false},{"$f":"IF(X74<>FALSE,MATCH(X74,OFFSET(Banco,0,0,,1),0))","v":false},null,{"$f":"IF($J74=$G$2,ROUND(IF(ISNUMBER(S74),S74,IF(LEFT(S74,2)=\"DI\",HLOOKUP(S74,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[2,6,4,1,0,0,0,6,10,"AtivNível 1","4.1.","",null,null,"Oficinas de capacitação produtiva e geração de renda","",null,0,"DI 1",0,25370.16,null,{"$f":"IF(OR($A75=0,$A75=\"S\",$A75>CFF!$A$9),\"\",MAX(W$11:OFFSET(W75,-1,0))+1)","v":20},false,false,null,{"$f":"IF($J75=$G$2,ROUND(IF(ISNUMBER(S75),S75,IF(LEFT(S75,2)=\"DI\",HLOOKUP(S75,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,4,1,0,0,1,0,0,"Insumo","4.1.0.1.","CFESS","Rec. Humanos","001",{"$f":"IF(NOT(ISERROR($Y76)),IF($Y76<>FALSE,INDEX(Banco,$Y76,5),\"\"),\"\")","v":"Mobilizador social (assitente social graduação)"},"H/t",60,157.29,"DI 1",196.61,11796.6,null,{"$f":"IF(OR($A76=0,$A76=\"S\",$A76>CFF!$A$9),\"\",MAX(W$11:OFFSET(W76,-1,0))+1)","v":""},"Rec. Humanos-001",3,null,{"$f":"IF($J76=$G$2,ROUND(IF(ISNUMBER(S76),S76,IF(LEFT(S76,2)=\"DI\",HLOOKUP(S76,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,4,1,0,0,2,{"$f":"IF(OR($A77=\"S\",$A77=0),0,MATCH(0,OFFSET($B77,1,$A77,ROW($A$91)-ROW($A77)),0))","v":0},{"$f":"IF(OR($A77=\"S\",$A77=0),0,MATCH(OFFSET($B77,0,$A77)+1,OFFSET($B77,1,$A77,ROW($A$91)-ROW($A77)),0))","v":0},"Insumo","4.1.0.2.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y77)),IF($Y77<>FALSE,INDEX(Banco,$Y77,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",60,157.29,"DI 1",196.61,11796.6,null,{"$f":"IF(OR($A77=0,$A77=\"S\",$A77>CFF!$A$9),\"\",MAX(W$11:OFFSET(W77,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J77=$G$2,ROUND(IF(ISNUMBER(S77),S77,IF(LEFT(S77,2)=\"DI\",HLOOKUP(S77,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,4,1,0,0,3,0,0,"Insumo","4.1.0.3.","Sites empresas","Rec. Materiais","001",{"$f":"IF(NOT(ISERROR($Y78)),IF($Y78<>FALSE,INDEX(Banco,$Y78,5),\"\"),\"\")","v":"Deslocamento (veículo, combustível, alimentação)"},"Diária",4,271.22000000000003,"DI 1",339.03,1356.12,null,{"$f":"IF(OR($A78=0,$A78=\"S\",$A78>CFF!$A$9),\"\",MAX(W$11:OFFSET(W78,-1,0))+1)","v":""},"Rec. Materiais-001",9,null,{"$f":"IF($J78=$G$2,ROUND(IF(ISNUMBER(S78),S78,IF(LEFT(S78,2)=\"DI\",HLOOKUP(S78,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,4,1,0,0,4,0,0,"Insumo","4.1.0.4.","Sites empresas","Rec. Materiais","002",{"$f":"IF(NOT(ISERROR($Y79)),IF($Y79<>FALSE,INDEX(Banco,$Y79,5),\"\"),\"\")","v":"Kit de registrro de atividades e eventos"},"Diária",4,9.17,"DI 1",11.46,45.84,null,{"$f":"IF(OR($A79=0,$A79=\"S\",$A79>CFF!$A$9),\"\",MAX(W$11:OFFSET(W79,-1,0))+1)","v":""},"Rec. Materiais-002",10,null,{"$f":"IF($J79=$G$2,ROUND(IF(ISNUMBER(S79),S79,IF(LEFT(S79,2)=\"DI\",HLOOKUP(S79,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,4,1,0,0,5,0,0,"Insumo","4.1.0.5.","Sites empresas","Rec. Materiais","004",{"$f":"IF(NOT(ISERROR($Y80)),IF($Y80<>FALSE,INDEX(Banco,$Y80,5),\"\"),\"\")","v":"Impressão laser colorida"},"Página",100,3,"DI 1",3.75,375,null,{"$f":"IF(OR($A80=0,$A80=\"S\",$A80>CFF!$A$9),\"\",MAX(W$11:OFFSET(W80,-1,0))+1)","v":""},"Rec. Materiais-004",12,null,{"$f":"IF($J80=$G$2,ROUND(IF(ISNUMBER(S80),S80,IF(LEFT(S80,2)=\"DI\",HLOOKUP(S80,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[1,10,5,0,0,0,0,10,{"$error":"#N/A"},"Ação","5.","",null,null,"Monitoramento e relatoria","",null,0,"DI 1",0,46228.5,null,{"$f":"IF(OR($A81=0,$A81=\"S\",$A81>CFF!$A$9),\"\",MAX(W$11:OFFSET(W81,-1,0))+1)","v":21},false,false,null,{"$f":"IF($J81=$G$2,ROUND(IF(ISNUMBER(S81),S81,IF(LEFT(S81,2)=\"DI\",HLOOKUP(S81,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
[2,3,5,1,0,0,0,9,3,"AtivNível 1","5.1.","",null,null,"Elaboração de relatórios mensais das atividades","",null,0,"DI 1",0,31525.8,null,{"$f":"IF(OR($A82=0,$A82=\"S\",$A82>CFF!$A$9),\"\",MAX(W$11:OFFSET(W82,-1,0))+1)","v":22},false,false,null,{"$f":"IF($J82=$G$2,ROUND(IF(ISNUMBER(S82),S82,IF(LEFT(S82,2)=\"DI\",HLOOKUP(S82,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,5,1,0,0,1,0,0,"Insumo","5.1.0.1.","CFESS","Rec. Humanos","003",{"$f":"IF(NOT(ISERROR($Y83)),IF($Y83<>FALSE,INDEX(Banco,$Y83,5),\"\"),\"\")","v":"Analista pesquisa, consultor social (assistente social mestrado)"},"H/t",80,222.41,"DI 1",278.01,22240.799999999999,null,{"$f":"IF(OR($A83=0,$A83=\"S\",$A83>CFF!$A$9),\"\",MAX(W$11:OFFSET(W83,-1,0))+1)","v":""},"Rec. Humanos-003",5,null,{"$f":"IF($J83=$G$2,ROUND(IF(ISNUMBER(S83),S83,IF(LEFT(S83,2)=\"DI\",HLOOKUP(S83,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,5,1,0,0,2,0,0,"Insumo","5.1.0.2.","FIPE Salariômetro","Rec. Humanos","006",{"$f":"IF(NOT(ISERROR($Y84)),IF($Y84<>FALSE,INDEX(Banco,$Y84,5),\"\"),\"\")","v":"Assistente (CBO 411010 - Assistente administrativo)"},"H/t",300,24.76,"DI 1",30.95,9285,null,{"$f":"IF(OR($A84=0,$A84=\"S\",$A84>CFF!$A$9),\"\",MAX(W$11:OFFSET(W84,-1,0))+1)","v":""},"Rec. Humanos-006",8,null,{"$f":"IF($J84=$G$2,ROUND(IF(ISNUMBER(S84),S84,IF(LEFT(S84,2)=\"DI\",HLOOKUP(S84,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[2,6,5,2,0,0,0,6,{"$error":"#N/A"},"AtivNível 1","5.2.","",null,null,"Relatório final e síntese do TTS","",null,0,"DI 1",0,14702.7,null,{"$f":"IF(OR($A85=0,$A85=\"S\",$A85>CFF!$A$9),\"\",MAX(W$11:OFFSET(W85,-1,0))+1)","v":23},false,false,null,{"$f":"IF($J85=$G$2,ROUND(IF(ISNUMBER(S85),S85,IF(LEFT(S85,2)=\"DI\",HLOOKUP(S85,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":""}]
["S",0,5,2,0,0,1,0,0,"Insumo","5.2.0.1.","CFESS","Rec. Humanos","003",{"$f":"IF(NOT(ISERROR($Y86)),IF($Y86<>FALSE,INDEX(Banco,$Y86,5),\"\"),\"\")","v":"Analista pesquisa, consultor social (assistente social mestrado)"},"H/t",30,222.41,"DI 1",278.01,8340.2999999999993,null,{"$f":"IF(OR($A86=0,$A86=\"S\",$A86>CFF!$A$9),\"\",MAX(W$11:OFFSET(W86,-1,0))+1)","v":""},"Rec. Humanos-003",5,null,{"$f":"IF($J86=$G$2,ROUND(IF(ISNUMBER(S86),S86,IF(LEFT(S86,2)=\"DI\",HLOOKUP(S86,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,5,2,0,0,2,0,0,"Insumo","5.2.0.2.","CFESS","Rec. Humanos","002",{"$f":"IF(NOT(ISERROR($Y87)),IF($Y87<>FALSE,INDEX(Banco,$Y87,5),\"\"),\"\")","v":"Assistente social (assistente social graduação)"},"H/t",20,157.29,"DI 1",196.61,3932.2,null,{"$f":"IF(OR($A87=0,$A87=\"S\",$A87>CFF!$A$9),\"\",MAX(W$11:OFFSET(W87,-1,0))+1)","v":""},"Rec. Humanos-002",4,null,{"$f":"IF($J87=$G$2,ROUND(IF(ISNUMBER(S87),S87,IF(LEFT(S87,2)=\"DI\",HLOOKUP(S87,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,5,2,0,0,3,0,0,"Insumo","5.2.0.3.","FIPE Salariômetro","Rec. Humanos","006",{"$f":"IF(NOT(ISERROR($Y88)),IF($Y88<>FALSE,INDEX(Banco,$Y88,5),\"\"),\"\")","v":"Assistente (CBO 411010 - Assistente administrativo)"},"H/t",40,24.76,"DI 1",30.95,1238,null,{"$f":"IF(OR($A88=0,$A88=\"S\",$A88>CFF!$A$9),\"\",MAX(W$11:OFFSET(W88,-1,0))+1)","v":""},"Rec. Humanos-006",8,null,{"$f":"IF($J88=$G$2,ROUND(IF(ISNUMBER(S88),S88,IF(LEFT(S88,2)=\"DI\",HLOOKUP(S88,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,5,2,0,0,4,0,0,"Insumo","5.2.0.4.","FIPE Salariômetro","Rec. Humanos","004",{"$f":"IF(NOT(ISERROR($Y89)),IF($Y89<>FALSE,INDEX(Banco,$Y89,5),\"\"),\"\")","v":"Designer júnior (CBO 239435 - Designer educacional, RS)"},"H/t",12,49.48,"DI 1",61.85,742.2,null,{"$f":"IF(OR($A89=0,$A89=\"S\",$A89>CFF!$A$9),\"\",MAX(W$11:OFFSET(W89,-1,0))+1)","v":""},"Rec. Humanos-004",6,null,{"$f":"IF($J89=$G$2,ROUND(IF(ISNUMBER(S89),S89,IF(LEFT(S89,2)=\"DI\",HLOOKUP(S89,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
["S",0,5,2,0,0,5,0,0,"Insumo","5.2.0.5.","Sites empresas","Rec. Materiais","004",{"$f":"IF(NOT(ISERROR($Y90)),IF($Y90<>FALSE,INDEX(Banco,$Y90,5),\"\"),\"\")","v":"Impressão laser colorida"},"Página",120,3,"DI 1",3.75,450,null,{"$f":"IF(OR($A90=0,$A90=\"S\",$A90>CFF!$A$9),\"\",MAX(W$11:OFFSET(W90,-1,0))+1)","v":""},"Rec. Materiais-004",12,null,{"$f":"IF($J90=$G$2,ROUND(IF(ISNUMBER(S90),S90,IF(LEFT(S90,2)=\"DI\",HLOOKUP(S90,DADOS!$T$29:$X$30,2,FALSE),0)),4),\"\")","v":0.25}]
[-1,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Observações:"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Município","v":"Novo Hamburgo"}]
[null,null,null,null,null,null,null,null,null,null,"Local"]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2022-05-03"}]
[null,null,null,null,null,null,null,null,null,null,"Data"]

{"sheet":"CFF","index":3,"n_rows":93,"n_cols":40,"rows_kept":93,"cut":false,"hidden":false,"merged":[[10,12,12,12],[91,11,91,13],[7,11,7,12],[10,13,12,13],[10,11,12,11],[13,11,16,12],[13,13,16,13],[17,11,19,11],[17,12,19,12],[17,13,19,13],[20,11,22,11],[20,12,22,12],[20,13,22,13],[23,11,25,11],[23,12,25,12],[23,13,25,13],[26,11,28,11],[26,12,28,12],[26,13,28,13],[29,11,31,11],[29,12,31,12],[29,13,31,13],[32,11,34,11],[32,12,34,12],[32,13,34,13],[35,11,37,11],[35,12,37,12],[35,13,37,13],[38,11,40,11],[38,12,40,12],[38,13,40,13],[41,11,43,11],[41,12,43,12],[41,13,43,13],[44,11,46,11],[44,12,46,12],[44,13,46,13],[47,11,49,11],[47,12,49,12],[47,13,49,13],[50,11,52,11],[50,12,52,12],[50,13,52,13],[53,11,55,11],[53,12,55,12],[53,13,55,13],[56,11,58,11],[56,12,58,12],[56,13,58,13],[59,11,61,11],[59,12,61,12],[59,13,61,13],[62,11,64,11],[62,12,64,12],[62,13,64,13],[65,11,67,11],[65,12,67,12],[65,13,67,13],[68,11,70,11],[68,12,70,12],[68,13,70,13],[71,11,73,11],[71,12,73,12],[71,13,73,13],[74,11,76,11],[74,12,76,12],[74,13,76,13],[77,11,79,11],[77,12,79,12],[77,13,79,13],[88,32,88,34],[89,32,89,34],[88,11,88,13],[89,12,89,13],[90,32,90,34],[88,24,88,26],[89,24,89,26],[90,24,90,26],[90,16,90,18],[90,12,90,13],[89,16,89,18],[88,16,88,18],[80,11,82,11],[80,12,82,12],[80,13,82,13],[83,11,85,11],[83,12,85,12],[83,13,85,13]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    CFF -","CRONOGRAMA FÍSICO-FINANCEIRO",null,null,null,null,null,null,null,"CRONOGRAMA FÍSICO-FINANCEIRO",null,null,null,null,null,null,null,"CRONOGRAMA FÍSICO-FINANCEIRO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS -","TRABALHO SOCIAL",null,null,null,null,null,null,null,"TRABALHO SOCIAL",null,null,null,null,null,null,null,"TRABALHO SOCIAL"]
[]
[]
[]
[]
[]
["Nível Máx Crono",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MAX($A$14:$A$88)<>MAX(PO!$W$11:$W$91),\"ERRO: CRONOGRAMA DESATUALIZADO\",IF(OR(COUNTIF($O$16:$AN$16,\">1\")>0,OFFSET($AN$17,0,-1)<>$N$14),\"ERRO: CRONOGRAMA NÃO FECHA EM 100%\",\"\"))","v":""},null,{"$f":"IF(TipoOrçamento=\"REPROGRAMADOAC\",\"Qtde de Medições realizadas\",\"\")","v":""}]
[3,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9-1,0)","v":0},{"$f":"OFFSET(P9,0,-1)+1","v":1},{"$f":"OFFSET(Q9,0,-1)+1","v":2},3,4,5,6,7,8,{"$f":"OFFSET(X9,0,-1)+1","v":9},10,11,12,13,14,15,16,{"$f":"OFFSET(AF9,0,-1)+1","v":17},18,19,20,21,22,23,24]
["Lista Crono","Último Nível","Nível","Altura","N1","N2","N3","N4","Czero","Cnível","VTOTAL SOMA","Item","Descrição das Atividades","Valores Totais (R$)",{"$f":"\"Início do TS\"&CHAR(10)&TEXT(DADOS!C30,\"dd/mm/aa\")","v":"Início do TS\n01/09/22"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,N10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&P$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+P$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 1\nset/22"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,O10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&Q$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+Q$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 2\nout/22"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,P10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&R$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+R$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 3\nnov/22"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,Q10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&S$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+S$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 4\ndez/22"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,R10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&T$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+T$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 5\njan/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,S10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&U$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+U$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 6\nfev/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,T10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&V$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+V$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 7\nmar/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,U10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&W$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+W$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 8\nabr/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,V10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&X$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+X$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 9\nmai/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,W10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&Y$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+Y$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 10\njun/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,X10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&Z$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+Z$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 11\njul/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,Y10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AA$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AA$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 12\nago/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,Z10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AB$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AB$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 13\nset/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AA10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AC$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AC$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 14\nout/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AB10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AD$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AD$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 15\nnov/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AC10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AE$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AE$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 16\ndez/23"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AD10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AF$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AF$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 17\njan/24"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AE10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AG$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AG$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 18\nfev/24"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AF10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AH$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AH$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 19\nmar/24"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AG10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AI$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AI$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 20\nabr/24"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AH10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AJ$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AJ$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 21\nmai/24"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AI10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AK$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AK$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 22\njun/24"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AJ10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AL$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AL$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 23\njul/24"},{"$f":"IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0,AK10=\"Valores Totais (R$)\"),\"Parcela \"&$N$9&\" Executado\",\"Parcela \"&AM$9&CHAR(10)&TEXT(DATE(YEAR(DADOS!$C$30),MONTH(DADOS!$C$30)-1+AM$9-IF(AND(TipoOrçamento=\"REPROGRAMADOAC\",$N$9>0),$N$9,0),1),\"mmm/aa\"))","v":"Parcela 24\nago/24"}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A13,PO!$W$11:$W$91,0))","v":{"$error":"#VALUE!"}},{"$f":"INDEX(PO!O$11:O$91,MATCH($A13,PO!$W$11:$W$91,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(ROUND(K13,2)=0,K13,ROUND(K13,2))","v":{"$error":"#VALUE!"}},"Parcela (%)",{"$f":"IF($B13,0,P12-IF(ISNUMBER(O12),O12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,Q12-IF(ISNUMBER(P12),P12,0))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($B13,0,X12-IF(ISNUMBER(W12),W12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,Y12-IF(ISNUMBER(X12),X12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,Z12-IF(ISNUMBER(Y12),Y12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AA12-IF(ISNUMBER(Z12),Z12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AB12-IF(ISNUMBER(AA12),AA12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AC12-IF(ISNUMBER(AB12),AB12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AD12-IF(ISNUMBER(AC12),AC12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AE12-IF(ISNUMBER(AD12),AD12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AF12-IF(ISNUMBER(AE12),AE12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AG12-IF(ISNUMBER(AF12),AF12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AH12-IF(ISNUMBER(AG12),AG12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AI12-IF(ISNUMBER(AH12),AH12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AJ12-IF(ISNUMBER(AI12),AI12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AK12-IF(ISNUMBER(AJ12),AJ12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AL12-IF(ISNUMBER(AK12),AK12,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,0,AM12-IF(ISNUMBER(AL12),AL12,0))","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B13,P11+IF(ISNUMBER(O12),O12,0),P13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,Q11+IF(ISNUMBER(P12),P12,0),Q13/$N11),1)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"MIN(IF($B13,X11+IF(ISNUMBER(W12),W12,0),X13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,Y11+IF(ISNUMBER(X12),X12,0),Y13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,Z11+IF(ISNUMBER(Y12),Y12,0),Z13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AA11+IF(ISNUMBER(Z12),Z12,0),AA13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AB11+IF(ISNUMBER(AA12),AA12,0),AB13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AC11+IF(ISNUMBER(AB12),AB12,0),AC13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AD11+IF(ISNUMBER(AC12),AC12,0),AD13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AE11+IF(ISNUMBER(AD12),AD12,0),AE13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AF11+IF(ISNUMBER(AE12),AE12,0),AF13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AG11+IF(ISNUMBER(AF12),AF12,0),AG13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AH11+IF(ISNUMBER(AG12),AG12,0),AH13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AI11+IF(ISNUMBER(AH12),AH12,0),AI13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AJ11+IF(ISNUMBER(AI12),AI12,0),AJ13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AK11+IF(ISNUMBER(AJ12),AJ12,0),AK13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AL11+IF(ISNUMBER(AK12),AK12,0),AL13/$N11),1)","v":{"$error":"#VALUE!"}},{"$f":"MIN(IF($B13,AM11+IF(ISNUMBER(AL12),AL12,0),AM13/$N11),1)","v":{"$error":"#VALUE!"}}]
[{"$f":"OFFSET(A13,-CFF.NumLinha,0)+1","v":{"$error":"#VALUE!"}},{"$f":"$C13>=OFFSET($C13,CFF.NumLinha,0)","v":{"$error":"#VALUE!"}},{"$f":"INDEX(PO!A$11:A$91,MATCH($A13,PO!$W$11:$W$91,0))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISERROR(J13),I13,SMALL(I13:J13,1))-1","v":{"$error":"#VALUE!"}},{"$f":"IF($C13=1,OFFSET(E13,-CFF.NumLinha,0)+1,OFFSET(E13,-CFF.NumLinha,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($C13=1,0,IF($C13=2,OFFSET(F13,-CFF.NumLinha,0)+1,OFFSET(F13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($C13<=2,$C13<>0),0,IF($C13=3,OFFSET(G13,-CFF.NumLinha,0)+1,OFFSET(G13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND($C13<=3,$C13<>0),0,IF($C13=4,OFFSET(H13,-CFF.NumLinha,0)+1,OFFSET(H13,-CFF.NumLinha,0)))","v":{"$error":"#VALUE!"}},{"$f":"MATCH(0,OFFSET($D13,1,$C13,ROW($A$87)-ROW($A13)),0)","v":{"$error":"#VALUE!"}},{"$f":"MATCH(OFFSET($D13,0,$C13)+1,OFFSET($D13,1,$C13,ROW($A$87)-ROW($A13)),0)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A13,PO!$W$11:$W$91,0)),2)+10^-12","v":{"$error":"#VALUE!"}},null,null,null,"Acumulado (R$)",{"$f":"IF($B13,ROUND(P12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(P13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,ROUND(Q12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(Q13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($B13,ROUND(X12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(X13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,ROUND(Y12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(Y13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($B13,ROUND(AF12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(AF13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$f":"IF($B13,ROUND(AG12*$N11,2),ROUND(SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET(AG13,1,0,$D13))/SUMIF(OFFSET($B13,1,0,$D13),TRUE,OFFSET($K13,1,0,$D13))*$N11,2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,"CRONOGRAMA GLOBAL",null,{"$f":"IF(PO!$U$11=0,10^-12,PO!$U$11)","v":535116.86999999988},"Parcela (%)",{"$f":"ROUND(P15/$N14,4)","v":3.2000000000000001E-2},{"$f":"ROUND(Q15/$N14,4)","v":7.85E-2},0.1048,4.7800000000000002E-2,4.1000000000000002E-2,3.2800000000000003E-2,4.9000000000000002E-2,3.1899999999999998E-2,{"$f":"ROUND(X15/$N14,4)","v":3.4099999999999998E-2},5.8700000000000002E-2,3.4099999999999998E-2,3.5000000000000003E-2,3.4099999999999998E-2,2.92E-2,3.9899999999999998E-2,3.1899999999999998E-2,{"$f":"ROUND(AF15/$N14,4)","v":3.2300000000000002E-2},4.3799999999999999E-2,5.16E-2,4.2900000000000001E-2,5.0900000000000001E-2,3.1800000000000002E-2,1.5699999999999999E-2,1.5699999999999999E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parcela (R$)",{"$f":"P17-IF(ISNUMBER(O17),O17,0)","v":17130.759999999998},{"$f":"Q17-IF(ISNUMBER(P17),P17,0)","v":42022.81},56102.299999999996,25568.159999999974,21938.260000000038,17567.999999999971,26246.929999999993,17090.180000000022,{"$f":"X17-IF(ISNUMBER(W17),W17,0)","v":18270.380000000005},{"$f":"Y17-IF(ISNUMBER(X17),X17,0)","v":31432.839999999997},{"$f":"Z17-IF(ISNUMBER(Y17),Y17,0)","v":18270.390000000014},{"$f":"AA17-IF(ISNUMBER(Z17),Z17,0)","v":18724.160000000033},{"$f":"AB17-IF(ISNUMBER(AA17),AA17,0)","v":18270.390000000014},{"$f":"AC17-IF(ISNUMBER(AB17),AB17,0)","v":15639.609999999986},{"$f":"AD17-IF(ISNUMBER(AC17),AC17,0)","v":21354.940000000002},{"$f":"AE17-IF(ISNUMBER(AD17),AD17,0)","v":17090.149999999965},{"$f":"AF17-IF(ISNUMBER(AE17),AE17,0)","v":17277.140000000014},{"$f":"AG17-IF(ISNUMBER(AF17),AF17,0)","v":23432.719999999972},{"$f":"AH17-IF(ISNUMBER(AG17),AG17,0)","v":27638.540000000037},{"$f":"AI17-IF(ISNUMBER(AH17),AH17,0)","v":22975.369999999937},{"$f":"AJ17-IF(ISNUMBER(AI17),AI17,0)","v":27219.640000000072},{"$f":"AK17-IF(ISNUMBER(AJ17),AJ17,0)","v":17027.10999999987},{"$f":"AL17-IF(ISNUMBER(AK17),AK17,0)","v":8413.0500000000466},{"$f":"AM17-IF(ISNUMBER(AL17),AL17,0)","v":8413.0399999999208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"ROUND(P17/$N14,4)","v":3.2000000000000001E-2},{"$f":"ROUND(Q17/$N14,4)","v":0.1105},0.21540000000000001,0.26319999999999999,0.30420000000000003,0.33700000000000002,0.38600000000000001,0.41799999999999998,{"$f":"ROUND(X17/$N14,4)","v":0.4521},{"$f":"ROUND(Y17/$N14,4)","v":0.51090000000000002},0.54500000000000004,0.57999999999999996,0.61409999999999998,0.64339999999999997,0.68330000000000002,0.71519999999999995,{"$f":"ROUND(AF17/$N14,4)","v":0.74750000000000005},{"$f":"ROUND(AG17/$N14,4)","v":0.7913},0.84289999999999998,0.88590000000000002,0.93669999999999998,0.96860000000000002,0.98429999999999995,1]
[0,null,null,{"$f":"ROW(D$87)-ROW(D18)","v":69},null,null,null,null,null,null,null,null,null,null,"Acumulado (R$)",{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(P17,1,0):P$87)","v":17130.759999999998},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(Q17,1,0):Q$87)","v":59153.57},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(R17,1,0):R$87)","v":115255.87},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(S17,1,0):S$87)","v":140824.02999999997},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(T17,1,0):T$87)","v":162762.29},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(U17,1,0):U$87)","v":180330.28999999998},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(V17,1,0):V$87)","v":206577.21999999997},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(W17,1,0):W$87)","v":223667.4},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(X17,1,0):X$87)","v":241937.78},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(Y17,1,0):Y$87)","v":273370.62},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(Z17,1,0):Z$87)","v":291641.01},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AA17,1,0):AA$87)","v":310365.17000000004},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AB17,1,0):AB$87)","v":328635.56000000006},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AC17,1,0):AC$87)","v":344275.17000000004},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AD17,1,0):AD$87)","v":365630.11000000004},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AE17,1,0):AE$87)","v":382720.26},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AF17,1,0):AF$87)","v":399997.4},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AG17,1,0):AG$87)","v":423430.12},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AH17,1,0):AH$87)","v":451068.66000000003},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AI17,1,0):AI$87)","v":474044.02999999997},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AJ17,1,0):AJ$87)","v":501263.67000000004},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AK17,1,0):AK$87)","v":518290.77999999991},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AL17,1,0):AL$87)","v":526703.82999999996},{"$f":"SUMIF(OFFSET($C17,1,0):$C$87,1,OFFSET(AM17,1,0):AM$87)","v":535116.86999999988}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A20,PO!$W$11:$W$91,0))","v":"1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A20,PO!$W$11:$W$91,0))","v":"Mapeamento dos públicos alvo do TTS"},{"$f":"IF(ROUND(K20,2)=0,K20,ROUND(K20,2))","v":96324.04},"Parcela (%)",{"$f":"IF($B20,0,P19-IF(ISNUMBER(O19),O19,0))","v":0.17784511530039646},0.35569023060079286,0.46646465409881066,0,0,0,0,0,{"$f":"IF($B20,0,X19-IF(ISNUMBER(W19),W19,0))","v":0},{"$f":"IF($B20,0,Y19-IF(ISNUMBER(X19),X19,0))","v":0},{"$f":"IF($B20,0,Z19-IF(ISNUMBER(Y19),Y19,0))","v":0},{"$f":"IF($B20,0,AA19-IF(ISNUMBER(Z19),Z19,0))","v":0},{"$f":"IF($B20,0,AB19-IF(ISNUMBER(AA19),AA19,0))","v":0},{"$f":"IF($B20,0,AC19-IF(ISNUMBER(AB19),AB19,0))","v":0},{"$f":"IF($B20,0,AD19-IF(ISNUMBER(AC19),AC19,0))","v":0},{"$f":"IF($B20,0,AE19-IF(ISNUMBER(AD19),AD19,0))","v":0},{"$f":"IF($B20,0,AF19-IF(ISNUMBER(AE19),AE19,0))","v":0},{"$f":"IF($B20,0,AG19-IF(ISNUMBER(AF19),AF19,0))","v":0},{"$f":"IF($B20,0,AH19-IF(ISNUMBER(AG19),AG19,0))","v":0},{"$f":"IF($B20,0,AI19-IF(ISNUMBER(AH19),AH19,0))","v":0},{"$f":"IF($B20,0,AJ19-IF(ISNUMBER(AI19),AI19,0))","v":0},{"$f":"IF($B20,0,AK19-IF(ISNUMBER(AJ19),AJ19,0))","v":0},{"$f":"IF($B20,0,AL19-IF(ISNUMBER(AK19),AK19,0))","v":0},{"$f":"IF($B20,0,AM19-IF(ISNUMBER(AL19),AL19,0))","v":0},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B20,P18+IF(ISNUMBER(O19),O19,0),P20/$N18),1)","v":0.17784511530039646},0.53353534590118934,1,1,1,1,1,1,{"$f":"MIN(IF($B20,X18+IF(ISNUMBER(W19),W19,0),X20/$N18),1)","v":1},{"$f":"MIN(IF($B20,Y18+IF(ISNUMBER(X19),X19,0),Y20/$N18),1)","v":1},{"$f":"MIN(IF($B20,Z18+IF(ISNUMBER(Y19),Y19,0),Z20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AA18+IF(ISNUMBER(Z19),Z19,0),AA20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AB18+IF(ISNUMBER(AA19),AA19,0),AB20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AC18+IF(ISNUMBER(AB19),AB19,0),AC20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AD18+IF(ISNUMBER(AC19),AC19,0),AD20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AE18+IF(ISNUMBER(AD19),AD19,0),AE20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AF18+IF(ISNUMBER(AE19),AE19,0),AF20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AG18+IF(ISNUMBER(AF19),AF19,0),AG20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AH18+IF(ISNUMBER(AG19),AG19,0),AH20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AI18+IF(ISNUMBER(AH19),AH19,0),AI20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AJ18+IF(ISNUMBER(AI19),AI19,0),AJ20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AK18+IF(ISNUMBER(AJ19),AJ19,0),AK20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AL18+IF(ISNUMBER(AK19),AK19,0),AL20/$N18),1)","v":1},{"$f":"MIN(IF($B20,AM18+IF(ISNUMBER(AL19),AL19,0),AM20/$N18),1)","v":1}]
[{"$f":"OFFSET(A20,-CFF.NumLinha,0)+1","v":1},{"$f":"$C20>=OFFSET($C20,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$11:A$91,MATCH($A20,PO!$W$11:$W$91,0))","v":1},{"$f":"IF(ISERROR(J20),I20,SMALL(I20:J20,1))-1","v":8},{"$f":"IF($C20=1,OFFSET(E20,-CFF.NumLinha,0)+1,OFFSET(E20,-CFF.NumLinha,0))","v":1},{"$f":"IF($C20=1,0,IF($C20=2,OFFSET(F20,-CFF.NumLinha,0)+1,OFFSET(F20,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C20<=2,$C20<>0),0,IF($C20=3,OFFSET(G20,-CFF.NumLinha,0)+1,OFFSET(G20,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C20<=3,$C20<>0),0,IF($C20=4,OFFSET(H20,-CFF.NumLinha,0)+1,OFFSET(H20,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D20,1,$C20,ROW($A$87)-ROW($A20)),0)","v":67},{"$f":"MATCH(OFFSET($D20,0,$C20)+1,OFFSET($D20,1,$C20,ROW($A$87)-ROW($A20)),0)","v":9},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A20,PO!$W$11:$W$91,0)),2)+10^-12","v":96324.04},null,null,null,"Acumulado (R$)",{"$f":"IF($B20,ROUND(P19*$N18,2),ROUND(SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET(P20,1,0,$D20))/SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET($K20,1,0,$D20))*$N18,2))","v":17130.759999999998},51392.28,96324.04,96324.04,96324.04,96324.04,96324.04,96324.04,{"$f":"IF($B20,ROUND(X19*$N18,2),ROUND(SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET(X20,1,0,$D20))/SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET($K20,1,0,$D20))*$N18,2))","v":96324.04},96324.04,96324.04,96324.04,96324.04,96324.04,96324.04,96324.04,{"$f":"IF($B20,ROUND(AF19*$N18,2),ROUND(SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET(AF20,1,0,$D20))/SUMIF(OFFSET($B20,1,0,$D20),TRUE,OFFSET($K20,1,0,$D20))*$N18,2))","v":96324.04},96324.04,96324.04,96324.04,96324.04,96324.04,96324.04,96324.04]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A23,PO!$W$11:$W$91,0))","v":"1.1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A23,PO!$W$11:$W$91,0))","v":"Caracterização da população de entorno das obras, mapeamento dos equipamentos públicos, das organizações, dos programas em atividade e da população em situação de vulnerabilidade social na microbacia beneficiária da ETE Luiz Rau"},{"$f":"IF(ROUND(K23,2)=0,K23,ROUND(K23,2))","v":68523.039999999994},"Parcela (%)",0.25,0.5,0.25,{"$f":"IF($B23,0,S22-IF(ISNUMBER(R22),R22,0))","v":0},{"$f":"IF($B23,0,T22-IF(ISNUMBER(S22),S22,0))","v":0},{"$f":"IF($B23,0,U22-IF(ISNUMBER(T22),T22,0))","v":0},{"$f":"IF($B23,0,V22-IF(ISNUMBER(U22),U22,0))","v":0},{"$f":"IF($B23,0,W22-IF(ISNUMBER(V22),V22,0))","v":0},0.75,0.25,{"$f":"IF($B23,0,Z22-IF(ISNUMBER(Y22),Y22,0))","v":0},{"$f":"IF($B23,0,AA22-IF(ISNUMBER(Z22),Z22,0))","v":0},{"$f":"IF($B23,0,AB22-IF(ISNUMBER(AA22),AA22,0))","v":0},{"$f":"IF($B23,0,AC22-IF(ISNUMBER(AB22),AB22,0))","v":0},{"$f":"IF($B23,0,AD22-IF(ISNUMBER(AC22),AC22,0))","v":0},{"$f":"IF($B23,0,AE22-IF(ISNUMBER(AD22),AD22,0))","v":0},0.75,0.25,{"$f":"IF($B23,0,AH22-IF(ISNUMBER(AG22),AG22,0))","v":0},{"$f":"IF($B23,0,AI22-IF(ISNUMBER(AH22),AH22,0))","v":0},{"$f":"IF($B23,0,AJ22-IF(ISNUMBER(AI22),AI22,0))","v":0},{"$f":"IF($B23,0,AK22-IF(ISNUMBER(AJ22),AJ22,0))","v":0},{"$f":"IF($B23,0,AL22-IF(ISNUMBER(AK22),AK22,0))","v":0},{"$f":"IF($B23,0,AM22-IF(ISNUMBER(AL22),AL22,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B23,P21+IF(ISNUMBER(O22),O22,0),P23/$N21),1)","v":0.25},{"$f":"MIN(IF($B23,Q21+IF(ISNUMBER(P22),P22,0),Q23/$N21),1)","v":0.75},{"$f":"MIN(IF($B23,R21+IF(ISNUMBER(Q22),Q22,0),R23/$N21),1)","v":1},{"$f":"MIN(IF($B23,S21+IF(ISNUMBER(R22),R22,0),S23/$N21),1)","v":1},{"$f":"MIN(IF($B23,T21+IF(ISNUMBER(S22),S22,0),T23/$N21),1)","v":1},{"$f":"MIN(IF($B23,U21+IF(ISNUMBER(T22),T22,0),U23/$N21),1)","v":1},{"$f":"MIN(IF($B23,V21+IF(ISNUMBER(U22),U22,0),V23/$N21),1)","v":1},{"$f":"MIN(IF($B23,W21+IF(ISNUMBER(V22),V22,0),W23/$N21),1)","v":1},{"$f":"MIN(IF($B23,X21+IF(ISNUMBER(W22),W22,0),X23/$N21),1)","v":1},{"$f":"MIN(IF($B23,Y21+IF(ISNUMBER(X22),X22,0),Y23/$N21),1)","v":1},{"$f":"MIN(IF($B23,Z21+IF(ISNUMBER(Y22),Y22,0),Z23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AA21+IF(ISNUMBER(Z22),Z22,0),AA23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AB21+IF(ISNUMBER(AA22),AA22,0),AB23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AC21+IF(ISNUMBER(AB22),AB22,0),AC23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AD21+IF(ISNUMBER(AC22),AC22,0),AD23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AE21+IF(ISNUMBER(AD22),AD22,0),AE23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AF21+IF(ISNUMBER(AE22),AE22,0),AF23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AG21+IF(ISNUMBER(AF22),AF22,0),AG23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AH21+IF(ISNUMBER(AG22),AG22,0),AH23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AI21+IF(ISNUMBER(AH22),AH22,0),AI23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AJ21+IF(ISNUMBER(AI22),AI22,0),AJ23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AK21+IF(ISNUMBER(AJ22),AJ22,0),AK23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AL21+IF(ISNUMBER(AK22),AK22,0),AL23/$N21),1)","v":1},{"$f":"MIN(IF($B23,AM21+IF(ISNUMBER(AL22),AL22,0),AM23/$N21),1)","v":1}]
[{"$f":"OFFSET(A23,-CFF.NumLinha,0)+1","v":2},{"$f":"$C23>=OFFSET($C23,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A23,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J23),I23,SMALL(I23:J23,1))-1","v":2},{"$f":"IF($C23=1,OFFSET(E23,-CFF.NumLinha,0)+1,OFFSET(E23,-CFF.NumLinha,0))","v":1},{"$f":"IF($C23=1,0,IF($C23=2,OFFSET(F23,-CFF.NumLinha,0)+1,OFFSET(F23,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C23<=2,$C23<>0),0,IF($C23=3,OFFSET(G23,-CFF.NumLinha,0)+1,OFFSET(G23,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C23<=3,$C23<>0),0,IF($C23=4,OFFSET(H23,-CFF.NumLinha,0)+1,OFFSET(H23,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D23,1,$C23,ROW($A$87)-ROW($A23)),0)","v":6},{"$f":"MATCH(OFFSET($D23,0,$C23)+1,OFFSET($D23,1,$C23,ROW($A$87)-ROW($A23)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A23,PO!$W$11:$W$91,0)),2)+10^-12","v":68523.039999999994},null,null,null,"Acumulado (R$)",{"$f":"IF($B23,ROUND(P22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(P23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":17130.759999999998},51392.28,68523.039999999994,68523.039999999994,68523.039999999994,68523.039999999994,68523.039999999994,68523.039999999994,{"$f":"IF($B23,ROUND(X22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(X23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(Y22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(Y23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(Z22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(Z23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AA22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AA23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AB22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AB23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AC22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AC23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AD22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AD23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AE22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AE23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AF22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AF23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AG22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AG23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AH22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AH23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AI22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AI23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AJ22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AJ23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AK22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AK23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AL22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AL23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994},{"$f":"IF($B23,ROUND(AM22*$N21,2),ROUND(SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET(AM23,1,0,$D23))/SUMIF(OFFSET($B23,1,0,$D23),TRUE,OFFSET($K23,1,0,$D23))*$N21,2))","v":68523.039999999994}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A26,PO!$W$11:$W$91,0))","v":"1.2."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A26,PO!$W$11:$W$91,0))","v":"Relatório de Mapeamento Social"},{"$f":"IF(ROUND(K26,2)=0,K26,ROUND(K26,2))","v":27801},"Parcela (%)",{"$f":"IF($B26,0,P25-IF(ISNUMBER(O25),O25,0))","v":0},0,1,{"$f":"IF($B26,0,S25-IF(ISNUMBER(R25),R25,0))","v":0},{"$f":"IF($B26,0,T25-IF(ISNUMBER(S25),S25,0))","v":0},{"$f":"IF($B26,0,U25-IF(ISNUMBER(T25),T25,0))","v":0},{"$f":"IF($B26,0,V25-IF(ISNUMBER(U25),U25,0))","v":0},{"$f":"IF($B26,0,W25-IF(ISNUMBER(V25),V25,0))","v":0},{"$f":"IF($B26,0,X25-IF(ISNUMBER(W25),W25,0))","v":0},1,{"$f":"IF($B26,0,Z25-IF(ISNUMBER(Y25),Y25,0))","v":0},{"$f":"IF($B26,0,AA25-IF(ISNUMBER(Z25),Z25,0))","v":0},{"$f":"IF($B26,0,AB25-IF(ISNUMBER(AA25),AA25,0))","v":0},{"$f":"IF($B26,0,AC25-IF(ISNUMBER(AB25),AB25,0))","v":0},{"$f":"IF($B26,0,AD25-IF(ISNUMBER(AC25),AC25,0))","v":0},{"$f":"IF($B26,0,AE25-IF(ISNUMBER(AD25),AD25,0))","v":0},{"$f":"IF($B26,0,AF25-IF(ISNUMBER(AE25),AE25,0))","v":0},1,{"$f":"IF($B26,0,AH25-IF(ISNUMBER(AG25),AG25,0))","v":0},{"$f":"IF($B26,0,AI25-IF(ISNUMBER(AH25),AH25,0))","v":0},{"$f":"IF($B26,0,AJ25-IF(ISNUMBER(AI25),AI25,0))","v":0},{"$f":"IF($B26,0,AK25-IF(ISNUMBER(AJ25),AJ25,0))","v":0},{"$f":"IF($B26,0,AL25-IF(ISNUMBER(AK25),AK25,0))","v":0},{"$f":"IF($B26,0,AM25-IF(ISNUMBER(AL25),AL25,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B26,P24+IF(ISNUMBER(O25),O25,0),P26/$N24),1)","v":0},{"$f":"MIN(IF($B26,Q24+IF(ISNUMBER(P25),P25,0),Q26/$N24),1)","v":0},{"$f":"MIN(IF($B26,R24+IF(ISNUMBER(Q25),Q25,0),R26/$N24),1)","v":1},{"$f":"MIN(IF($B26,S24+IF(ISNUMBER(R25),R25,0),S26/$N24),1)","v":1},{"$f":"MIN(IF($B26,T24+IF(ISNUMBER(S25),S25,0),T26/$N24),1)","v":1},{"$f":"MIN(IF($B26,U24+IF(ISNUMBER(T25),T25,0),U26/$N24),1)","v":1},{"$f":"MIN(IF($B26,V24+IF(ISNUMBER(U25),U25,0),V26/$N24),1)","v":1},{"$f":"MIN(IF($B26,W24+IF(ISNUMBER(V25),V25,0),W26/$N24),1)","v":1},{"$f":"MIN(IF($B26,X24+IF(ISNUMBER(W25),W25,0),X26/$N24),1)","v":1},{"$f":"MIN(IF($B26,Y24+IF(ISNUMBER(X25),X25,0),Y26/$N24),1)","v":1},{"$f":"MIN(IF($B26,Z24+IF(ISNUMBER(Y25),Y25,0),Z26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AA24+IF(ISNUMBER(Z25),Z25,0),AA26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AB24+IF(ISNUMBER(AA25),AA25,0),AB26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AC24+IF(ISNUMBER(AB25),AB25,0),AC26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AD24+IF(ISNUMBER(AC25),AC25,0),AD26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AE24+IF(ISNUMBER(AD25),AD25,0),AE26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AF24+IF(ISNUMBER(AE25),AE25,0),AF26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AG24+IF(ISNUMBER(AF25),AF25,0),AG26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AH24+IF(ISNUMBER(AG25),AG25,0),AH26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AI24+IF(ISNUMBER(AH25),AH25,0),AI26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AJ24+IF(ISNUMBER(AI25),AI25,0),AJ26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AK24+IF(ISNUMBER(AJ25),AJ25,0),AK26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AL24+IF(ISNUMBER(AK25),AK25,0),AL26/$N24),1)","v":1},{"$f":"MIN(IF($B26,AM24+IF(ISNUMBER(AL25),AL25,0),AM26/$N24),1)","v":1}]
[{"$f":"OFFSET(A26,-CFF.NumLinha,0)+1","v":3},{"$f":"$C26>=OFFSET($C26,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A26,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J26),I26,SMALL(I26:J26,1))-1","v":2},{"$f":"IF($C26=1,OFFSET(E26,-CFF.NumLinha,0)+1,OFFSET(E26,-CFF.NumLinha,0))","v":1},{"$f":"IF($C26=1,0,IF($C26=2,OFFSET(F26,-CFF.NumLinha,0)+1,OFFSET(F26,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C26<=2,$C26<>0),0,IF($C26=3,OFFSET(G26,-CFF.NumLinha,0)+1,OFFSET(G26,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C26<=3,$C26<>0),0,IF($C26=4,OFFSET(H26,-CFF.NumLinha,0)+1,OFFSET(H26,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D26,1,$C26,ROW($A$87)-ROW($A26)),0)","v":3},{"$f":"MATCH(OFFSET($D26,0,$C26)+1,OFFSET($D26,1,$C26,ROW($A$87)-ROW($A26)),0)","v":12},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A26,PO!$W$11:$W$91,0)),2)+10^-12","v":27801},null,null,null,"Acumulado (R$)",{"$f":"IF($B26,ROUND(P25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(P26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":0},0,27801,27801,27801,27801,27801,27801,{"$f":"IF($B26,ROUND(X25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(X26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(Y25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(Y26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(Z25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(Z26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AA25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AA26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AB25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AB26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AC25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AC26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AD25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AD26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AE25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AE26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AF25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AF26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AG25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AG26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AH25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AH26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AI25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AI26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AJ25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AJ26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AK25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AK26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AL25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AL26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801},{"$f":"IF($B26,ROUND(AM25*$N24,2),ROUND(SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET(AM26,1,0,$D26))/SUMIF(OFFSET($B26,1,0,$D26),TRUE,OFFSET($K26,1,0,$D26))*$N24,2))","v":27801}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A29,PO!$W$11:$W$91,0))","v":"2."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A29,PO!$W$11:$W$91,0))","v":"Implementação de estratégia de comunicação do Projeto"},{"$f":"IF(ROUND(K29,2)=0,K29,ROUND(K29,2))","v":89907.8},"Parcela (%)",{"$f":"IF($B29,0,P28-IF(ISNUMBER(O28),O28,0))","v":0},{"$f":"IF($B29,0,Q28-IF(ISNUMBER(P28),P28,0))","v":6.879269651798843E-2},{"$f":"IF($B29,0,R28-IF(ISNUMBER(Q28),Q28,0))","v":9.3120730348201161E-2},{"$f":"IF($B29,0,S28-IF(ISNUMBER(R28),R28,0))","v":0},{"$f":"IF($B29,0,T28-IF(ISNUMBER(S28),S28,0))","v":9.3120730348201175E-2},{"$f":"IF($B29,0,U28-IF(ISNUMBER(T28),T28,0))","v":0},{"$f":"IF($B29,0,V28-IF(ISNUMBER(U28),U28,0))","v":9.3120730348201119E-2},{"$f":"IF($B29,0,W28-IF(ISNUMBER(V28),V28,0))","v":0},{"$f":"IF($B29,0,X28-IF(ISNUMBER(W28),W28,0))","v":9.3120730348201175E-2},{"$f":"IF($B29,0,Y28-IF(ISNUMBER(X28),X28,0))","v":0},{"$f":"IF($B29,0,Z28-IF(ISNUMBER(Y28),Y28,0))","v":9.3120730348201119E-2},{"$f":"IF($B29,0,AA28-IF(ISNUMBER(Z28),Z28,0))","v":0},{"$f":"IF($B29,0,AB28-IF(ISNUMBER(AA28),AA28,0))","v":9.3120730348201119E-2},{"$f":"IF($B29,0,AC28-IF(ISNUMBER(AB28),AB28,0))","v":0},{"$f":"IF($B29,0,AD28-IF(ISNUMBER(AC28),AC28,0))","v":9.3120730348201231E-2},{"$f":"IF($B29,0,AE28-IF(ISNUMBER(AD28),AD28,0))","v":0},{"$f":"IF($B29,0,AF28-IF(ISNUMBER(AE28),AE28,0))","v":9.3120730348201231E-2},{"$f":"IF($B29,0,AG28-IF(ISNUMBER(AF28),AF28,0))","v":0},{"$f":"IF($B29,0,AH28-IF(ISNUMBER(AG28),AG28,0))","v":9.3120730348201119E-2},{"$f":"IF($B29,0,AI28-IF(ISNUMBER(AH28),AH28,0))","v":0},{"$f":"IF($B29,0,AJ28-IF(ISNUMBER(AI28),AI28,0))","v":9.3120730348201119E-2},{"$f":"IF($B29,0,AK28-IF(ISNUMBER(AJ28),AJ28,0))","v":0},{"$f":"IF($B29,0,AL28-IF(ISNUMBER(AK28),AK28,0))","v":0},{"$f":"IF($B29,0,AM28-IF(ISNUMBER(AL28),AL28,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B29,P27+IF(ISNUMBER(O28),O28,0),P29/$N27),1)","v":0},{"$f":"MIN(IF($B29,Q27+IF(ISNUMBER(P28),P28,0),Q29/$N27),1)","v":6.879269651798843E-2},{"$f":"MIN(IF($B29,R27+IF(ISNUMBER(Q28),Q28,0),R29/$N27),1)","v":0.16191342686618959},{"$f":"MIN(IF($B29,S27+IF(ISNUMBER(R28),R28,0),S29/$N27),1)","v":0.16191342686618959},{"$f":"MIN(IF($B29,T27+IF(ISNUMBER(S28),S28,0),T29/$N27),1)","v":0.25503415721439077},{"$f":"MIN(IF($B29,U27+IF(ISNUMBER(T28),T28,0),U29/$N27),1)","v":0.25503415721439077},{"$f":"MIN(IF($B29,V27+IF(ISNUMBER(U28),U28,0),V29/$N27),1)","v":0.34815488756259189},{"$f":"MIN(IF($B29,W27+IF(ISNUMBER(V28),V28,0),W29/$N27),1)","v":0.34815488756259189},{"$f":"MIN(IF($B29,X27+IF(ISNUMBER(W28),W28,0),X29/$N27),1)","v":0.44127561791079306},{"$f":"MIN(IF($B29,Y27+IF(ISNUMBER(X28),X28,0),Y29/$N27),1)","v":0.44127561791079306},{"$f":"MIN(IF($B29,Z27+IF(ISNUMBER(Y28),Y28,0),Z29/$N27),1)","v":0.53439634825899418},{"$f":"MIN(IF($B29,AA27+IF(ISNUMBER(Z28),Z28,0),AA29/$N27),1)","v":0.53439634825899418},{"$f":"MIN(IF($B29,AB27+IF(ISNUMBER(AA28),AA28,0),AB29/$N27),1)","v":0.6275170786071953},{"$f":"MIN(IF($B29,AC27+IF(ISNUMBER(AB28),AB28,0),AC29/$N27),1)","v":0.6275170786071953},{"$f":"MIN(IF($B29,AD27+IF(ISNUMBER(AC28),AC28,0),AD29/$N27),1)","v":0.72063780895539653},{"$f":"MIN(IF($B29,AE27+IF(ISNUMBER(AD28),AD28,0),AE29/$N27),1)","v":0.72063780895539653},{"$f":"MIN(IF($B29,AF27+IF(ISNUMBER(AE28),AE28,0),AF29/$N27),1)","v":0.81375853930359776},{"$f":"MIN(IF($B29,AG27+IF(ISNUMBER(AF28),AF28,0),AG29/$N27),1)","v":0.81375853930359776},{"$f":"MIN(IF($B29,AH27+IF(ISNUMBER(AG28),AG28,0),AH29/$N27),1)","v":0.90687926965179888},{"$f":"MIN(IF($B29,AI27+IF(ISNUMBER(AH28),AH28,0),AI29/$N27),1)","v":0.90687926965179888},{"$f":"MIN(IF($B29,AJ27+IF(ISNUMBER(AI28),AI28,0),AJ29/$N27),1)","v":1},{"$f":"MIN(IF($B29,AK27+IF(ISNUMBER(AJ28),AJ28,0),AK29/$N27),1)","v":1},{"$f":"MIN(IF($B29,AL27+IF(ISNUMBER(AK28),AK28,0),AL29/$N27),1)","v":1},{"$f":"MIN(IF($B29,AM27+IF(ISNUMBER(AL28),AL28,0),AM29/$N27),1)","v":1}]
[{"$f":"OFFSET(A29,-CFF.NumLinha,0)+1","v":4},{"$f":"$C29>=OFFSET($C29,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$11:A$91,MATCH($A29,PO!$W$11:$W$91,0))","v":1},{"$f":"IF(ISERROR(J29),I29,SMALL(I29:J29,1))-1","v":14},{"$f":"IF($C29=1,OFFSET(E29,-CFF.NumLinha,0)+1,OFFSET(E29,-CFF.NumLinha,0))","v":2},{"$f":"IF($C29=1,0,IF($C29=2,OFFSET(F29,-CFF.NumLinha,0)+1,OFFSET(F29,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C29<=2,$C29<>0),0,IF($C29=3,OFFSET(G29,-CFF.NumLinha,0)+1,OFFSET(G29,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C29<=3,$C29<>0),0,IF($C29=4,OFFSET(H29,-CFF.NumLinha,0)+1,OFFSET(H29,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D29,1,$C29,ROW($A$87)-ROW($A29)),0)","v":58},{"$f":"MATCH(OFFSET($D29,0,$C29)+1,OFFSET($D29,1,$C29,ROW($A$87)-ROW($A29)),0)","v":15},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A29,PO!$W$11:$W$91,0)),2)+10^-12","v":89907.8},null,null,null,"Acumulado (R$)",{"$f":"IF($B29,ROUND(P28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(P29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":0},6185,14557.28,14557.28,22929.56,22929.56,31301.84,31301.84,{"$f":"IF($B29,ROUND(X28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(X29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":39674.120000000003},{"$f":"IF($B29,ROUND(Y28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(Y29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":39674.120000000003},{"$f":"IF($B29,ROUND(Z28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(Z29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":48046.400000000001},{"$f":"IF($B29,ROUND(AA28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AA29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":48046.400000000001},{"$f":"IF($B29,ROUND(AB28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AB29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":56418.68},{"$f":"IF($B29,ROUND(AC28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AC29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":56418.68},{"$f":"IF($B29,ROUND(AD28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AD29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":64790.96},{"$f":"IF($B29,ROUND(AE28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AE29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":64790.96},{"$f":"IF($B29,ROUND(AF28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AF29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":73163.240000000005},{"$f":"IF($B29,ROUND(AG28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AG29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":73163.240000000005},{"$f":"IF($B29,ROUND(AH28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AH29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":81535.520000000004},{"$f":"IF($B29,ROUND(AI28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AI29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":81535.520000000004},{"$f":"IF($B29,ROUND(AJ28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AJ29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":89907.8},{"$f":"IF($B29,ROUND(AK28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AK29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":89907.8},{"$f":"IF($B29,ROUND(AL28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AL29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":89907.8},{"$f":"IF($B29,ROUND(AM28*$N27,2),ROUND(SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET(AM29,1,0,$D29))/SUMIF(OFFSET($B29,1,0,$D29),TRUE,OFFSET($K29,1,0,$D29))*$N27,2))","v":89907.8}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A32,PO!$W$11:$W$91,0))","v":"2.1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A32,PO!$W$11:$W$91,0))","v":"Elaboração de base para peças de comunicação de multimídia"},{"$f":"IF(ROUND(K32,2)=0,K32,ROUND(K32,2))","v":6185},"Parcela (%)",{"$f":"IF($B32,0,P31-IF(ISNUMBER(O31),O31,0))","v":0},1,{"$f":"IF($B32,0,R31-IF(ISNUMBER(Q31),Q31,0))","v":0},{"$f":"IF($B32,0,S31-IF(ISNUMBER(R31),R31,0))","v":0},{"$f":"IF($B32,0,T31-IF(ISNUMBER(S31),S31,0))","v":0},{"$f":"IF($B32,0,U31-IF(ISNUMBER(T31),T31,0))","v":0},{"$f":"IF($B32,0,V31-IF(ISNUMBER(U31),U31,0))","v":0},{"$f":"IF($B32,0,W31-IF(ISNUMBER(V31),V31,0))","v":0},{"$f":"IF($B32,0,X31-IF(ISNUMBER(W31),W31,0))","v":0},1,{"$f":"IF($B32,0,Z31-IF(ISNUMBER(Y31),Y31,0))","v":0},{"$f":"IF($B32,0,AA31-IF(ISNUMBER(Z31),Z31,0))","v":0},{"$f":"IF($B32,0,AB31-IF(ISNUMBER(AA31),AA31,0))","v":0},{"$f":"IF($B32,0,AC31-IF(ISNUMBER(AB31),AB31,0))","v":0},{"$f":"IF($B32,0,AD31-IF(ISNUMBER(AC31),AC31,0))","v":0},{"$f":"IF($B32,0,AE31-IF(ISNUMBER(AD31),AD31,0))","v":0},{"$f":"IF($B32,0,AF31-IF(ISNUMBER(AE31),AE31,0))","v":0},1,{"$f":"IF($B32,0,AH31-IF(ISNUMBER(AG31),AG31,0))","v":0},{"$f":"IF($B32,0,AI31-IF(ISNUMBER(AH31),AH31,0))","v":0},{"$f":"IF($B32,0,AJ31-IF(ISNUMBER(AI31),AI31,0))","v":0},{"$f":"IF($B32,0,AK31-IF(ISNUMBER(AJ31),AJ31,0))","v":0},{"$f":"IF($B32,0,AL31-IF(ISNUMBER(AK31),AK31,0))","v":0},{"$f":"IF($B32,0,AM31-IF(ISNUMBER(AL31),AL31,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B32,P30+IF(ISNUMBER(O31),O31,0),P32/$N30),1)","v":0},{"$f":"MIN(IF($B32,Q30+IF(ISNUMBER(P31),P31,0),Q32/$N30),1)","v":1},{"$f":"MIN(IF($B32,R30+IF(ISNUMBER(Q31),Q31,0),R32/$N30),1)","v":1},{"$f":"MIN(IF($B32,S30+IF(ISNUMBER(R31),R31,0),S32/$N30),1)","v":1},{"$f":"MIN(IF($B32,T30+IF(ISNUMBER(S31),S31,0),T32/$N30),1)","v":1},{"$f":"MIN(IF($B32,U30+IF(ISNUMBER(T31),T31,0),U32/$N30),1)","v":1},{"$f":"MIN(IF($B32,V30+IF(ISNUMBER(U31),U31,0),V32/$N30),1)","v":1},{"$f":"MIN(IF($B32,W30+IF(ISNUMBER(V31),V31,0),W32/$N30),1)","v":1},{"$f":"MIN(IF($B32,X30+IF(ISNUMBER(W31),W31,0),X32/$N30),1)","v":1},{"$f":"MIN(IF($B32,Y30+IF(ISNUMBER(X31),X31,0),Y32/$N30),1)","v":1},{"$f":"MIN(IF($B32,Z30+IF(ISNUMBER(Y31),Y31,0),Z32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AA30+IF(ISNUMBER(Z31),Z31,0),AA32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AB30+IF(ISNUMBER(AA31),AA31,0),AB32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AC30+IF(ISNUMBER(AB31),AB31,0),AC32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AD30+IF(ISNUMBER(AC31),AC31,0),AD32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AE30+IF(ISNUMBER(AD31),AD31,0),AE32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AF30+IF(ISNUMBER(AE31),AE31,0),AF32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AG30+IF(ISNUMBER(AF31),AF31,0),AG32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AH30+IF(ISNUMBER(AG31),AG31,0),AH32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AI30+IF(ISNUMBER(AH31),AH31,0),AI32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AJ30+IF(ISNUMBER(AI31),AI31,0),AJ32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AK30+IF(ISNUMBER(AJ31),AJ31,0),AK32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AL30+IF(ISNUMBER(AK31),AK31,0),AL32/$N30),1)","v":1},{"$f":"MIN(IF($B32,AM30+IF(ISNUMBER(AL31),AL31,0),AM32/$N30),1)","v":1}]
[{"$f":"OFFSET(A32,-CFF.NumLinha,0)+1","v":5},{"$f":"$C32>=OFFSET($C32,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A32,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J32),I32,SMALL(I32:J32,1))-1","v":2},{"$f":"IF($C32=1,OFFSET(E32,-CFF.NumLinha,0)+1,OFFSET(E32,-CFF.NumLinha,0))","v":2},{"$f":"IF($C32=1,0,IF($C32=2,OFFSET(F32,-CFF.NumLinha,0)+1,OFFSET(F32,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C32<=2,$C32<>0),0,IF($C32=3,OFFSET(G32,-CFF.NumLinha,0)+1,OFFSET(G32,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C32<=3,$C32<>0),0,IF($C32=4,OFFSET(H32,-CFF.NumLinha,0)+1,OFFSET(H32,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D32,1,$C32,ROW($A$87)-ROW($A32)),0)","v":12},{"$f":"MATCH(OFFSET($D32,0,$C32)+1,OFFSET($D32,1,$C32,ROW($A$87)-ROW($A32)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A32,PO!$W$11:$W$91,0)),2)+10^-12","v":6185.0000000000009},null,null,null,"Acumulado (R$)",{"$f":"IF($B32,ROUND(P31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(P32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":0},6185,6185,6185,6185,6185,6185,6185,{"$f":"IF($B32,ROUND(X31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(X32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(Y31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(Y32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(Z31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(Z32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AA31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AA32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AB31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AB32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AC31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AC32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AD31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AD32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AE31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AE32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AF31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AF32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AG31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AG32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AH31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AH32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AI31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AI32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AJ31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AJ32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AK31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AK32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AL31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AL32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185},{"$f":"IF($B32,ROUND(AM31*$N30,2),ROUND(SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET(AM32,1,0,$D32))/SUMIF(OFFSET($B32,1,0,$D32),TRUE,OFFSET($K32,1,0,$D32))*$N30,2))","v":6185}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A35,PO!$W$11:$W$91,0))","v":"2.2."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A35,PO!$W$11:$W$91,0))","v":"Elaboração de 10 peças de comunicação ao longo do projeto"},{"$f":"IF(ROUND(K35,2)=0,K35,ROUND(K35,2))","v":37531.300000000003},"Parcela (%)",{"$f":"IF($B35,0,P34-IF(ISNUMBER(O34),O34,0))","v":0},0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,{"$f":"IF($B35,0,AK34-IF(ISNUMBER(AJ34),AJ34,0))","v":0},{"$f":"IF($B35,0,AL34-IF(ISNUMBER(AK34),AK34,0))","v":0},{"$f":"IF($B35,0,AM34-IF(ISNUMBER(AL34),AL34,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B35,P33+IF(ISNUMBER(O34),O34,0),P35/$N33),1)","v":0},{"$f":"MIN(IF($B35,Q33+IF(ISNUMBER(P34),P34,0),Q35/$N33),1)","v":0},{"$f":"MIN(IF($B35,R33+IF(ISNUMBER(Q34),Q34,0),R35/$N33),1)","v":0.1},{"$f":"MIN(IF($B35,S33+IF(ISNUMBER(R34),R34,0),S35/$N33),1)","v":0.1},{"$f":"MIN(IF($B35,T33+IF(ISNUMBER(S34),S34,0),T35/$N33),1)","v":0.2},{"$f":"MIN(IF($B35,U33+IF(ISNUMBER(T34),T34,0),U35/$N33),1)","v":0.2},{"$f":"MIN(IF($B35,V33+IF(ISNUMBER(U34),U34,0),V35/$N33),1)","v":0.30000000000000004},{"$f":"MIN(IF($B35,W33+IF(ISNUMBER(V34),V34,0),W35/$N33),1)","v":0.30000000000000004},0.4,{"$f":"MIN(IF($B35,Y33+IF(ISNUMBER(X34),X34,0),Y35/$N33),1)","v":0.4},{"$f":"MIN(IF($B35,Z33+IF(ISNUMBER(Y34),Y34,0),Z35/$N33),1)","v":0.5},{"$f":"MIN(IF($B35,AA33+IF(ISNUMBER(Z34),Z34,0),AA35/$N33),1)","v":0.5},{"$f":"MIN(IF($B35,AB33+IF(ISNUMBER(AA34),AA34,0),AB35/$N33),1)","v":0.6},{"$f":"MIN(IF($B35,AC33+IF(ISNUMBER(AB34),AB34,0),AC35/$N33),1)","v":0.6},{"$f":"MIN(IF($B35,AD33+IF(ISNUMBER(AC34),AC34,0),AD35/$N33),1)","v":0.7},{"$f":"MIN(IF($B35,AE33+IF(ISNUMBER(AD34),AD34,0),AE35/$N33),1)","v":0.7},{"$f":"MIN(IF($B35,AF33+IF(ISNUMBER(AE34),AE34,0),AF35/$N33),1)","v":0.79999999999999993},{"$f":"MIN(IF($B35,AG33+IF(ISNUMBER(AF34),AF34,0),AG35/$N33),1)","v":0.79999999999999993},{"$f":"MIN(IF($B35,AH33+IF(ISNUMBER(AG34),AG34,0),AH35/$N33),1)","v":0.89999999999999991},{"$f":"MIN(IF($B35,AI33+IF(ISNUMBER(AH34),AH34,0),AI35/$N33),1)","v":0.89999999999999991},{"$f":"MIN(IF($B35,AJ33+IF(ISNUMBER(AI34),AI34,0),AJ35/$N33),1)","v":0.99999999999999989},{"$f":"MIN(IF($B35,AK33+IF(ISNUMBER(AJ34),AJ34,0),AK35/$N33),1)","v":0.99999999999999989},{"$f":"MIN(IF($B35,AL33+IF(ISNUMBER(AK34),AK34,0),AL35/$N33),1)","v":0.99999999999999989},{"$f":"MIN(IF($B35,AM33+IF(ISNUMBER(AL34),AL34,0),AM35/$N33),1)","v":0.99999999999999989}]
[{"$f":"OFFSET(A35,-CFF.NumLinha,0)+1","v":6},{"$f":"$C35>=OFFSET($C35,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A35,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J35),I35,SMALL(I35:J35,1))-1","v":2},{"$f":"IF($C35=1,OFFSET(E35,-CFF.NumLinha,0)+1,OFFSET(E35,-CFF.NumLinha,0))","v":2},{"$f":"IF($C35=1,0,IF($C35=2,OFFSET(F35,-CFF.NumLinha,0)+1,OFFSET(F35,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C35<=2,$C35<>0),0,IF($C35=3,OFFSET(G35,-CFF.NumLinha,0)+1,OFFSET(G35,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C35<=3,$C35<>0),0,IF($C35=4,OFFSET(H35,-CFF.NumLinha,0)+1,OFFSET(H35,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D35,1,$C35,ROW($A$87)-ROW($A35)),0)","v":9},{"$f":"MATCH(OFFSET($D35,0,$C35)+1,OFFSET($D35,1,$C35,ROW($A$87)-ROW($A35)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A35,PO!$W$11:$W$91,0)),2)+10^-12","v":37531.300000000003},null,null,null,"Acumulado (R$)",{"$f":"IF($B35,ROUND(P34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(P35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":0},0,3753.13,3753.13,7506.26,7506.26,11259.39,11259.39,15012.52,15012.52,18765.650000000001,18765.650000000001,22518.78,22518.78,26271.91,26271.91,{"$f":"IF($B35,ROUND(AF34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AF35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":30025.040000000001},{"$f":"IF($B35,ROUND(AG34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AG35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":30025.040000000001},{"$f":"IF($B35,ROUND(AH34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AH35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":33778.17},{"$f":"IF($B35,ROUND(AI34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AI35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":33778.17},{"$f":"IF($B35,ROUND(AJ34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AJ35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":37531.300000000003},{"$f":"IF($B35,ROUND(AK34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AK35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":37531.300000000003},{"$f":"IF($B35,ROUND(AL34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AL35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":37531.300000000003},{"$f":"IF($B35,ROUND(AM34*$N33,2),ROUND(SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET(AM35,1,0,$D35))/SUMIF(OFFSET($B35,1,0,$D35),TRUE,OFFSET($K35,1,0,$D35))*$N33,2))","v":37531.300000000003}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A38,PO!$W$11:$W$91,0))","v":"2.3."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A38,PO!$W$11:$W$91,0))","v":"Definição e implementação de estratégia de comunicação"},{"$f":"IF(ROUND(K38,2)=0,K38,ROUND(K38,2))","v":40877.9},"Parcela (%)",{"$f":"IF($B38,0,P37-IF(ISNUMBER(O37),O37,0))","v":0},{"$f":"IF($B38,0,Q37-IF(ISNUMBER(P37),P37,0))","v":0},0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,{"$f":"IF($B38,0,AK37-IF(ISNUMBER(AJ37),AJ37,0))","v":0},{"$f":"IF($B38,0,AL37-IF(ISNUMBER(AK37),AK37,0))","v":0},{"$f":"IF($B38,0,AM37-IF(ISNUMBER(AL37),AL37,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B38,P36+IF(ISNUMBER(O37),O37,0),P38/$N36),1)","v":0},{"$f":"MIN(IF($B38,Q36+IF(ISNUMBER(P37),P37,0),Q38/$N36),1)","v":0},{"$f":"MIN(IF($B38,R36+IF(ISNUMBER(Q37),Q37,0),R38/$N36),1)","v":0.1},{"$f":"MIN(IF($B38,S36+IF(ISNUMBER(R37),R37,0),S38/$N36),1)","v":0.1},{"$f":"MIN(IF($B38,T36+IF(ISNUMBER(S37),S37,0),T38/$N36),1)","v":0.2},{"$f":"MIN(IF($B38,U36+IF(ISNUMBER(T37),T37,0),U38/$N36),1)","v":0.2},{"$f":"MIN(IF($B38,V36+IF(ISNUMBER(U37),U37,0),V38/$N36),1)","v":0.30000000000000004},{"$f":"MIN(IF($B38,W36+IF(ISNUMBER(V37),V37,0),W38/$N36),1)","v":0.30000000000000004},0.4,{"$f":"MIN(IF($B38,Y36+IF(ISNUMBER(X37),X37,0),Y38/$N36),1)","v":0.4},{"$f":"MIN(IF($B38,Z36+IF(ISNUMBER(Y37),Y37,0),Z38/$N36),1)","v":0.5},{"$f":"MIN(IF($B38,AA36+IF(ISNUMBER(Z37),Z37,0),AA38/$N36),1)","v":0.5},{"$f":"MIN(IF($B38,AB36+IF(ISNUMBER(AA37),AA37,0),AB38/$N36),1)","v":0.6},{"$f":"MIN(IF($B38,AC36+IF(ISNUMBER(AB37),AB37,0),AC38/$N36),1)","v":0.6},{"$f":"MIN(IF($B38,AD36+IF(ISNUMBER(AC37),AC37,0),AD38/$N36),1)","v":0.7},{"$f":"MIN(IF($B38,AE36+IF(ISNUMBER(AD37),AD37,0),AE38/$N36),1)","v":0.7},{"$f":"MIN(IF($B38,AF36+IF(ISNUMBER(AE37),AE37,0),AF38/$N36),1)","v":0.79999999999999993},{"$f":"MIN(IF($B38,AG36+IF(ISNUMBER(AF37),AF37,0),AG38/$N36),1)","v":0.79999999999999993},{"$f":"MIN(IF($B38,AH36+IF(ISNUMBER(AG37),AG37,0),AH38/$N36),1)","v":0.89999999999999991},{"$f":"MIN(IF($B38,AI36+IF(ISNUMBER(AH37),AH37,0),AI38/$N36),1)","v":0.89999999999999991},{"$f":"MIN(IF($B38,AJ36+IF(ISNUMBER(AI37),AI37,0),AJ38/$N36),1)","v":0.99999999999999989},{"$f":"MIN(IF($B38,AK36+IF(ISNUMBER(AJ37),AJ37,0),AK38/$N36),1)","v":0.99999999999999989},{"$f":"MIN(IF($B38,AL36+IF(ISNUMBER(AK37),AK37,0),AL38/$N36),1)","v":0.99999999999999989},{"$f":"MIN(IF($B38,AM36+IF(ISNUMBER(AL37),AL37,0),AM38/$N36),1)","v":0.99999999999999989}]
[{"$f":"OFFSET(A38,-CFF.NumLinha,0)+1","v":7},{"$f":"$C38>=OFFSET($C38,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A38,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J38),I38,SMALL(I38:J38,1))-1","v":2},{"$f":"IF($C38=1,OFFSET(E38,-CFF.NumLinha,0)+1,OFFSET(E38,-CFF.NumLinha,0))","v":2},{"$f":"IF($C38=1,0,IF($C38=2,OFFSET(F38,-CFF.NumLinha,0)+1,OFFSET(F38,-CFF.NumLinha,0)))","v":3},{"$f":"IF(AND($C38<=2,$C38<>0),0,IF($C38=3,OFFSET(G38,-CFF.NumLinha,0)+1,OFFSET(G38,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C38<=3,$C38<>0),0,IF($C38=4,OFFSET(H38,-CFF.NumLinha,0)+1,OFFSET(H38,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D38,1,$C38,ROW($A$87)-ROW($A38)),0)","v":6},{"$f":"MATCH(OFFSET($D38,0,$C38)+1,OFFSET($D38,1,$C38,ROW($A$87)-ROW($A38)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A38,PO!$W$11:$W$91,0)),2)+10^-12","v":40877.9},null,null,null,"Acumulado (R$)",{"$f":"IF($B38,ROUND(P37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(P38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":0},0,4087.79,4087.79,8175.58,8175.58,12263.37,12263.37,16351.16,16351.16,20438.95,20438.95,24526.74,24526.74,28614.53,28614.53,{"$f":"IF($B38,ROUND(AF37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AF38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":32702.32},{"$f":"IF($B38,ROUND(AG37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AG38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":32702.32},{"$f":"IF($B38,ROUND(AH37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AH38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":36790.11},{"$f":"IF($B38,ROUND(AI37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AI38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":36790.11},{"$f":"IF($B38,ROUND(AJ37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AJ38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":40877.9},{"$f":"IF($B38,ROUND(AK37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AK38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":40877.9},{"$f":"IF($B38,ROUND(AL37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AL38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":40877.9},{"$f":"IF($B38,ROUND(AM37*$N36,2),ROUND(SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET(AM38,1,0,$D38))/SUMIF(OFFSET($B38,1,0,$D38),TRUE,OFFSET($K38,1,0,$D38))*$N36,2))","v":40877.9}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A41,PO!$W$11:$W$91,0))","v":"2.4."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A41,PO!$W$11:$W$91,0))","v":"Monitoramento de resultados de comunicação"},{"$f":"IF(ROUND(K41,2)=0,K41,ROUND(K41,2))","v":5313.6},"Parcela (%)",{"$f":"IF($B41,0,P40-IF(ISNUMBER(O40),O40,0))","v":0},{"$f":"IF($B41,0,Q40-IF(ISNUMBER(P40),P40,0))","v":0},0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,{"$f":"IF($B41,0,AK40-IF(ISNUMBER(AJ40),AJ40,0))","v":0},{"$f":"IF($B41,0,AL40-IF(ISNUMBER(AK40),AK40,0))","v":0},{"$f":"IF($B41,0,AM40-IF(ISNUMBER(AL40),AL40,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B41,P39+IF(ISNUMBER(O40),O40,0),P41/$N39),1)","v":0},{"$f":"MIN(IF($B41,Q39+IF(ISNUMBER(P40),P40,0),Q41/$N39),1)","v":0},{"$f":"MIN(IF($B41,R39+IF(ISNUMBER(Q40),Q40,0),R41/$N39),1)","v":0.1},{"$f":"MIN(IF($B41,S39+IF(ISNUMBER(R40),R40,0),S41/$N39),1)","v":0.1},{"$f":"MIN(IF($B41,T39+IF(ISNUMBER(S40),S40,0),T41/$N39),1)","v":0.2},{"$f":"MIN(IF($B41,U39+IF(ISNUMBER(T40),T40,0),U41/$N39),1)","v":0.2},{"$f":"MIN(IF($B41,V39+IF(ISNUMBER(U40),U40,0),V41/$N39),1)","v":0.30000000000000004},{"$f":"MIN(IF($B41,W39+IF(ISNUMBER(V40),V40,0),W41/$N39),1)","v":0.30000000000000004},0.4,{"$f":"MIN(IF($B41,Y39+IF(ISNUMBER(X40),X40,0),Y41/$N39),1)","v":0.4},{"$f":"MIN(IF($B41,Z39+IF(ISNUMBER(Y40),Y40,0),Z41/$N39),1)","v":0.5},{"$f":"MIN(IF($B41,AA39+IF(ISNUMBER(Z40),Z40,0),AA41/$N39),1)","v":0.5},{"$f":"MIN(IF($B41,AB39+IF(ISNUMBER(AA40),AA40,0),AB41/$N39),1)","v":0.6},{"$f":"MIN(IF($B41,AC39+IF(ISNUMBER(AB40),AB40,0),AC41/$N39),1)","v":0.6},{"$f":"MIN(IF($B41,AD39+IF(ISNUMBER(AC40),AC40,0),AD41/$N39),1)","v":0.7},{"$f":"MIN(IF($B41,AE39+IF(ISNUMBER(AD40),AD40,0),AE41/$N39),1)","v":0.7},{"$f":"MIN(IF($B41,AF39+IF(ISNUMBER(AE40),AE40,0),AF41/$N39),1)","v":0.79999999999999993},{"$f":"MIN(IF($B41,AG39+IF(ISNUMBER(AF40),AF40,0),AG41/$N39),1)","v":0.79999999999999993},{"$f":"MIN(IF($B41,AH39+IF(ISNUMBER(AG40),AG40,0),AH41/$N39),1)","v":0.89999999999999991},{"$f":"MIN(IF($B41,AI39+IF(ISNUMBER(AH40),AH40,0),AI41/$N39),1)","v":0.89999999999999991},{"$f":"MIN(IF($B41,AJ39+IF(ISNUMBER(AI40),AI40,0),AJ41/$N39),1)","v":0.99999999999999989},{"$f":"MIN(IF($B41,AK39+IF(ISNUMBER(AJ40),AJ40,0),AK41/$N39),1)","v":0.99999999999999989},{"$f":"MIN(IF($B41,AL39+IF(ISNUMBER(AK40),AK40,0),AL41/$N39),1)","v":0.99999999999999989},{"$f":"MIN(IF($B41,AM39+IF(ISNUMBER(AL40),AL40,0),AM41/$N39),1)","v":0.99999999999999989}]
[{"$f":"OFFSET(A41,-CFF.NumLinha,0)+1","v":8},{"$f":"$C41>=OFFSET($C41,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A41,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J41),I41,SMALL(I41:J41,1))-1","v":2},{"$f":"IF($C41=1,OFFSET(E41,-CFF.NumLinha,0)+1,OFFSET(E41,-CFF.NumLinha,0))","v":2},{"$f":"IF($C41=1,0,IF($C41=2,OFFSET(F41,-CFF.NumLinha,0)+1,OFFSET(F41,-CFF.NumLinha,0)))","v":4},{"$f":"IF(AND($C41<=2,$C41<>0),0,IF($C41=3,OFFSET(G41,-CFF.NumLinha,0)+1,OFFSET(G41,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C41<=3,$C41<>0),0,IF($C41=4,OFFSET(H41,-CFF.NumLinha,0)+1,OFFSET(H41,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D41,1,$C41,ROW($A$87)-ROW($A41)),0)","v":3},{"$f":"MATCH(OFFSET($D41,0,$C41)+1,OFFSET($D41,1,$C41,ROW($A$87)-ROW($A41)),0)","v":30},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A41,PO!$W$11:$W$91,0)),2)+10^-12","v":5313.6000000000013},null,null,null,"Acumulado (R$)",{"$f":"IF($B41,ROUND(P40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(P41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":0},0,531.36,531.36,1062.72,1062.72,1594.08,1594.08,2125.44,2125.44,2656.8,2656.8,3188.16,3188.16,3719.52,3719.52,{"$f":"IF($B41,ROUND(AF40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AF41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":4250.88},{"$f":"IF($B41,ROUND(AG40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AG41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":4250.88},{"$f":"IF($B41,ROUND(AH40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AH41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":4782.24},{"$f":"IF($B41,ROUND(AI40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AI41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":4782.24},{"$f":"IF($B41,ROUND(AJ40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AJ41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":5313.6},{"$f":"IF($B41,ROUND(AK40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AK41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":5313.6},{"$f":"IF($B41,ROUND(AL40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AL41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":5313.6},{"$f":"IF($B41,ROUND(AM40*$N39,2),ROUND(SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET(AM41,1,0,$D41))/SUMIF(OFFSET($B41,1,0,$D41),TRUE,OFFSET($K41,1,0,$D41))*$N39,2))","v":5313.6}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A44,PO!$W$11:$W$91,0))","v":"3."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A44,PO!$W$11:$W$91,0))","v":"Educação Sanitária e Ambiental"},{"$f":"IF(ROUND(K44,2)=0,K44,ROUND(K44,2))","v":277286.37},"Parcela (%)",{"$f":"IF($B44,0,P43-IF(ISNUMBER(O43),O43,0))","v":0},{"$f":"IF($B44,0,Q43-IF(ISNUMBER(P43),P43,0))","v":0},{"$f":"IF($B44,0,R43-IF(ISNUMBER(Q43),Q43,0))","v":4.6797467902948134E-3},{"$f":"IF($B44,0,S43-IF(ISNUMBER(R43),R43,0))","v":8.6796657188739565E-2},{"$f":"IF($B44,0,T43-IF(ISNUMBER(S43),S43,0))","v":4.3512272168300212E-2},{"$f":"IF($B44,0,U43-IF(ISNUMBER(T43),T43,0))","v":3.5071431747618925E-2},{"$f":"IF($B44,0,V43-IF(ISNUMBER(U43),U43,0))","v":3.6177328153561977E-2},{"$f":"IF($B44,0,W43-IF(ISNUMBER(V43),V43,0))","v":5.6221840258502437E-2},3.0284467281965599E-2,{"$f":"IF($B44,0,Y43-IF(ISNUMBER(X43),X43,0))","v":0.10794695750822514},{"$f":"IF($B44,0,Z43-IF(ISNUMBER(Y43),Y43,0))","v":3.0284503345764879E-2},{"$f":"IF($B44,0,AA43-IF(ISNUMBER(Z43),Z43,0))","v":6.2114592938700808E-2},{"$f":"IF($B44,0,AB43-IF(ISNUMBER(AA43),AA43,0))","v":3.0284503345764935E-2},{"$f":"IF($B44,0,AC43-IF(ISNUMBER(AB43),AB43,0))","v":5.0990533721509634E-2},{"$f":"IF($B44,0,AD43-IF(ISNUMBER(AC43),AC43,0))","v":4.1408562562956219E-2},{"$f":"IF($B44,0,AE43-IF(ISNUMBER(AD43),AD43,0))","v":5.6221768130903738E-2},{"$f":"IF($B44,0,AF43-IF(ISNUMBER(AE43),AE43,0))","v":3.8288575092962907E-3},{"$f":"IF($B44,0,AG43-IF(ISNUMBER(AF43),AF43,0))","v":5.6221840258502409E-2},{"$f":"IF($B44,0,AH43-IF(ISNUMBER(AG43),AG43,0))","v":6.4069611499476098E-2},{"$f":"IF($B44,0,AI43-IF(ISNUMBER(AH43),AH43,0))","v":7.7446071366580327E-2},{"$f":"IF($B44,0,AJ43-IF(ISNUMBER(AI43),AI43,0))","v":6.2558935010040395E-2},{"$f":"IF($B44,0,AK43-IF(ISNUMBER(AJ43),AJ43,0))","v":5.6221768130903738E-2},{"$f":"IF($B44,0,AL43-IF(ISNUMBER(AK43),AK43,0))","v":3.8288935730955709E-3},{"$f":"IF($B44,0,AM43-IF(ISNUMBER(AL43),AL43,0))","v":3.8288575092962907E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B44,P42+IF(ISNUMBER(O43),O43,0),P44/$N42),1)","v":0},{"$f":"MIN(IF($B44,Q42+IF(ISNUMBER(P43),P43,0),Q44/$N42),1)","v":0},{"$f":"MIN(IF($B44,R42+IF(ISNUMBER(Q43),Q43,0),R44/$N42),1)","v":4.6797467902948134E-3},{"$f":"MIN(IF($B44,S42+IF(ISNUMBER(R43),R43,0),S44/$N42),1)","v":9.1476403979034379E-2},{"$f":"MIN(IF($B44,T42+IF(ISNUMBER(S43),S43,0),T44/$N42),1)","v":0.13498867614733459},{"$f":"MIN(IF($B44,U42+IF(ISNUMBER(T43),T43,0),U44/$N42),1)","v":0.17006010789495352},{"$f":"MIN(IF($B44,V42+IF(ISNUMBER(U43),U43,0),V44/$N42),1)","v":0.20623743604851549},{"$f":"MIN(IF($B44,W42+IF(ISNUMBER(V43),V43,0),W44/$N42),1)","v":0.26245927630701793},0.29274374358898353,{"$f":"MIN(IF($B44,Y42+IF(ISNUMBER(X43),X43,0),Y44/$N42),1)","v":0.40069070109720867},{"$f":"MIN(IF($B44,Z42+IF(ISNUMBER(Y43),Y43,0),Z44/$N42),1)","v":0.43097520444297355},{"$f":"MIN(IF($B44,AA42+IF(ISNUMBER(Z43),Z43,0),AA44/$N42),1)","v":0.49308979738167436},{"$f":"MIN(IF($B44,AB42+IF(ISNUMBER(AA43),AA43,0),AB44/$N42),1)","v":0.52337430072743929},{"$f":"MIN(IF($B44,AC42+IF(ISNUMBER(AB43),AB43,0),AC44/$N42),1)","v":0.57436483444894892},{"$f":"MIN(IF($B44,AD42+IF(ISNUMBER(AC43),AC43,0),AD44/$N42),1)","v":0.61577339701190514},{"$f":"MIN(IF($B44,AE42+IF(ISNUMBER(AD43),AD43,0),AE44/$N42),1)","v":0.67199516514280888},{"$f":"MIN(IF($B44,AF42+IF(ISNUMBER(AE43),AE43,0),AF44/$N42),1)","v":0.67582402265210517},{"$f":"MIN(IF($B44,AG42+IF(ISNUMBER(AF43),AF43,0),AG44/$N42),1)","v":0.73204586291060758},{"$f":"MIN(IF($B44,AH42+IF(ISNUMBER(AG43),AG43,0),AH44/$N42),1)","v":0.79611547441008368},{"$f":"MIN(IF($B44,AI42+IF(ISNUMBER(AH43),AH43,0),AI44/$N42),1)","v":0.87356154577666401},{"$f":"MIN(IF($B44,AJ42+IF(ISNUMBER(AI43),AI43,0),AJ44/$N42),1)","v":0.9361204807867044},{"$f":"MIN(IF($B44,AK42+IF(ISNUMBER(AJ43),AJ43,0),AK44/$N42),1)","v":0.99234224891760814},{"$f":"MIN(IF($B44,AL42+IF(ISNUMBER(AK43),AK43,0),AL44/$N42),1)","v":0.99617114249070371},{"$f":"MIN(IF($B44,AM42+IF(ISNUMBER(AL43),AL43,0),AM44/$N42),1)","v":1}]
[{"$f":"OFFSET(A44,-CFF.NumLinha,0)+1","v":9},{"$f":"$C44>=OFFSET($C44,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$11:A$91,MATCH($A44,PO!$W$11:$W$91,0))","v":1},{"$f":"IF(ISERROR(J44),I44,SMALL(I44:J44,1))-1","v":29},{"$f":"IF($C44=1,OFFSET(E44,-CFF.NumLinha,0)+1,OFFSET(E44,-CFF.NumLinha,0))","v":3},{"$f":"IF($C44=1,0,IF($C44=2,OFFSET(F44,-CFF.NumLinha,0)+1,OFFSET(F44,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C44<=2,$C44<>0),0,IF($C44=3,OFFSET(G44,-CFF.NumLinha,0)+1,OFFSET(G44,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C44<=3,$C44<>0),0,IF($C44=4,OFFSET(H44,-CFF.NumLinha,0)+1,OFFSET(H44,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D44,1,$C44,ROW($A$87)-ROW($A44)),0)","v":43},{"$f":"MATCH(OFFSET($D44,0,$C44)+1,OFFSET($D44,1,$C44,ROW($A$87)-ROW($A44)),0)","v":30},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A44,PO!$W$11:$W$91,0)),2)+10^-12","v":277286.37},null,null,null,"Acumulado (R$)",{"$f":"IF($B44,ROUND(P43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(P44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":0},0,1297.6300000000001,25365.16,37430.519999999997,47155.35,57186.83,72776.38,81173.850000000006,111106.07,119503.55,136727.07999999999,145124.56,159263.54,170745.57,186335.1,{"$f":"IF($B44,ROUND(AF43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AF44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":187396.79},{"$f":"IF($B44,ROUND(AG43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AG44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":202986.34},{"$f":"IF($B44,ROUND(AH43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AH44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":220751.97},{"$f":"IF($B44,ROUND(AI43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AI44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":242226.71},{"$f":"IF($B44,ROUND(AJ43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AJ44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":259573.45},{"$f":"IF($B44,ROUND(AK43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AK44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":275162.98},{"$f":"IF($B44,ROUND(AL43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AL44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":276224.68},{"$f":"IF($B44,ROUND(AM43*$N42,2),ROUND(SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET(AM44,1,0,$D44))/SUMIF(OFFSET($B44,1,0,$D44),TRUE,OFFSET($K44,1,0,$D44))*$N42,2))","v":277286.37}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A47,PO!$W$11:$W$91,0))","v":"3.1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A47,PO!$W$11:$W$91,0))","v":"Visitas técnicas presenciais à ETE"},{"$f":"IF(ROUND(K47,2)=0,K47,ROUND(K47,2))","v":58647},"Parcela (%)",{"$f":"IF($B47,0,P46-IF(ISNUMBER(O46),O46,0))","v":0},{"$f":"IF($B47,0,Q46-IF(ISNUMBER(P46),P46,0))","v":0},{"$f":"IF($B47,0,R46-IF(ISNUMBER(Q46),Q46,0))","v":0},{"$f":"IF($B47,0,S46-IF(ISNUMBER(R46),R46,0))","v":0},{"$f":"IF($B47,0,T46-IF(ISNUMBER(S46),S46,0))","v":0},{"$f":"IF($B47,0,U46-IF(ISNUMBER(T46),T46,0))","v":0},0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0,0.1,0.1,0.1,0.1,0.1,{"$f":"IF($B47,0,AL46-IF(ISNUMBER(AK46),AK46,0))","v":0},{"$f":"IF($B47,0,AM46-IF(ISNUMBER(AL46),AL46,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B47,P45+IF(ISNUMBER(O46),O46,0),P47/$N45),1)","v":0},{"$f":"MIN(IF($B47,Q45+IF(ISNUMBER(P46),P46,0),Q47/$N45),1)","v":0},{"$f":"MIN(IF($B47,R45+IF(ISNUMBER(Q46),Q46,0),R47/$N45),1)","v":0},{"$f":"MIN(IF($B47,S45+IF(ISNUMBER(R46),R46,0),S47/$N45),1)","v":0},{"$f":"MIN(IF($B47,T45+IF(ISNUMBER(S46),S46,0),T47/$N45),1)","v":0},{"$f":"MIN(IF($B47,U45+IF(ISNUMBER(T46),T46,0),U47/$N45),1)","v":0},{"$f":"MIN(IF($B47,V45+IF(ISNUMBER(U46),U46,0),V47/$N45),1)","v":0},{"$f":"MIN(IF($B47,W45+IF(ISNUMBER(V46),V46,0),W47/$N45),1)","v":0.1},0.1,{"$f":"MIN(IF($B47,Y45+IF(ISNUMBER(X46),X46,0),Y47/$N45),1)","v":0.2},{"$f":"MIN(IF($B47,Z45+IF(ISNUMBER(Y46),Y46,0),Z47/$N45),1)","v":0.2},{"$f":"MIN(IF($B47,AA45+IF(ISNUMBER(Z46),Z46,0),AA47/$N45),1)","v":0.30000000000000004},{"$f":"MIN(IF($B47,AB45+IF(ISNUMBER(AA46),AA46,0),AB47/$N45),1)","v":0.30000000000000004},{"$f":"MIN(IF($B47,AC45+IF(ISNUMBER(AB46),AB46,0),AC47/$N45),1)","v":0.4},{"$f":"MIN(IF($B47,AD45+IF(ISNUMBER(AC46),AC46,0),AD47/$N45),1)","v":0.4},{"$f":"MIN(IF($B47,AE45+IF(ISNUMBER(AD46),AD46,0),AE47/$N45),1)","v":0.5},{"$f":"MIN(IF($B47,AF45+IF(ISNUMBER(AE46),AE46,0),AF47/$N45),1)","v":0.5},{"$f":"MIN(IF($B47,AG45+IF(ISNUMBER(AF46),AF46,0),AG47/$N45),1)","v":0.6},{"$f":"MIN(IF($B47,AH45+IF(ISNUMBER(AG46),AG46,0),AH47/$N45),1)","v":0.7},{"$f":"MIN(IF($B47,AI45+IF(ISNUMBER(AH46),AH46,0),AI47/$N45),1)","v":0.79999999999999993},{"$f":"MIN(IF($B47,AJ45+IF(ISNUMBER(AI46),AI46,0),AJ47/$N45),1)","v":0.89999999999999991},{"$f":"MIN(IF($B47,AK45+IF(ISNUMBER(AJ46),AJ46,0),AK47/$N45),1)","v":0.99999999999999989},{"$f":"MIN(IF($B47,AL45+IF(ISNUMBER(AK46),AK46,0),AL47/$N45),1)","v":0.99999999999999989},{"$f":"MIN(IF($B47,AM45+IF(ISNUMBER(AL46),AL46,0),AM47/$N45),1)","v":0.99999999999999989}]
[{"$f":"OFFSET(A47,-CFF.NumLinha,0)+1","v":10},{"$f":"$C47>=OFFSET($C47,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A47,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J47),I47,SMALL(I47:J47,1))-1","v":2},{"$f":"IF($C47=1,OFFSET(E47,-CFF.NumLinha,0)+1,OFFSET(E47,-CFF.NumLinha,0))","v":3},{"$f":"IF($C47=1,0,IF($C47=2,OFFSET(F47,-CFF.NumLinha,0)+1,OFFSET(F47,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C47<=2,$C47<>0),0,IF($C47=3,OFFSET(G47,-CFF.NumLinha,0)+1,OFFSET(G47,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C47<=3,$C47<>0),0,IF($C47=4,OFFSET(H47,-CFF.NumLinha,0)+1,OFFSET(H47,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D47,1,$C47,ROW($A$87)-ROW($A47)),0)","v":27},{"$f":"MATCH(OFFSET($D47,0,$C47)+1,OFFSET($D47,1,$C47,ROW($A$87)-ROW($A47)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A47,PO!$W$11:$W$91,0)),2)+10^-12","v":58647},null,null,null,"Acumulado (R$)",{"$f":"IF($B47,ROUND(P46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(P47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":0},0,0,0,0,0,0,5864.7,5864.7,11729.4,11729.4,17594.099999999999,17594.099999999999,23458.799999999999,23458.799999999999,29323.5,{"$f":"IF($B47,ROUND(AF46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AF47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":29323.5},{"$f":"IF($B47,ROUND(AG46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AG47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":35188.199999999997},{"$f":"IF($B47,ROUND(AH46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AH47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":41052.9},{"$f":"IF($B47,ROUND(AI46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AI47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":46917.599999999999},{"$f":"IF($B47,ROUND(AJ46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AJ47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":52782.3},{"$f":"IF($B47,ROUND(AK46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AK47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":58647},{"$f":"IF($B47,ROUND(AL46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AL47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":58647},{"$f":"IF($B47,ROUND(AM46*$N45,2),ROUND(SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET(AM47,1,0,$D47))/SUMIF(OFFSET($B47,1,0,$D47),TRUE,OFFSET($K47,1,0,$D47))*$N45,2))","v":58647}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A50,PO!$W$11:$W$91,0))","v":"3.2."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A50,PO!$W$11:$W$91,0))","v":"Qualificação do diálogo do público alvo com o projeto"},{"$f":"IF(ROUND(K50,2)=0,K50,ROUND(K50,2))","v":36866.76},"Parcela (%)",{"$f":"IF($B50,0,P49-IF(ISNUMBER(O49),O49,0))","v":0},{"$f":"IF($B50,0,Q49-IF(ISNUMBER(P49),P49,0))","v":0},{"$f":"IF($B50,0,R49-IF(ISNUMBER(Q49),Q49,0))","v":3.5197831325562652E-2},{"$f":"IF($B50,0,S49-IF(ISNUMBER(R49),R49,0))","v":6.480227717325851E-2},{"$f":"IF($B50,0,T49-IF(ISNUMBER(S49),S49,0))","v":2.8798028359421857E-2},{"$f":"IF($B50,0,U49-IF(ISNUMBER(T49),T49,0))","v":6.4802277173258538E-2},{"$f":"IF($B50,0,V49-IF(ISNUMBER(U49),U49,0))","v":2.8798028359421884E-2},{"$f":"IF($B50,0,W49-IF(ISNUMBER(V49),V49,0))","v":6.4802548420311412E-2},2.8798028359421857E-2,{"$f":"IF($B50,0,Y49-IF(ISNUMBER(X49),X49,0))","v":6.4802005926205608E-2},{"$f":"IF($B50,0,Z49-IF(ISNUMBER(Y49),Y49,0))","v":2.8798299606474786E-2},{"$f":"IF($B50,0,AA49-IF(ISNUMBER(Z49),Z49,0))","v":6.4802277173258538E-2},{"$f":"IF($B50,0,AB49-IF(ISNUMBER(AA49),AA49,0))","v":2.8798299606474731E-2},{"$f":"IF($B50,0,AC49-IF(ISNUMBER(AB49),AB49,0))","v":6.4802277173258593E-2},{"$f":"IF($B50,0,AD49-IF(ISNUMBER(AC49),AC49,0))","v":2.8798028359421801E-2},{"$f":"IF($B50,0,AE49-IF(ISNUMBER(AD49),AD49,0))","v":6.4802277173258482E-2},{"$f":"IF($B50,0,AF49-IF(ISNUMBER(AE49),AE49,0))","v":2.8798028359421912E-2},{"$f":"IF($B50,0,AG49-IF(ISNUMBER(AF49),AF49,0))","v":6.4802548420311412E-2},{"$f":"IF($B50,0,AH49-IF(ISNUMBER(AG49),AG49,0))","v":2.8798028359421912E-2},{"$f":"IF($B50,0,AI49-IF(ISNUMBER(AH49),AH49,0))","v":6.4802005926205553E-2},{"$f":"IF($B50,0,AJ49-IF(ISNUMBER(AI49),AI49,0))","v":2.8798299606474731E-2},{"$f":"IF($B50,0,AK49-IF(ISNUMBER(AJ49),AJ49,0))","v":6.4802277173258593E-2},{"$f":"IF($B50,0,AL49-IF(ISNUMBER(AK49),AK49,0))","v":2.8798299606474731E-2},{"$f":"IF($B50,0,AM49-IF(ISNUMBER(AL49),AL49,0))","v":2.8798028359421912E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B50,P48+IF(ISNUMBER(O49),O49,0),P50/$N48),1)","v":0},{"$f":"MIN(IF($B50,Q48+IF(ISNUMBER(P49),P49,0),Q50/$N48),1)","v":0},{"$f":"MIN(IF($B50,R48+IF(ISNUMBER(Q49),Q49,0),R50/$N48),1)","v":3.5197831325562652E-2},{"$f":"MIN(IF($B50,S48+IF(ISNUMBER(R49),R49,0),S50/$N48),1)","v":0.10000010849882116},{"$f":"MIN(IF($B50,T48+IF(ISNUMBER(S49),S49,0),T50/$N48),1)","v":0.12879813685824301},{"$f":"MIN(IF($B50,U48+IF(ISNUMBER(T49),T49,0),U50/$N48),1)","v":0.19360041403150155},{"$f":"MIN(IF($B50,V48+IF(ISNUMBER(U49),U49,0),V50/$N48),1)","v":0.22239844239092343},{"$f":"MIN(IF($B50,W48+IF(ISNUMBER(V49),V49,0),W50/$N48),1)","v":0.28720099081123485},0.3159990191706567,{"$f":"MIN(IF($B50,Y48+IF(ISNUMBER(X49),X49,0),Y50/$N48),1)","v":0.38080102509686231},{"$f":"MIN(IF($B50,Z48+IF(ISNUMBER(Y49),Y49,0),Z50/$N48),1)","v":0.4095993247033371},{"$f":"MIN(IF($B50,AA48+IF(ISNUMBER(Z49),Z49,0),AA50/$N48),1)","v":0.47440160187659564},{"$f":"MIN(IF($B50,AB48+IF(ISNUMBER(AA49),AA49,0),AB50/$N48),1)","v":0.50319990148307037},{"$f":"MIN(IF($B50,AC48+IF(ISNUMBER(AB49),AB49,0),AC50/$N48),1)","v":0.56800217865632896},{"$f":"MIN(IF($B50,AD48+IF(ISNUMBER(AC49),AC49,0),AD50/$N48),1)","v":0.59680020701575076},{"$f":"MIN(IF($B50,AE48+IF(ISNUMBER(AD49),AD49,0),AE50/$N48),1)","v":0.66160248418900924},{"$f":"MIN(IF($B50,AF48+IF(ISNUMBER(AE49),AE49,0),AF50/$N48),1)","v":0.69040051254843116},{"$f":"MIN(IF($B50,AG48+IF(ISNUMBER(AF49),AF49,0),AG50/$N48),1)","v":0.75520306096874257},{"$f":"MIN(IF($B50,AH48+IF(ISNUMBER(AG49),AG49,0),AH50/$N48),1)","v":0.78400108932816448},{"$f":"MIN(IF($B50,AI48+IF(ISNUMBER(AH49),AH49,0),AI50/$N48),1)","v":0.84880309525437003},{"$f":"MIN(IF($B50,AJ48+IF(ISNUMBER(AI49),AI49,0),AJ50/$N48),1)","v":0.87760139486084476},{"$f":"MIN(IF($B50,AK48+IF(ISNUMBER(AJ49),AJ49,0),AK50/$N48),1)","v":0.94240367203410336},{"$f":"MIN(IF($B50,AL48+IF(ISNUMBER(AK49),AK49,0),AL50/$N48),1)","v":0.97120197164057809},{"$f":"MIN(IF($B50,AM48+IF(ISNUMBER(AL49),AL49,0),AM50/$N48),1)","v":1}]
[{"$f":"OFFSET(A50,-CFF.NumLinha,0)+1","v":11},{"$f":"$C50>=OFFSET($C50,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$11:A$91,MATCH($A50,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J50),I50,SMALL(I50:J50,1))-1","v":8},{"$f":"IF($C50=1,OFFSET(E50,-CFF.NumLinha,0)+1,OFFSET(E50,-CFF.NumLinha,0))","v":3},{"$f":"IF($C50=1,0,IF($C50=2,OFFSET(F50,-CFF.NumLinha,0)+1,OFFSET(F50,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C50<=2,$C50<>0),0,IF($C50=3,OFFSET(G50,-CFF.NumLinha,0)+1,OFFSET(G50,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C50<=3,$C50<>0),0,IF($C50=4,OFFSET(H50,-CFF.NumLinha,0)+1,OFFSET(H50,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D50,1,$C50,ROW($A$87)-ROW($A50)),0)","v":24},{"$f":"MATCH(OFFSET($D50,0,$C50)+1,OFFSET($D50,1,$C50,ROW($A$87)-ROW($A50)),0)","v":9},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A50,PO!$W$11:$W$91,0)),2)+10^-12","v":36866.76},null,null,null,"Acumulado (R$)",{"$f":"IF($B50,ROUND(P49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(P50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":0},0,1297.6300000000001,3686.68,4748.37,7137.42,8199.11,10588.17,11649.86,14038.9,15100.6,17489.650000000001,18551.349999999999,20940.400000000001,22002.09,24391.14,{"$f":"IF($B50,ROUND(AF49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AF50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":25452.83},{"$f":"IF($B50,ROUND(AG49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AG50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":27841.89},{"$f":"IF($B50,ROUND(AH49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AH50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":28903.58},{"$f":"IF($B50,ROUND(AI49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AI50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":31292.62},{"$f":"IF($B50,ROUND(AJ49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AJ50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":32354.32},{"$f":"IF($B50,ROUND(AK49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AK50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":34743.370000000003},{"$f":"IF($B50,ROUND(AL49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AL50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":35805.07},{"$f":"IF($B50,ROUND(AM49*$N48,2),ROUND(SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET(AM50,1,0,$D50))/SUMIF(OFFSET($B50,1,0,$D50),TRUE,OFFSET($K50,1,0,$D50))*$N48,2))","v":36866.76}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A53,PO!$W$11:$W$91,0))","v":"3.2.1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A53,PO!$W$11:$W$91,0))","v":"Utilização de canais receptivos existentes, treinamento de atendimento e protocolo de registro"},{"$f":"IF(ROUND(K53,2)=0,K53,ROUND(K53,2))","v":13273.56},"Parcela (%)",{"$f":"IF($B53,0,P52-IF(ISNUMBER(O52),O52,0))","v":0},null,{"$f":"IF($B53,0,R52-IF(ISNUMBER(Q52),Q52,0))","v":0},0.1,0,0.1,0,0.1,0,0.1,0,0.1,{"$f":"IF($B53,0,AB52-IF(ISNUMBER(AA52),AA52,0))","v":0},0.1,0,0.1,{"$f":"IF($B53,0,AF52-IF(ISNUMBER(AE52),AE52,0))","v":0},0.1,0,0.1,{"$f":"IF($B53,0,AJ52-IF(ISNUMBER(AI52),AI52,0))","v":0},0.1,{"$f":"IF($B53,0,AL52-IF(ISNUMBER(AK52),AK52,0))","v":0},{"$f":"IF($B53,0,AM52-IF(ISNUMBER(AL52),AL52,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B53,P51+IF(ISNUMBER(O52),O52,0),P53/$N51),1)","v":0},{"$f":"MIN(IF($B53,Q51+IF(ISNUMBER(P52),P52,0),Q53/$N51),1)","v":0},{"$f":"MIN(IF($B53,R51+IF(ISNUMBER(Q52),Q52,0),R53/$N51),1)","v":0},{"$f":"MIN(IF($B53,S51+IF(ISNUMBER(R52),R52,0),S53/$N51),1)","v":0.1},{"$f":"MIN(IF($B53,T51+IF(ISNUMBER(S52),S52,0),T53/$N51),1)","v":0.1},{"$f":"MIN(IF($B53,U51+IF(ISNUMBER(T52),T52,0),U53/$N51),1)","v":0.2},{"$f":"MIN(IF($B53,V51+IF(ISNUMBER(U52),U52,0),V53/$N51),1)","v":0.2},{"$f":"MIN(IF($B53,W51+IF(ISNUMBER(V52),V52,0),W53/$N51),1)","v":0.30000000000000004},0.30000000000000004,{"$f":"MIN(IF($B53,Y51+IF(ISNUMBER(X52),X52,0),Y53/$N51),1)","v":0.4},{"$f":"MIN(IF($B53,Z51+IF(ISNUMBER(Y52),Y52,0),Z53/$N51),1)","v":0.4},{"$f":"MIN(IF($B53,AA51+IF(ISNUMBER(Z52),Z52,0),AA53/$N51),1)","v":0.5},{"$f":"MIN(IF($B53,AB51+IF(ISNUMBER(AA52),AA52,0),AB53/$N51),1)","v":0.5},{"$f":"MIN(IF($B53,AC51+IF(ISNUMBER(AB52),AB52,0),AC53/$N51),1)","v":0.6},{"$f":"MIN(IF($B53,AD51+IF(ISNUMBER(AC52),AC52,0),AD53/$N51),1)","v":0.6},{"$f":"MIN(IF($B53,AE51+IF(ISNUMBER(AD52),AD52,0),AE53/$N51),1)","v":0.7},{"$f":"MIN(IF($B53,AF51+IF(ISNUMBER(AE52),AE52,0),AF53/$N51),1)","v":0.7},{"$f":"MIN(IF($B53,AG51+IF(ISNUMBER(AF52),AF52,0),AG53/$N51),1)","v":0.79999999999999993},{"$f":"MIN(IF($B53,AH51+IF(ISNUMBER(AG52),AG52,0),AH53/$N51),1)","v":0.79999999999999993},{"$f":"MIN(IF($B53,AI51+IF(ISNUMBER(AH52),AH52,0),AI53/$N51),1)","v":0.89999999999999991},{"$f":"MIN(IF($B53,AJ51+IF(ISNUMBER(AI52),AI52,0),AJ53/$N51),1)","v":0.89999999999999991},{"$f":"MIN(IF($B53,AK51+IF(ISNUMBER(AJ52),AJ52,0),AK53/$N51),1)","v":0.99999999999999989},{"$f":"MIN(IF($B53,AL51+IF(ISNUMBER(AK52),AK52,0),AL53/$N51),1)","v":0.99999999999999989},{"$f":"MIN(IF($B53,AM51+IF(ISNUMBER(AL52),AL52,0),AM53/$N51),1)","v":0.99999999999999989}]
[{"$f":"OFFSET(A53,-CFF.NumLinha,0)+1","v":12},{"$f":"$C53>=OFFSET($C53,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A53,PO!$W$11:$W$91,0))","v":3},{"$f":"IF(ISERROR(J53),I53,SMALL(I53:J53,1))-1","v":2},{"$f":"IF($C53=1,OFFSET(E53,-CFF.NumLinha,0)+1,OFFSET(E53,-CFF.NumLinha,0))","v":3},{"$f":"IF($C53=1,0,IF($C53=2,OFFSET(F53,-CFF.NumLinha,0)+1,OFFSET(F53,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C53<=2,$C53<>0),0,IF($C53=3,OFFSET(G53,-CFF.NumLinha,0)+1,OFFSET(G53,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C53<=3,$C53<>0),0,IF($C53=4,OFFSET(H53,-CFF.NumLinha,0)+1,OFFSET(H53,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D53,1,$C53,ROW($A$87)-ROW($A53)),0)","v":6},{"$f":"MATCH(OFFSET($D53,0,$C53)+1,OFFSET($D53,1,$C53,ROW($A$87)-ROW($A53)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A53,PO!$W$11:$W$91,0)),2)+10^-12","v":13273.560000000001},null,null,null,"Acumulado (R$)",{"$f":"IF($B53,ROUND(P52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(P53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":0},0,0,1327.36,1327.36,2654.71,2654.71,3982.07,3982.07,5309.42,5309.42,6636.78,6636.78,7964.14,7964.14,9291.49,{"$f":"IF($B53,ROUND(AF52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AF53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":9291.49},{"$f":"IF($B53,ROUND(AG52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AG53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":10618.85},{"$f":"IF($B53,ROUND(AH52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AH53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":10618.85},{"$f":"IF($B53,ROUND(AI52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AI53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":11946.2},{"$f":"IF($B53,ROUND(AJ52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AJ53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":11946.2},{"$f":"IF($B53,ROUND(AK52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AK53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":13273.56},{"$f":"IF($B53,ROUND(AL52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AL53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":13273.56},{"$f":"IF($B53,ROUND(AM52*$N51,2),ROUND(SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET(AM53,1,0,$D53))/SUMIF(OFFSET($B53,1,0,$D53),TRUE,OFFSET($K53,1,0,$D53))*$N51,2))","v":13273.56}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A56,PO!$W$11:$W$91,0))","v":"3.2.2."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A56,PO!$W$11:$W$91,0))","v":"Relatório de ouvidoria"},{"$f":"IF(ROUND(K56,2)=0,K56,ROUND(K56,2))","v":23593.200000000001},"Parcela (%)",{"$f":"IF($B56,0,P55-IF(ISNUMBER(O55),O55,0))","v":0},{"$f":"IF($B56,0,Q55-IF(ISNUMBER(P55),P55,0))","v":0},5.5E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B56,P54+IF(ISNUMBER(O55),O55,0),P56/$N54),1)","v":0},{"$f":"MIN(IF($B56,Q54+IF(ISNUMBER(P55),P55,0),Q56/$N54),1)","v":0},{"$f":"MIN(IF($B56,R54+IF(ISNUMBER(Q55),Q55,0),R56/$N54),1)","v":5.5E-2},{"$f":"MIN(IF($B56,S54+IF(ISNUMBER(R55),R55,0),S56/$N54),1)","v":0.1},{"$f":"MIN(IF($B56,T54+IF(ISNUMBER(S55),S55,0),T56/$N54),1)","v":0.14500000000000002},{"$f":"MIN(IF($B56,U54+IF(ISNUMBER(T55),T55,0),U56/$N54),1)","v":0.19},{"$f":"MIN(IF($B56,V54+IF(ISNUMBER(U55),U55,0),V56/$N54),1)","v":0.23499999999999999},{"$f":"MIN(IF($B56,W54+IF(ISNUMBER(V55),V55,0),W56/$N54),1)","v":0.27999999999999997},0.32499999999999996,{"$f":"MIN(IF($B56,Y54+IF(ISNUMBER(X55),X55,0),Y56/$N54),1)","v":0.36999999999999994},{"$f":"MIN(IF($B56,Z54+IF(ISNUMBER(Y55),Y55,0),Z56/$N54),1)","v":0.41499999999999992},{"$f":"MIN(IF($B56,AA54+IF(ISNUMBER(Z55),Z55,0),AA56/$N54),1)","v":0.45999999999999991},{"$f":"MIN(IF($B56,AB54+IF(ISNUMBER(AA55),AA55,0),AB56/$N54),1)","v":0.50499999999999989},{"$f":"MIN(IF($B56,AC54+IF(ISNUMBER(AB55),AB55,0),AC56/$N54),1)","v":0.54999999999999993},{"$f":"MIN(IF($B56,AD54+IF(ISNUMBER(AC55),AC55,0),AD56/$N54),1)","v":0.59499999999999997},{"$f":"MIN(IF($B56,AE54+IF(ISNUMBER(AD55),AD55,0),AE56/$N54),1)","v":0.64},{"$f":"MIN(IF($B56,AF54+IF(ISNUMBER(AE55),AE55,0),AF56/$N54),1)","v":0.68500000000000005},{"$f":"MIN(IF($B56,AG54+IF(ISNUMBER(AF55),AF55,0),AG56/$N54),1)","v":0.73000000000000009},{"$f":"MIN(IF($B56,AH54+IF(ISNUMBER(AG55),AG55,0),AH56/$N54),1)","v":0.77500000000000013},{"$f":"MIN(IF($B56,AI54+IF(ISNUMBER(AH55),AH55,0),AI56/$N54),1)","v":0.82000000000000017},{"$f":"MIN(IF($B56,AJ54+IF(ISNUMBER(AI55),AI55,0),AJ56/$N54),1)","v":0.86500000000000021},{"$f":"MIN(IF($B56,AK54+IF(ISNUMBER(AJ55),AJ55,0),AK56/$N54),1)","v":0.91000000000000025},{"$f":"MIN(IF($B56,AL54+IF(ISNUMBER(AK55),AK55,0),AL56/$N54),1)","v":0.95500000000000029},{"$f":"MIN(IF($B56,AM54+IF(ISNUMBER(AL55),AL55,0),AM56/$N54),1)","v":1}]
[{"$f":"OFFSET(A56,-CFF.NumLinha,0)+1","v":13},{"$f":"$C56>=OFFSET($C56,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A56,PO!$W$11:$W$91,0))","v":3},{"$f":"IF(ISERROR(J56),I56,SMALL(I56:J56,1))-1","v":2},{"$f":"IF($C56=1,OFFSET(E56,-CFF.NumLinha,0)+1,OFFSET(E56,-CFF.NumLinha,0))","v":3},{"$f":"IF($C56=1,0,IF($C56=2,OFFSET(F56,-CFF.NumLinha,0)+1,OFFSET(F56,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C56<=2,$C56<>0),0,IF($C56=3,OFFSET(G56,-CFF.NumLinha,0)+1,OFFSET(G56,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C56<=3,$C56<>0),0,IF($C56=4,OFFSET(H56,-CFF.NumLinha,0)+1,OFFSET(H56,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D56,1,$C56,ROW($A$87)-ROW($A56)),0)","v":3},{"$f":"MATCH(OFFSET($D56,0,$C56)+1,OFFSET($D56,1,$C56,ROW($A$87)-ROW($A56)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A56,PO!$W$11:$W$91,0)),2)+10^-12","v":23593.200000000001},null,null,null,"Acumulado (R$)",{"$f":"IF($B56,ROUND(P55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(P56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":0},0,1297.6300000000001,2359.3200000000002,3421.01,4482.71,5544.4,6606.1,7667.79,8729.48,9791.18,10852.87,11914.57,12976.26,14037.95,15099.65,{"$f":"IF($B56,ROUND(AF55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AF56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":16161.34},{"$f":"IF($B56,ROUND(AG55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AG56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":17223.04},{"$f":"IF($B56,ROUND(AH55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AH56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":18284.73},{"$f":"IF($B56,ROUND(AI55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AI56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":19346.419999999998},{"$f":"IF($B56,ROUND(AJ55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AJ56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":20408.12},{"$f":"IF($B56,ROUND(AK55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AK56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":21469.81},{"$f":"IF($B56,ROUND(AL55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AL56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":22531.51},{"$f":"IF($B56,ROUND(AM55*$N54,2),ROUND(SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET(AM56,1,0,$D56))/SUMIF(OFFSET($B56,1,0,$D56),TRUE,OFFSET($K56,1,0,$D56))*$N54,2))","v":23593.200000000001}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A59,PO!$W$11:$W$91,0))","v":"3.3."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A59,PO!$W$11:$W$91,0))","v":"Visitas, plantões sociais e oficinas"},{"$f":"IF(ROUND(K59,2)=0,K59,ROUND(K59,2))","v":145893.47},"Parcela (%)",{"$f":"IF($B59,0,P58-IF(ISNUMBER(O58),O58,0))","v":0},{"$f":"IF($B59,0,Q58-IF(ISNUMBER(P58),P58,0))","v":0},{"$f":"IF($B59,0,R58-IF(ISNUMBER(Q58),Q58,0))","v":0},{"$f":"IF($B59,0,S58-IF(ISNUMBER(R58),R58,0))","v":0.14859116038572528},{"$f":"IF($B59,0,T58-IF(ISNUMBER(S58),S58,0))","v":7.5422635433923135E-2},{"$f":"IF($B59,0,U58-IF(ISNUMBER(T58),T58,0))","v":5.028175695594872E-2},{"$f":"IF($B59,0,V58-IF(ISNUMBER(U58),U58,0))","v":0},{"$f":"IF($B59,0,W58-IF(ISNUMBER(V58),V58,0))","v":5.0281825499112476E-2},5.0281756955948775E-2,{"$f":"IF($B59,0,Y58-IF(ISNUMBER(X58),X58,0))","v":0.14859116038572528},{"$f":"IF($B59,0,Z58-IF(ISNUMBER(Y58),Y58,0))","v":5.028175695594872E-2},{"$f":"IF($B59,0,AA58-IF(ISNUMBER(Z58),Z58,0))","v":0},{"$f":"IF($B59,0,AB58-IF(ISNUMBER(AA58),AA58,0))","v":5.028175695594872E-2},{"$f":"IF($B59,0,AC58-IF(ISNUMBER(AB58),AB58,0))","v":0},{"$f":"IF($B59,0,AD58-IF(ISNUMBER(AC58),AC58,0))","v":5.0281756955948831E-2},{"$f":"IF($B59,0,AE58-IF(ISNUMBER(AD58),AD58,0))","v":5.028175695594872E-2},{"$f":"IF($B59,0,AF58-IF(ISNUMBER(AE58),AE58,0))","v":0},{"$f":"IF($B59,0,AG58-IF(ISNUMBER(AF58),AF58,0))","v":5.028182549911242E-2},{"$f":"IF($B59,0,AH58-IF(ISNUMBER(AG58),AG58,0))","v":7.4295580192862642E-2},{"$f":"IF($B59,0,AI58-IF(ISNUMBER(AH58),AH58,0))","v":5.0281756955948831E-2},{"$f":"IF($B59,0,AJ58-IF(ISNUMBER(AI58),AI58,0))","v":5.028175695594872E-2},{"$f":"IF($B59,0,AK58-IF(ISNUMBER(AJ58),AJ58,0))","v":5.028175695594872E-2},{"$f":"IF($B59,0,AL58-IF(ISNUMBER(AK58),AK58,0))","v":0},{"$f":"IF($B59,0,AM58-IF(ISNUMBER(AL58),AL58,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B59,P57+IF(ISNUMBER(O58),O58,0),P59/$N57),1)","v":0},{"$f":"MIN(IF($B59,Q57+IF(ISNUMBER(P58),P58,0),Q59/$N57),1)","v":0},{"$f":"MIN(IF($B59,R57+IF(ISNUMBER(Q58),Q58,0),R59/$N57),1)","v":0},{"$f":"MIN(IF($B59,S57+IF(ISNUMBER(R58),R58,0),S59/$N57),1)","v":0.14859116038572528},{"$f":"MIN(IF($B59,T57+IF(ISNUMBER(S58),S58,0),T59/$N57),1)","v":0.22401379581964842},{"$f":"MIN(IF($B59,U57+IF(ISNUMBER(T58),T58,0),U59/$N57),1)","v":0.27429555277559714},{"$f":"MIN(IF($B59,V57+IF(ISNUMBER(U58),U58,0),V59/$N57),1)","v":0.27429555277559714},{"$f":"MIN(IF($B59,W57+IF(ISNUMBER(V58),V58,0),W59/$N57),1)","v":0.32457737827470962},0.37485913523065839,{"$f":"MIN(IF($B59,Y57+IF(ISNUMBER(X58),X58,0),Y59/$N57),1)","v":0.52345029561638368},{"$f":"MIN(IF($B59,Z57+IF(ISNUMBER(Y58),Y58,0),Z59/$N57),1)","v":0.5737320525723324},{"$f":"MIN(IF($B59,AA57+IF(ISNUMBER(Z58),Z58,0),AA59/$N57),1)","v":0.5737320525723324},{"$f":"MIN(IF($B59,AB57+IF(ISNUMBER(AA58),AA58,0),AB59/$N57),1)","v":0.62401380952828112},{"$f":"MIN(IF($B59,AC57+IF(ISNUMBER(AB58),AB58,0),AC59/$N57),1)","v":0.62401380952828112},{"$f":"MIN(IF($B59,AD57+IF(ISNUMBER(AC58),AC58,0),AD59/$N57),1)","v":0.67429556648422995},{"$f":"MIN(IF($B59,AE57+IF(ISNUMBER(AD58),AD58,0),AE59/$N57),1)","v":0.72457732344017867},{"$f":"MIN(IF($B59,AF57+IF(ISNUMBER(AE58),AE58,0),AF59/$N57),1)","v":0.72457732344017867},{"$f":"MIN(IF($B59,AG57+IF(ISNUMBER(AF58),AF58,0),AG59/$N57),1)","v":0.77485914893929109},{"$f":"MIN(IF($B59,AH57+IF(ISNUMBER(AG58),AG58,0),AH59/$N57),1)","v":0.84915472913215373},{"$f":"MIN(IF($B59,AI57+IF(ISNUMBER(AH58),AH58,0),AI59/$N57),1)","v":0.89943648608810256},{"$f":"MIN(IF($B59,AJ57+IF(ISNUMBER(AI58),AI58,0),AJ59/$N57),1)","v":0.94971824304405128},{"$f":"MIN(IF($B59,AK57+IF(ISNUMBER(AJ58),AJ58,0),AK59/$N57),1)","v":1},{"$f":"MIN(IF($B59,AL57+IF(ISNUMBER(AK58),AK58,0),AL59/$N57),1)","v":1},{"$f":"MIN(IF($B59,AM57+IF(ISNUMBER(AL58),AL58,0),AM59/$N57),1)","v":1}]
[{"$f":"OFFSET(A59,-CFF.NumLinha,0)+1","v":14},{"$f":"$C59>=OFFSET($C59,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$11:A$91,MATCH($A59,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J59),I59,SMALL(I59:J59,1))-1","v":8},{"$f":"IF($C59=1,OFFSET(E59,-CFF.NumLinha,0)+1,OFFSET(E59,-CFF.NumLinha,0))","v":3},{"$f":"IF($C59=1,0,IF($C59=2,OFFSET(F59,-CFF.NumLinha,0)+1,OFFSET(F59,-CFF.NumLinha,0)))","v":3},{"$f":"IF(AND($C59<=2,$C59<>0),0,IF($C59=3,OFFSET(G59,-CFF.NumLinha,0)+1,OFFSET(G59,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C59<=3,$C59<>0),0,IF($C59=4,OFFSET(H59,-CFF.NumLinha,0)+1,OFFSET(H59,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D59,1,$C59,ROW($A$87)-ROW($A59)),0)","v":15},{"$f":"MATCH(OFFSET($D59,0,$C59)+1,OFFSET($D59,1,$C59,ROW($A$87)-ROW($A59)),0)","v":9},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A59,PO!$W$11:$W$91,0)),2)+10^-12","v":145893.47},null,null,null,"Acumulado (R$)",{"$f":"IF($B59,ROUND(P58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(P59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":0},0,0,21678.48,32682.15,40017.93,40017.93,47353.72,54689.5,76367.98,83703.759999999995,83703.759999999995,91039.54,91039.54,98375.32,105711.1,{"$f":"IF($B59,ROUND(AF58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AF59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":105711.1},{"$f":"IF($B59,ROUND(AG58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AG59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":113046.89},{"$f":"IF($B59,ROUND(AH58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AH59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":123886.13},{"$f":"IF($B59,ROUND(AI58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AI59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":131221.91},{"$f":"IF($B59,ROUND(AJ58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AJ59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":138557.69},{"$f":"IF($B59,ROUND(AK58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AK59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":145893.47},{"$f":"IF($B59,ROUND(AL58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AL59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":145893.47},{"$f":"IF($B59,ROUND(AM58*$N57,2),ROUND(SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET(AM59,1,0,$D59))/SUMIF(OFFSET($B59,1,0,$D59),TRUE,OFFSET($K59,1,0,$D59))*$N57,2))","v":145893.47}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A62,PO!$W$11:$W$91,0))","v":"3.3.1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A62,PO!$W$11:$W$91,0))","v":"Visitas domicílios e estabelecimentos entorno das obras"},{"$f":"IF(ROUND(K62,2)=0,K62,ROUND(K62,2))","v":54196.2},"Parcela (%)",{"$f":"IF($B62,0,P61-IF(ISNUMBER(O61),O61,0))","v":0},{"$f":"IF($B62,0,Q61-IF(ISNUMBER(P61),P61,0))","v":0},{"$f":"IF($B62,0,R61-IF(ISNUMBER(Q61),Q61,0))","v":0},0.4,{"$f":"IF($B62,0,T61-IF(ISNUMBER(S61),S61,0))","v":0},{"$f":"IF($B62,0,U61-IF(ISNUMBER(T61),T61,0))","v":0},{"$f":"IF($B62,0,V61-IF(ISNUMBER(U61),U61,0))","v":0},{"$f":"IF($B62,0,W61-IF(ISNUMBER(V61),V61,0))","v":0},0,0.4,{"$f":"IF($B62,0,Z61-IF(ISNUMBER(Y61),Y61,0))","v":0},{"$f":"IF($B62,0,AA61-IF(ISNUMBER(Z61),Z61,0))","v":0},{"$f":"IF($B62,0,AB61-IF(ISNUMBER(AA61),AA61,0))","v":0},{"$f":"IF($B62,0,AC61-IF(ISNUMBER(AB61),AB61,0))","v":0},{"$f":"IF($B62,0,AD61-IF(ISNUMBER(AC61),AC61,0))","v":0},{"$f":"IF($B62,0,AE61-IF(ISNUMBER(AD61),AD61,0))","v":0},{"$f":"IF($B62,0,AF61-IF(ISNUMBER(AE61),AE61,0))","v":0},{"$f":"IF($B62,0,AG61-IF(ISNUMBER(AF61),AF61,0))","v":0},0.2,{"$f":"IF($B62,0,AI61-IF(ISNUMBER(AH61),AH61,0))","v":0},{"$f":"IF($B62,0,AJ61-IF(ISNUMBER(AI61),AI61,0))","v":0},{"$f":"IF($B62,0,AK61-IF(ISNUMBER(AJ61),AJ61,0))","v":0},{"$f":"IF($B62,0,AL61-IF(ISNUMBER(AK61),AK61,0))","v":0},{"$f":"IF($B62,0,AM61-IF(ISNUMBER(AL61),AL61,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B62,P60+IF(ISNUMBER(O61),O61,0),P62/$N60),1)","v":0},{"$f":"MIN(IF($B62,Q60+IF(ISNUMBER(P61),P61,0),Q62/$N60),1)","v":0},{"$f":"MIN(IF($B62,R60+IF(ISNUMBER(Q61),Q61,0),R62/$N60),1)","v":0},{"$f":"MIN(IF($B62,S60+IF(ISNUMBER(R61),R61,0),S62/$N60),1)","v":0.4},{"$f":"MIN(IF($B62,T60+IF(ISNUMBER(S61),S61,0),T62/$N60),1)","v":0.4},{"$f":"MIN(IF($B62,U60+IF(ISNUMBER(T61),T61,0),U62/$N60),1)","v":0.4},{"$f":"MIN(IF($B62,V60+IF(ISNUMBER(U61),U61,0),V62/$N60),1)","v":0.4},{"$f":"MIN(IF($B62,W60+IF(ISNUMBER(V61),V61,0),W62/$N60),1)","v":0.4},0.4,{"$f":"MIN(IF($B62,Y60+IF(ISNUMBER(X61),X61,0),Y62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,Z60+IF(ISNUMBER(Y61),Y61,0),Z62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AA60+IF(ISNUMBER(Z61),Z61,0),AA62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AB60+IF(ISNUMBER(AA61),AA61,0),AB62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AC60+IF(ISNUMBER(AB61),AB61,0),AC62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AD60+IF(ISNUMBER(AC61),AC61,0),AD62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AE60+IF(ISNUMBER(AD61),AD61,0),AE62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AF60+IF(ISNUMBER(AE61),AE61,0),AF62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AG60+IF(ISNUMBER(AF61),AF61,0),AG62/$N60),1)","v":0.8},{"$f":"MIN(IF($B62,AH60+IF(ISNUMBER(AG61),AG61,0),AH62/$N60),1)","v":1},{"$f":"MIN(IF($B62,AI60+IF(ISNUMBER(AH61),AH61,0),AI62/$N60),1)","v":1},{"$f":"MIN(IF($B62,AJ60+IF(ISNUMBER(AI61),AI61,0),AJ62/$N60),1)","v":1},{"$f":"MIN(IF($B62,AK60+IF(ISNUMBER(AJ61),AJ61,0),AK62/$N60),1)","v":1},{"$f":"MIN(IF($B62,AL60+IF(ISNUMBER(AK61),AK61,0),AL62/$N60),1)","v":1},{"$f":"MIN(IF($B62,AM60+IF(ISNUMBER(AL61),AL61,0),AM62/$N60),1)","v":1}]
[{"$f":"OFFSET(A62,-CFF.NumLinha,0)+1","v":15},{"$f":"$C62>=OFFSET($C62,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A62,PO!$W$11:$W$91,0))","v":3},{"$f":"IF(ISERROR(J62),I62,SMALL(I62:J62,1))-1","v":2},{"$f":"IF($C62=1,OFFSET(E62,-CFF.NumLinha,0)+1,OFFSET(E62,-CFF.NumLinha,0))","v":3},{"$f":"IF($C62=1,0,IF($C62=2,OFFSET(F62,-CFF.NumLinha,0)+1,OFFSET(F62,-CFF.NumLinha,0)))","v":3},{"$f":"IF(AND($C62<=2,$C62<>0),0,IF($C62=3,OFFSET(G62,-CFF.NumLinha,0)+1,OFFSET(G62,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C62<=3,$C62<>0),0,IF($C62=4,OFFSET(H62,-CFF.NumLinha,0)+1,OFFSET(H62,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D62,1,$C62,ROW($A$87)-ROW($A62)),0)","v":6},{"$f":"MATCH(OFFSET($D62,0,$C62)+1,OFFSET($D62,1,$C62,ROW($A$87)-ROW($A62)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A62,PO!$W$11:$W$91,0)),2)+10^-12","v":54196.2},null,null,null,"Acumulado (R$)",{"$f":"IF($B62,ROUND(P61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(P62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":0},0,0,21678.48,21678.48,21678.48,21678.48,21678.48,21678.48,43356.959999999999,43356.959999999999,43356.959999999999,43356.959999999999,43356.959999999999,43356.959999999999,43356.959999999999,{"$f":"IF($B62,ROUND(AF61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AF62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":43356.959999999999},{"$f":"IF($B62,ROUND(AG61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AG62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":43356.959999999999},{"$f":"IF($B62,ROUND(AH61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AH62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":54196.2},{"$f":"IF($B62,ROUND(AI61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AI62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":54196.2},{"$f":"IF($B62,ROUND(AJ61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AJ62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":54196.2},{"$f":"IF($B62,ROUND(AK61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AK62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":54196.2},{"$f":"IF($B62,ROUND(AL61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AL62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":54196.2},{"$f":"IF($B62,ROUND(AM61*$N60,2),ROUND(SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET(AM62,1,0,$D62))/SUMIF(OFFSET($B62,1,0,$D62),TRUE,OFFSET($K62,1,0,$D62))*$N60,2))","v":54196.2}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A65,PO!$W$11:$W$91,0))","v":"3.3.2."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A65,PO!$W$11:$W$91,0))","v":"Realização de plantões sociais"},{"$f":"IF(ROUND(K65,2)=0,K65,ROUND(K65,2))","v":91697.27},"Parcela (%)",{"$f":"IF($B65,0,P64-IF(ISNUMBER(O64),O64,0))","v":0},{"$f":"IF($B65,0,Q64-IF(ISNUMBER(P64),P64,0))","v":0},{"$f":"IF($B65,0,R64-IF(ISNUMBER(Q64),Q64,0))","v":0},{"$f":"IF($B65,0,S64-IF(ISNUMBER(R64),R64,0))","v":0},0.12,0.08,{"$f":"IF($B65,0,V64-IF(ISNUMBER(U64),U64,0))","v":0},0.08,0.08,{"$f":"IF($B65,0,Y64-IF(ISNUMBER(X64),X64,0))","v":0},0.08,{"$f":"IF($B65,0,AA64-IF(ISNUMBER(Z64),Z64,0))","v":0},0.08,{"$f":"IF($B65,0,AC64-IF(ISNUMBER(AB64),AB64,0))","v":0},0.08,0.08,{"$f":"IF($B65,0,AF64-IF(ISNUMBER(AE64),AE64,0))","v":0},0.08,{"$f":"IF($B65,0,AH64-IF(ISNUMBER(AG64),AG64,0))","v":0},0.08,0.08,0.08,{"$f":"IF($B65,0,AL64-IF(ISNUMBER(AK64),AK64,0))","v":0},{"$f":"IF($B65,0,AM64-IF(ISNUMBER(AL64),AL64,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B65,P63+IF(ISNUMBER(O64),O64,0),P65/$N63),1)","v":0},{"$f":"MIN(IF($B65,Q63+IF(ISNUMBER(P64),P64,0),Q65/$N63),1)","v":0},{"$f":"MIN(IF($B65,R63+IF(ISNUMBER(Q64),Q64,0),R65/$N63),1)","v":0},{"$f":"MIN(IF($B65,S63+IF(ISNUMBER(R64),R64,0),S65/$N63),1)","v":0},{"$f":"MIN(IF($B65,T63+IF(ISNUMBER(S64),S64,0),T65/$N63),1)","v":0.12},{"$f":"MIN(IF($B65,U63+IF(ISNUMBER(T64),T64,0),U65/$N63),1)","v":0.2},{"$f":"MIN(IF($B65,V63+IF(ISNUMBER(U64),U64,0),V65/$N63),1)","v":0.2},{"$f":"MIN(IF($B65,W63+IF(ISNUMBER(V64),V64,0),W65/$N63),1)","v":0.28000000000000003},0.36000000000000004,{"$f":"MIN(IF($B65,Y63+IF(ISNUMBER(X64),X64,0),Y65/$N63),1)","v":0.36000000000000004},{"$f":"MIN(IF($B65,Z63+IF(ISNUMBER(Y64),Y64,0),Z65/$N63),1)","v":0.44000000000000006},{"$f":"MIN(IF($B65,AA63+IF(ISNUMBER(Z64),Z64,0),AA65/$N63),1)","v":0.44000000000000006},{"$f":"MIN(IF($B65,AB63+IF(ISNUMBER(AA64),AA64,0),AB65/$N63),1)","v":0.52},{"$f":"MIN(IF($B65,AC63+IF(ISNUMBER(AB64),AB64,0),AC65/$N63),1)","v":0.52},{"$f":"MIN(IF($B65,AD63+IF(ISNUMBER(AC64),AC64,0),AD65/$N63),1)","v":0.6},{"$f":"MIN(IF($B65,AE63+IF(ISNUMBER(AD64),AD64,0),AE65/$N63),1)","v":0.67999999999999994},{"$f":"MIN(IF($B65,AF63+IF(ISNUMBER(AE64),AE64,0),AF65/$N63),1)","v":0.67999999999999994},{"$f":"MIN(IF($B65,AG63+IF(ISNUMBER(AF64),AF64,0),AG65/$N63),1)","v":0.7599999999999999},{"$f":"MIN(IF($B65,AH63+IF(ISNUMBER(AG64),AG64,0),AH65/$N63),1)","v":0.7599999999999999},{"$f":"MIN(IF($B65,AI63+IF(ISNUMBER(AH64),AH64,0),AI65/$N63),1)","v":0.83999999999999986},{"$f":"MIN(IF($B65,AJ63+IF(ISNUMBER(AI64),AI64,0),AJ65/$N63),1)","v":0.91999999999999982},{"$f":"MIN(IF($B65,AK63+IF(ISNUMBER(AJ64),AJ64,0),AK65/$N63),1)","v":0.99999999999999978},{"$f":"MIN(IF($B65,AL63+IF(ISNUMBER(AK64),AK64,0),AL65/$N63),1)","v":0.99999999999999978},{"$f":"MIN(IF($B65,AM63+IF(ISNUMBER(AL64),AL64,0),AM65/$N63),1)","v":0.99999999999999978}]
[{"$f":"OFFSET(A65,-CFF.NumLinha,0)+1","v":16},{"$f":"$C65>=OFFSET($C65,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A65,PO!$W$11:$W$91,0))","v":3},{"$f":"IF(ISERROR(J65),I65,SMALL(I65:J65,1))-1","v":2},{"$f":"IF($C65=1,OFFSET(E65,-CFF.NumLinha,0)+1,OFFSET(E65,-CFF.NumLinha,0))","v":3},{"$f":"IF($C65=1,0,IF($C65=2,OFFSET(F65,-CFF.NumLinha,0)+1,OFFSET(F65,-CFF.NumLinha,0)))","v":3},{"$f":"IF(AND($C65<=2,$C65<>0),0,IF($C65=3,OFFSET(G65,-CFF.NumLinha,0)+1,OFFSET(G65,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C65<=3,$C65<>0),0,IF($C65=4,OFFSET(H65,-CFF.NumLinha,0)+1,OFFSET(H65,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D65,1,$C65,ROW($A$87)-ROW($A65)),0)","v":3},{"$f":"MATCH(OFFSET($D65,0,$C65)+1,OFFSET($D65,1,$C65,ROW($A$87)-ROW($A65)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A65,PO!$W$11:$W$91,0)),2)+10^-12","v":91697.27},null,null,null,"Acumulado (R$)",{"$f":"IF($B65,ROUND(P64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(P65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":0},0,0,0,11003.67,18339.45,18339.45,25675.24,33011.019999999997,33011.019999999997,40346.800000000003,40346.800000000003,47682.58,47682.58,55018.36,62354.14,{"$f":"IF($B65,ROUND(AF64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AF65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":62354.14},{"$f":"IF($B65,ROUND(AG64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AG65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":69689.929999999993},{"$f":"IF($B65,ROUND(AH64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AH65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":69689.929999999993},{"$f":"IF($B65,ROUND(AI64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AI65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":77025.710000000006},{"$f":"IF($B65,ROUND(AJ64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AJ65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":84361.49},{"$f":"IF($B65,ROUND(AK64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AK65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":91697.27},{"$f":"IF($B65,ROUND(AL64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AL65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":91697.27},{"$f":"IF($B65,ROUND(AM64*$N63,2),ROUND(SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET(AM65,1,0,$D65))/SUMIF(OFFSET($B65,1,0,$D65),TRUE,OFFSET($K65,1,0,$D65))*$N63,2))","v":91697.27}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A68,PO!$W$11:$W$91,0))","v":"3.4."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A68,PO!$W$11:$W$91,0))","v":"Capacitação de multiplicadores em educação sanitária e ambiental"},{"$f":"IF(ROUND(K68,2)=0,K68,ROUND(K68,2))","v":23540.9},"Parcela (%)",{"$f":"IF($B68,0,P67-IF(ISNUMBER(O67),O67,0))","v":0},{"$f":"IF($B68,0,Q67-IF(ISNUMBER(P67),P67,0))","v":0},{"$f":"IF($B68,0,R67-IF(ISNUMBER(Q67),Q67,0))","v":0},{"$f":"IF($B68,0,S67-IF(ISNUMBER(R67),R67,0))","v":0},{"$f":"IF($B68,0,T67-IF(ISNUMBER(S67),S67,0))","v":0},{"$f":"IF($B68,0,U67-IF(ISNUMBER(T67),T67,0))","v":0},0.25,{"$f":"IF($B68,0,W67-IF(ISNUMBER(V67),V67,0))","v":0},0,{"$f":"IF($B68,0,Y67-IF(ISNUMBER(X67),X67,0))","v":0},{"$f":"IF($B68,0,Z67-IF(ISNUMBER(Y67),Y67,0))","v":0},0.25,{"$f":"IF($B68,0,AB67-IF(ISNUMBER(AA67),AA67,0))","v":0},0.25,{"$f":"IF($B68,0,AD67-IF(ISNUMBER(AC67),AC67,0))","v":0},{"$f":"IF($B68,0,AE67-IF(ISNUMBER(AD67),AD67,0))","v":0},{"$f":"IF($B68,0,AF67-IF(ISNUMBER(AE67),AE67,0))","v":0},{"$f":"IF($B68,0,AG67-IF(ISNUMBER(AF67),AF67,0))","v":0},{"$f":"IF($B68,0,AH67-IF(ISNUMBER(AG67),AG67,0))","v":0},0.25,{"$f":"IF($B68,0,AJ67-IF(ISNUMBER(AI67),AI67,0))","v":0},{"$f":"IF($B68,0,AK67-IF(ISNUMBER(AJ67),AJ67,0))","v":0},{"$f":"IF($B68,0,AL67-IF(ISNUMBER(AK67),AK67,0))","v":0},{"$f":"IF($B68,0,AM67-IF(ISNUMBER(AL67),AL67,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B68,P66+IF(ISNUMBER(O67),O67,0),P68/$N66),1)","v":0},{"$f":"MIN(IF($B68,Q66+IF(ISNUMBER(P67),P67,0),Q68/$N66),1)","v":0},{"$f":"MIN(IF($B68,R66+IF(ISNUMBER(Q67),Q67,0),R68/$N66),1)","v":0},{"$f":"MIN(IF($B68,S66+IF(ISNUMBER(R67),R67,0),S68/$N66),1)","v":0},{"$f":"MIN(IF($B68,T66+IF(ISNUMBER(S67),S67,0),T68/$N66),1)","v":0},{"$f":"MIN(IF($B68,U66+IF(ISNUMBER(T67),T67,0),U68/$N66),1)","v":0},{"$f":"MIN(IF($B68,V66+IF(ISNUMBER(U67),U67,0),V68/$N66),1)","v":0.25},{"$f":"MIN(IF($B68,W66+IF(ISNUMBER(V67),V67,0),W68/$N66),1)","v":0.25},0.25,{"$f":"MIN(IF($B68,Y66+IF(ISNUMBER(X67),X67,0),Y68/$N66),1)","v":0.25},{"$f":"MIN(IF($B68,Z66+IF(ISNUMBER(Y67),Y67,0),Z68/$N66),1)","v":0.25},{"$f":"MIN(IF($B68,AA66+IF(ISNUMBER(Z67),Z67,0),AA68/$N66),1)","v":0.5},{"$f":"MIN(IF($B68,AB66+IF(ISNUMBER(AA67),AA67,0),AB68/$N66),1)","v":0.5},{"$f":"MIN(IF($B68,AC66+IF(ISNUMBER(AB67),AB67,0),AC68/$N66),1)","v":0.75},{"$f":"MIN(IF($B68,AD66+IF(ISNUMBER(AC67),AC67,0),AD68/$N66),1)","v":0.75},{"$f":"MIN(IF($B68,AE66+IF(ISNUMBER(AD67),AD67,0),AE68/$N66),1)","v":0.75},{"$f":"MIN(IF($B68,AF66+IF(ISNUMBER(AE67),AE67,0),AF68/$N66),1)","v":0.75},{"$f":"MIN(IF($B68,AG66+IF(ISNUMBER(AF67),AF67,0),AG68/$N66),1)","v":0.75},{"$f":"MIN(IF($B68,AH66+IF(ISNUMBER(AG67),AG67,0),AH68/$N66),1)","v":0.75},{"$f":"MIN(IF($B68,AI66+IF(ISNUMBER(AH67),AH67,0),AI68/$N66),1)","v":1},{"$f":"MIN(IF($B68,AJ66+IF(ISNUMBER(AI67),AI67,0),AJ68/$N66),1)","v":1},{"$f":"MIN(IF($B68,AK66+IF(ISNUMBER(AJ67),AJ67,0),AK68/$N66),1)","v":1},{"$f":"MIN(IF($B68,AL66+IF(ISNUMBER(AK67),AK67,0),AL68/$N66),1)","v":1},{"$f":"MIN(IF($B68,AM66+IF(ISNUMBER(AL67),AL67,0),AM68/$N66),1)","v":1}]
[{"$f":"OFFSET(A68,-CFF.NumLinha,0)+1","v":17},{"$f":"$C68>=OFFSET($C68,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A68,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J68),I68,SMALL(I68:J68,1))-1","v":2},{"$f":"IF($C68=1,OFFSET(E68,-CFF.NumLinha,0)+1,OFFSET(E68,-CFF.NumLinha,0))","v":3},{"$f":"IF($C68=1,0,IF($C68=2,OFFSET(F68,-CFF.NumLinha,0)+1,OFFSET(F68,-CFF.NumLinha,0)))","v":4},{"$f":"IF(AND($C68<=2,$C68<>0),0,IF($C68=3,OFFSET(G68,-CFF.NumLinha,0)+1,OFFSET(G68,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C68<=3,$C68<>0),0,IF($C68=4,OFFSET(H68,-CFF.NumLinha,0)+1,OFFSET(H68,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D68,1,$C68,ROW($A$87)-ROW($A68)),0)","v":6},{"$f":"MATCH(OFFSET($D68,0,$C68)+1,OFFSET($D68,1,$C68,ROW($A$87)-ROW($A68)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A68,PO!$W$11:$W$91,0)),2)+10^-12","v":23540.9},null,null,null,"Acumulado (R$)",{"$f":"IF($B68,ROUND(P67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(P68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":0},0,0,0,0,0,5885.23,5885.23,5885.23,5885.23,5885.23,11770.45,11770.45,17655.68,17655.68,17655.68,{"$f":"IF($B68,ROUND(AF67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AF68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":17655.68},{"$f":"IF($B68,ROUND(AG67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AG68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":17655.68},{"$f":"IF($B68,ROUND(AH67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AH68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":17655.68},{"$f":"IF($B68,ROUND(AI67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AI68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":23540.9},{"$f":"IF($B68,ROUND(AJ67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AJ68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":23540.9},{"$f":"IF($B68,ROUND(AK67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AK68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":23540.9},{"$f":"IF($B68,ROUND(AL67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AL68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":23540.9},{"$f":"IF($B68,ROUND(AM67*$N66,2),ROUND(SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET(AM68,1,0,$D68))/SUMIF(OFFSET($B68,1,0,$D68),TRUE,OFFSET($K68,1,0,$D68))*$N66,2))","v":23540.9}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A71,PO!$W$11:$W$91,0))","v":"3.5."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A71,PO!$W$11:$W$91,0))","v":"Programa de webnários sobre o Projeto"},{"$f":"IF(ROUND(K71,2)=0,K71,ROUND(K71,2))","v":12338.24},"Parcela (%)",{"$f":"IF($B71,0,P70-IF(ISNUMBER(O70),O70,0))","v":0},{"$f":"IF($B71,0,Q70-IF(ISNUMBER(P70),P70,0))","v":0},{"$f":"IF($B71,0,R70-IF(ISNUMBER(Q70),Q70,0))","v":0},{"$f":"IF($B71,0,S70-IF(ISNUMBER(R70),R70,0))","v":0},{"$f":"IF($B71,0,T70-IF(ISNUMBER(S70),S70,0))","v":0},{"$f":"IF($B71,0,U70-IF(ISNUMBER(T70),T70,0))","v":0},0.25,{"$f":"IF($B71,0,W70-IF(ISNUMBER(V70),V70,0))","v":0},0,{"$f":"IF($B71,0,Y70-IF(ISNUMBER(X70),X70,0))","v":0},{"$f":"IF($B71,0,Z70-IF(ISNUMBER(Y70),Y70,0))","v":0},0.25,{"$f":"IF($B71,0,AB70-IF(ISNUMBER(AA70),AA70,0))","v":0},{"$f":"IF($B71,0,AC70-IF(ISNUMBER(AB70),AB70,0))","v":0},0.25,{"$f":"IF($B71,0,AE70-IF(ISNUMBER(AD70),AD70,0))","v":0},{"$f":"IF($B71,0,AF70-IF(ISNUMBER(AE70),AE70,0))","v":0},{"$f":"IF($B71,0,AG70-IF(ISNUMBER(AF70),AF70,0))","v":0},{"$f":"IF($B71,0,AH70-IF(ISNUMBER(AG70),AG70,0))","v":0},{"$f":"IF($B71,0,AI70-IF(ISNUMBER(AH70),AH70,0))","v":0},0.25,{"$f":"IF($B71,0,AK70-IF(ISNUMBER(AJ70),AJ70,0))","v":0},{"$f":"IF($B71,0,AL70-IF(ISNUMBER(AK70),AK70,0))","v":0},{"$f":"IF($B71,0,AM70-IF(ISNUMBER(AL70),AL70,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B71,P69+IF(ISNUMBER(O70),O70,0),P71/$N69),1)","v":0},{"$f":"MIN(IF($B71,Q69+IF(ISNUMBER(P70),P70,0),Q71/$N69),1)","v":0},{"$f":"MIN(IF($B71,R69+IF(ISNUMBER(Q70),Q70,0),R71/$N69),1)","v":0},{"$f":"MIN(IF($B71,S69+IF(ISNUMBER(R70),R70,0),S71/$N69),1)","v":0},{"$f":"MIN(IF($B71,T69+IF(ISNUMBER(S70),S70,0),T71/$N69),1)","v":0},{"$f":"MIN(IF($B71,U69+IF(ISNUMBER(T70),T70,0),U71/$N69),1)","v":0},{"$f":"MIN(IF($B71,V69+IF(ISNUMBER(U70),U70,0),V71/$N69),1)","v":0.25},{"$f":"MIN(IF($B71,W69+IF(ISNUMBER(V70),V70,0),W71/$N69),1)","v":0.25},0.25,{"$f":"MIN(IF($B71,Y69+IF(ISNUMBER(X70),X70,0),Y71/$N69),1)","v":0.25},{"$f":"MIN(IF($B71,Z69+IF(ISNUMBER(Y70),Y70,0),Z71/$N69),1)","v":0.25},{"$f":"MIN(IF($B71,AA69+IF(ISNUMBER(Z70),Z70,0),AA71/$N69),1)","v":0.5},{"$f":"MIN(IF($B71,AB69+IF(ISNUMBER(AA70),AA70,0),AB71/$N69),1)","v":0.5},{"$f":"MIN(IF($B71,AC69+IF(ISNUMBER(AB70),AB70,0),AC71/$N69),1)","v":0.5},{"$f":"MIN(IF($B71,AD69+IF(ISNUMBER(AC70),AC70,0),AD71/$N69),1)","v":0.75},{"$f":"MIN(IF($B71,AE69+IF(ISNUMBER(AD70),AD70,0),AE71/$N69),1)","v":0.75},{"$f":"MIN(IF($B71,AF69+IF(ISNUMBER(AE70),AE70,0),AF71/$N69),1)","v":0.75},{"$f":"MIN(IF($B71,AG69+IF(ISNUMBER(AF70),AF70,0),AG71/$N69),1)","v":0.75},{"$f":"MIN(IF($B71,AH69+IF(ISNUMBER(AG70),AG70,0),AH71/$N69),1)","v":0.75},{"$f":"MIN(IF($B71,AI69+IF(ISNUMBER(AH70),AH70,0),AI71/$N69),1)","v":0.75},{"$f":"MIN(IF($B71,AJ69+IF(ISNUMBER(AI70),AI70,0),AJ71/$N69),1)","v":1},{"$f":"MIN(IF($B71,AK69+IF(ISNUMBER(AJ70),AJ70,0),AK71/$N69),1)","v":1},{"$f":"MIN(IF($B71,AL69+IF(ISNUMBER(AK70),AK70,0),AL71/$N69),1)","v":1},{"$f":"MIN(IF($B71,AM69+IF(ISNUMBER(AL70),AL70,0),AM71/$N69),1)","v":1}]
[{"$f":"OFFSET(A71,-CFF.NumLinha,0)+1","v":18},{"$f":"$C71>=OFFSET($C71,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A71,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J71),I71,SMALL(I71:J71,1))-1","v":2},{"$f":"IF($C71=1,OFFSET(E71,-CFF.NumLinha,0)+1,OFFSET(E71,-CFF.NumLinha,0))","v":3},{"$f":"IF($C71=1,0,IF($C71=2,OFFSET(F71,-CFF.NumLinha,0)+1,OFFSET(F71,-CFF.NumLinha,0)))","v":5},{"$f":"IF(AND($C71<=2,$C71<>0),0,IF($C71=3,OFFSET(G71,-CFF.NumLinha,0)+1,OFFSET(G71,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C71<=3,$C71<>0),0,IF($C71=4,OFFSET(H71,-CFF.NumLinha,0)+1,OFFSET(H71,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D71,1,$C71,ROW($A$87)-ROW($A71)),0)","v":3},{"$f":"MATCH(OFFSET($D71,0,$C71)+1,OFFSET($D71,1,$C71,ROW($A$87)-ROW($A71)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A71,PO!$W$11:$W$91,0)),2)+10^-12","v":12338.240000000002},null,null,null,"Acumulado (R$)",{"$f":"IF($B71,ROUND(P70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(P71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":0},0,0,0,0,0,3084.56,3084.56,3084.56,3084.56,3084.56,6169.12,6169.12,6169.12,9253.68,9253.68,{"$f":"IF($B71,ROUND(AF70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AF71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":9253.68},{"$f":"IF($B71,ROUND(AG70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AG71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":9253.68},{"$f":"IF($B71,ROUND(AH70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AH71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":9253.68},{"$f":"IF($B71,ROUND(AI70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AI71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":9253.68},{"$f":"IF($B71,ROUND(AJ70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AJ71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":12338.24},{"$f":"IF($B71,ROUND(AK70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AK71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":12338.24},{"$f":"IF($B71,ROUND(AL70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AL71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":12338.24},{"$f":"IF($B71,ROUND(AM70*$N69,2),ROUND(SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET(AM71,1,0,$D71))/SUMIF(OFFSET($B71,1,0,$D71),TRUE,OFFSET($K71,1,0,$D71))*$N69,2))","v":12338.24}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A74,PO!$W$11:$W$91,0))","v":"4."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A74,PO!$W$11:$W$91,0))","v":"Geração de trabalho e renda"},{"$f":"IF(ROUND(K74,2)=0,K74,ROUND(K74,2))","v":25370.16},"Parcela (%)",{"$f":"IF($B74,0,P73-IF(ISNUMBER(O73),O73,0))","v":0},{"$f":"IF($B74,0,Q73-IF(ISNUMBER(P73),P73,0))","v":0},{"$f":"IF($B74,0,R73-IF(ISNUMBER(Q73),Q73,0))","v":0},{"$f":"IF($B74,0,S73-IF(ISNUMBER(R73),R73,0))","v":0},{"$f":"IF($B74,0,T73-IF(ISNUMBER(S73),S73,0))","v":0},{"$f":"IF($B74,0,U73-IF(ISNUMBER(T73),T73,0))","v":0.25},{"$f":"IF($B74,0,V73-IF(ISNUMBER(U73),U73,0))","v":0.25},{"$f":"IF($B74,0,W73-IF(ISNUMBER(V73),V73,0))","v":0},0,{"$f":"IF($B74,0,Y73-IF(ISNUMBER(X73),X73,0))","v":0},{"$f":"IF($B74,0,Z73-IF(ISNUMBER(Y73),Y73,0))","v":0},{"$f":"IF($B74,0,AA73-IF(ISNUMBER(Z73),Z73,0))","v":0},{"$f":"IF($B74,0,AB73-IF(ISNUMBER(AA73),AA73,0))","v":0},{"$f":"IF($B74,0,AC73-IF(ISNUMBER(AB73),AB73,0))","v":0},{"$f":"IF($B74,0,AD73-IF(ISNUMBER(AC73),AC73,0))","v":0},{"$f":"IF($B74,0,AE73-IF(ISNUMBER(AD73),AD73,0))","v":0},{"$f":"IF($B74,0,AF73-IF(ISNUMBER(AE73),AE73,0))","v":0.25},{"$f":"IF($B74,0,AG73-IF(ISNUMBER(AF73),AF73,0))","v":0.25},{"$f":"IF($B74,0,AH73-IF(ISNUMBER(AG73),AG73,0))","v":0},{"$f":"IF($B74,0,AI73-IF(ISNUMBER(AH73),AH73,0))","v":0},{"$f":"IF($B74,0,AJ73-IF(ISNUMBER(AI73),AI73,0))","v":0},{"$f":"IF($B74,0,AK73-IF(ISNUMBER(AJ73),AJ73,0))","v":0},{"$f":"IF($B74,0,AL73-IF(ISNUMBER(AK73),AK73,0))","v":0},{"$f":"IF($B74,0,AM73-IF(ISNUMBER(AL73),AL73,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B74,P72+IF(ISNUMBER(O73),O73,0),P74/$N72),1)","v":0},{"$f":"MIN(IF($B74,Q72+IF(ISNUMBER(P73),P73,0),Q74/$N72),1)","v":0},{"$f":"MIN(IF($B74,R72+IF(ISNUMBER(Q73),Q73,0),R74/$N72),1)","v":0},{"$f":"MIN(IF($B74,S72+IF(ISNUMBER(R73),R73,0),S74/$N72),1)","v":0},{"$f":"MIN(IF($B74,T72+IF(ISNUMBER(S73),S73,0),T74/$N72),1)","v":0},{"$f":"MIN(IF($B74,U72+IF(ISNUMBER(T73),T73,0),U74/$N72),1)","v":0.25},{"$f":"MIN(IF($B74,V72+IF(ISNUMBER(U73),U73,0),V74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,W72+IF(ISNUMBER(V73),V73,0),W74/$N72),1)","v":0.5},0.5,{"$f":"MIN(IF($B74,Y72+IF(ISNUMBER(X73),X73,0),Y74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,Z72+IF(ISNUMBER(Y73),Y73,0),Z74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,AA72+IF(ISNUMBER(Z73),Z73,0),AA74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,AB72+IF(ISNUMBER(AA73),AA73,0),AB74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,AC72+IF(ISNUMBER(AB73),AB73,0),AC74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,AD72+IF(ISNUMBER(AC73),AC73,0),AD74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,AE72+IF(ISNUMBER(AD73),AD73,0),AE74/$N72),1)","v":0.5},{"$f":"MIN(IF($B74,AF72+IF(ISNUMBER(AE73),AE73,0),AF74/$N72),1)","v":0.75},{"$f":"MIN(IF($B74,AG72+IF(ISNUMBER(AF73),AF73,0),AG74/$N72),1)","v":1},{"$f":"MIN(IF($B74,AH72+IF(ISNUMBER(AG73),AG73,0),AH74/$N72),1)","v":1},{"$f":"MIN(IF($B74,AI72+IF(ISNUMBER(AH73),AH73,0),AI74/$N72),1)","v":1},{"$f":"MIN(IF($B74,AJ72+IF(ISNUMBER(AI73),AI73,0),AJ74/$N72),1)","v":1},{"$f":"MIN(IF($B74,AK72+IF(ISNUMBER(AJ73),AJ73,0),AK74/$N72),1)","v":1},{"$f":"MIN(IF($B74,AL72+IF(ISNUMBER(AK73),AK73,0),AL74/$N72),1)","v":1},{"$f":"MIN(IF($B74,AM72+IF(ISNUMBER(AL73),AL73,0),AM74/$N72),1)","v":1}]
[{"$f":"OFFSET(A74,-CFF.NumLinha,0)+1","v":19},{"$f":"$C74>=OFFSET($C74,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$11:A$91,MATCH($A74,PO!$W$11:$W$91,0))","v":1},{"$f":"IF(ISERROR(J74),I74,SMALL(I74:J74,1))-1","v":5},{"$f":"IF($C74=1,OFFSET(E74,-CFF.NumLinha,0)+1,OFFSET(E74,-CFF.NumLinha,0))","v":4},{"$f":"IF($C74=1,0,IF($C74=2,OFFSET(F74,-CFF.NumLinha,0)+1,OFFSET(F74,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C74<=2,$C74<>0),0,IF($C74=3,OFFSET(G74,-CFF.NumLinha,0)+1,OFFSET(G74,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C74<=3,$C74<>0),0,IF($C74=4,OFFSET(H74,-CFF.NumLinha,0)+1,OFFSET(H74,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D74,1,$C74,ROW($A$87)-ROW($A74)),0)","v":13},{"$f":"MATCH(OFFSET($D74,0,$C74)+1,OFFSET($D74,1,$C74,ROW($A$87)-ROW($A74)),0)","v":6},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A74,PO!$W$11:$W$91,0)),2)+10^-12","v":25370.16},null,null,null,"Acumulado (R$)",{"$f":"IF($B74,ROUND(P73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(P74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":0},0,0,0,0,6342.54,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,{"$f":"IF($B74,ROUND(AF73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AF74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":19027.62},{"$f":"IF($B74,ROUND(AG73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AG74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":25370.16},{"$f":"IF($B74,ROUND(AH73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AH74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":25370.16},{"$f":"IF($B74,ROUND(AI73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AI74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":25370.16},{"$f":"IF($B74,ROUND(AJ73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AJ74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":25370.16},{"$f":"IF($B74,ROUND(AK73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AK74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":25370.16},{"$f":"IF($B74,ROUND(AL73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AL74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":25370.16},{"$f":"IF($B74,ROUND(AM73*$N72,2),ROUND(SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET(AM74,1,0,$D74))/SUMIF(OFFSET($B74,1,0,$D74),TRUE,OFFSET($K74,1,0,$D74))*$N72,2))","v":25370.16}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A77,PO!$W$11:$W$91,0))","v":"4.1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A77,PO!$W$11:$W$91,0))","v":"Oficinas de capacitação produtiva e geração de renda"},{"$f":"IF(ROUND(K77,2)=0,K77,ROUND(K77,2))","v":25370.16},"Parcela (%)",{"$f":"IF($B77,0,P76-IF(ISNUMBER(O76),O76,0))","v":0},{"$f":"IF($B77,0,Q76-IF(ISNUMBER(P76),P76,0))","v":0},{"$f":"IF($B77,0,R76-IF(ISNUMBER(Q76),Q76,0))","v":0},{"$f":"IF($B77,0,S76-IF(ISNUMBER(R76),R76,0))","v":0},{"$f":"IF($B77,0,T76-IF(ISNUMBER(S76),S76,0))","v":0},0.25,0.25,{"$f":"IF($B77,0,W76-IF(ISNUMBER(V76),V76,0))","v":0},0,{"$f":"IF($B77,0,Y76-IF(ISNUMBER(X76),X76,0))","v":0},{"$f":"IF($B77,0,Z76-IF(ISNUMBER(Y76),Y76,0))","v":0},{"$f":"IF($B77,0,AA76-IF(ISNUMBER(Z76),Z76,0))","v":0},{"$f":"IF($B77,0,AB76-IF(ISNUMBER(AA76),AA76,0))","v":0},{"$f":"IF($B77,0,AC76-IF(ISNUMBER(AB76),AB76,0))","v":0},{"$f":"IF($B77,0,AD76-IF(ISNUMBER(AC76),AC76,0))","v":0},{"$f":"IF($B77,0,AE76-IF(ISNUMBER(AD76),AD76,0))","v":0},0.25,0.25,{"$f":"IF($B77,0,AH76-IF(ISNUMBER(AG76),AG76,0))","v":0},{"$f":"IF($B77,0,AI76-IF(ISNUMBER(AH76),AH76,0))","v":0},{"$f":"IF($B77,0,AJ76-IF(ISNUMBER(AI76),AI76,0))","v":0},{"$f":"IF($B77,0,AK76-IF(ISNUMBER(AJ76),AJ76,0))","v":0},{"$f":"IF($B77,0,AL76-IF(ISNUMBER(AK76),AK76,0))","v":0},{"$f":"IF($B77,0,AM76-IF(ISNUMBER(AL76),AL76,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B77,P75+IF(ISNUMBER(O76),O76,0),P77/$N75),1)","v":0},{"$f":"MIN(IF($B77,Q75+IF(ISNUMBER(P76),P76,0),Q77/$N75),1)","v":0},{"$f":"MIN(IF($B77,R75+IF(ISNUMBER(Q76),Q76,0),R77/$N75),1)","v":0},{"$f":"MIN(IF($B77,S75+IF(ISNUMBER(R76),R76,0),S77/$N75),1)","v":0},{"$f":"MIN(IF($B77,T75+IF(ISNUMBER(S76),S76,0),T77/$N75),1)","v":0},{"$f":"MIN(IF($B77,U75+IF(ISNUMBER(T76),T76,0),U77/$N75),1)","v":0.25},{"$f":"MIN(IF($B77,V75+IF(ISNUMBER(U76),U76,0),V77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,W75+IF(ISNUMBER(V76),V76,0),W77/$N75),1)","v":0.5},0.5,{"$f":"MIN(IF($B77,Y75+IF(ISNUMBER(X76),X76,0),Y77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,Z75+IF(ISNUMBER(Y76),Y76,0),Z77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,AA75+IF(ISNUMBER(Z76),Z76,0),AA77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,AB75+IF(ISNUMBER(AA76),AA76,0),AB77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,AC75+IF(ISNUMBER(AB76),AB76,0),AC77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,AD75+IF(ISNUMBER(AC76),AC76,0),AD77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,AE75+IF(ISNUMBER(AD76),AD76,0),AE77/$N75),1)","v":0.5},{"$f":"MIN(IF($B77,AF75+IF(ISNUMBER(AE76),AE76,0),AF77/$N75),1)","v":0.75},{"$f":"MIN(IF($B77,AG75+IF(ISNUMBER(AF76),AF76,0),AG77/$N75),1)","v":1},{"$f":"MIN(IF($B77,AH75+IF(ISNUMBER(AG76),AG76,0),AH77/$N75),1)","v":1},{"$f":"MIN(IF($B77,AI75+IF(ISNUMBER(AH76),AH76,0),AI77/$N75),1)","v":1},{"$f":"MIN(IF($B77,AJ75+IF(ISNUMBER(AI76),AI76,0),AJ77/$N75),1)","v":1},{"$f":"MIN(IF($B77,AK75+IF(ISNUMBER(AJ76),AJ76,0),AK77/$N75),1)","v":1},{"$f":"MIN(IF($B77,AL75+IF(ISNUMBER(AK76),AK76,0),AL77/$N75),1)","v":1},{"$f":"MIN(IF($B77,AM75+IF(ISNUMBER(AL76),AL76,0),AM77/$N75),1)","v":1}]
[{"$f":"OFFSET(A77,-CFF.NumLinha,0)+1","v":20},{"$f":"$C77>=OFFSET($C77,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A77,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J77),I77,SMALL(I77:J77,1))-1","v":2},{"$f":"IF($C77=1,OFFSET(E77,-CFF.NumLinha,0)+1,OFFSET(E77,-CFF.NumLinha,0))","v":4},{"$f":"IF($C77=1,0,IF($C77=2,OFFSET(F77,-CFF.NumLinha,0)+1,OFFSET(F77,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C77<=2,$C77<>0),0,IF($C77=3,OFFSET(G77,-CFF.NumLinha,0)+1,OFFSET(G77,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C77<=3,$C77<>0),0,IF($C77=4,OFFSET(H77,-CFF.NumLinha,0)+1,OFFSET(H77,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D77,1,$C77,ROW($A$87)-ROW($A77)),0)","v":3},{"$f":"MATCH(OFFSET($D77,0,$C77)+1,OFFSET($D77,1,$C77,ROW($A$87)-ROW($A77)),0)","v":9},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A77,PO!$W$11:$W$91,0)),2)+10^-12","v":25370.16},null,null,null,"Acumulado (R$)",{"$f":"IF($B77,ROUND(P76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(P77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":0},0,0,0,0,6342.54,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,12685.08,{"$f":"IF($B77,ROUND(AF76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AF77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":19027.62},{"$f":"IF($B77,ROUND(AG76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AG77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":25370.16},{"$f":"IF($B77,ROUND(AH76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AH77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":25370.16},{"$f":"IF($B77,ROUND(AI76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AI77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":25370.16},{"$f":"IF($B77,ROUND(AJ76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AJ77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":25370.16},{"$f":"IF($B77,ROUND(AK76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AK77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":25370.16},{"$f":"IF($B77,ROUND(AL76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AL77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":25370.16},{"$f":"IF($B77,ROUND(AM76*$N75,2),ROUND(SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET(AM77,1,0,$D77))/SUMIF(OFFSET($B77,1,0,$D77),TRUE,OFFSET($K77,1,0,$D77))*$N75,2))","v":25370.16}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A80,PO!$W$11:$W$91,0))","v":"5."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A80,PO!$W$11:$W$91,0))","v":"Monitoramento e relatoria"},{"$f":"IF(ROUND(K80,2)=0,K80,ROUND(K80,2))","v":46228.5},"Parcela (%)",{"$f":"IF($B80,0,P79-IF(ISNUMBER(O79),O79,0))","v":0},{"$f":"IF($B80,0,Q79-IF(ISNUMBER(P79),P79,0))","v":3.4097796813653915E-2},{"$f":"IF($B80,0,R79-IF(ISNUMBER(Q79),Q79,0))","v":3.2461144099419185E-2},{"$f":"IF($B80,0,S79-IF(ISNUMBER(R79),R79,0))","v":3.2461144099419192E-2},{"$f":"IF($B80,0,T79-IF(ISNUMBER(S79),S79,0))","v":3.2460927782644922E-2},{"$f":"IF($B80,0,U79-IF(ISNUMBER(T79),T79,0))","v":3.2461144099419165E-2},{"$f":"IF($B80,0,V79-IF(ISNUMBER(U79),U79,0))","v":3.2461144099419192E-2},{"$f":"IF($B80,0,W79-IF(ISNUMBER(V79),V79,0))","v":3.2461144099419192E-2},3.2461144099419192E-2,{"$f":"IF($B80,0,Y79-IF(ISNUMBER(X79),X79,0))","v":3.2460927782644922E-2},{"$f":"IF($B80,0,Z79-IF(ISNUMBER(Y79),Y79,0))","v":3.2461144099419192E-2},{"$f":"IF($B80,0,AA79-IF(ISNUMBER(Z79),Z79,0))","v":3.2461144099419137E-2},{"$f":"IF($B80,0,AB79-IF(ISNUMBER(AA79),AA79,0))","v":3.2461144099419248E-2},{"$f":"IF($B80,0,AC79-IF(ISNUMBER(AB79),AB79,0))","v":3.2461144099419192E-2},{"$f":"IF($B80,0,AD79-IF(ISNUMBER(AC79),AC79,0))","v":3.2461144099419137E-2},{"$f":"IF($B80,0,AE79-IF(ISNUMBER(AD79),AD79,0))","v":3.2460927782644977E-2},{"$f":"IF($B80,0,AF79-IF(ISNUMBER(AE79),AE79,0))","v":3.2461144099419137E-2},{"$f":"IF($B80,0,AG79-IF(ISNUMBER(AF79),AF79,0))","v":3.2461144099419248E-2},{"$f":"IF($B80,0,AH79-IF(ISNUMBER(AG79),AG79,0))","v":3.2461144099419137E-2},{"$f":"IF($B80,0,AI79-IF(ISNUMBER(AH79),AH79,0))","v":3.2461144099419137E-2},{"$f":"IF($B80,0,AJ79-IF(ISNUMBER(AI79),AI79,0))","v":3.2460927782644977E-2},{"$f":"IF($B80,0,AK79-IF(ISNUMBER(AJ79),AJ79,0))","v":3.1097266837556869E-2},{"$f":"IF($B80,0,AL79-IF(ISNUMBER(AK79),AK79,0))","v":0.15902203186346087},{"$f":"IF($B80,0,AM79-IF(ISNUMBER(AL79),AL79,0))","v":0.15902203186346087}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B80,P78+IF(ISNUMBER(O79),O79,0),P80/$N78),1)","v":0},{"$f":"MIN(IF($B80,Q78+IF(ISNUMBER(P79),P79,0),Q80/$N78),1)","v":3.4097796813653915E-2},{"$f":"MIN(IF($B80,R78+IF(ISNUMBER(Q79),Q79,0),R80/$N78),1)","v":6.65589409130731E-2},{"$f":"MIN(IF($B80,S78+IF(ISNUMBER(R79),R79,0),S80/$N78),1)","v":9.9020085012492293E-2},{"$f":"MIN(IF($B80,T78+IF(ISNUMBER(S79),S79,0),T80/$N78),1)","v":0.13148101279513721},{"$f":"MIN(IF($B80,U78+IF(ISNUMBER(T79),T79,0),U80/$N78),1)","v":0.16394215689455638},{"$f":"MIN(IF($B80,V78+IF(ISNUMBER(U79),U79,0),V80/$N78),1)","v":0.19640330099397557},{"$f":"MIN(IF($B80,W78+IF(ISNUMBER(V79),V79,0),W80/$N78),1)","v":0.22886444509339476},0.26132558919281396,{"$f":"MIN(IF($B80,Y78+IF(ISNUMBER(X79),X79,0),Y80/$N78),1)","v":0.29378651697545888},{"$f":"MIN(IF($B80,Z78+IF(ISNUMBER(Y79),Y79,0),Z80/$N78),1)","v":0.32624766107487807},{"$f":"MIN(IF($B80,AA78+IF(ISNUMBER(Z79),Z79,0),AA80/$N78),1)","v":0.35870880517429721},{"$f":"MIN(IF($B80,AB78+IF(ISNUMBER(AA79),AA79,0),AB80/$N78),1)","v":0.39116994927371646},{"$f":"MIN(IF($B80,AC78+IF(ISNUMBER(AB79),AB79,0),AC80/$N78),1)","v":0.42363109337313565},{"$f":"MIN(IF($B80,AD78+IF(ISNUMBER(AC79),AC79,0),AD80/$N78),1)","v":0.45609223747255478},{"$f":"MIN(IF($B80,AE78+IF(ISNUMBER(AD79),AD79,0),AE80/$N78),1)","v":0.48855316525519976},{"$f":"MIN(IF($B80,AF78+IF(ISNUMBER(AE79),AE79,0),AF80/$N78),1)","v":0.5210143093546189},{"$f":"MIN(IF($B80,AG78+IF(ISNUMBER(AF79),AF79,0),AG80/$N78),1)","v":0.55347545345403815},{"$f":"MIN(IF($B80,AH78+IF(ISNUMBER(AG79),AG79,0),AH80/$N78),1)","v":0.58593659755345728},{"$f":"MIN(IF($B80,AI78+IF(ISNUMBER(AH79),AH79,0),AI80/$N78),1)","v":0.61839774165287642},{"$f":"MIN(IF($B80,AJ78+IF(ISNUMBER(AI79),AI79,0),AJ80/$N78),1)","v":0.6508586694355214},{"$f":"MIN(IF($B80,AK78+IF(ISNUMBER(AJ79),AJ79,0),AK80/$N78),1)","v":0.68195593627307827},{"$f":"MIN(IF($B80,AL78+IF(ISNUMBER(AK79),AK79,0),AL80/$N78),1)","v":0.84097796813653913},{"$f":"MIN(IF($B80,AM78+IF(ISNUMBER(AL79),AL79,0),AM80/$N78),1)","v":1}]
[{"$f":"OFFSET(A80,-CFF.NumLinha,0)+1","v":21},{"$f":"$C80>=OFFSET($C80,CFF.NumLinha,0)","v":false},{"$f":"INDEX(PO!A$11:A$91,MATCH($A80,PO!$W$11:$W$91,0))","v":1},{"$f":"IF(ISERROR(J80),I80,SMALL(I80:J80,1))-1","v":6},{"$f":"IF($C80=1,OFFSET(E80,-CFF.NumLinha,0)+1,OFFSET(E80,-CFF.NumLinha,0))","v":5},{"$f":"IF($C80=1,0,IF($C80=2,OFFSET(F80,-CFF.NumLinha,0)+1,OFFSET(F80,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C80<=2,$C80<>0),0,IF($C80=3,OFFSET(G80,-CFF.NumLinha,0)+1,OFFSET(G80,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C80<=3,$C80<>0),0,IF($C80=4,OFFSET(H80,-CFF.NumLinha,0)+1,OFFSET(H80,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D80,1,$C80,ROW($A$87)-ROW($A80)),0)","v":7},{"$f":"MATCH(OFFSET($D80,0,$C80)+1,OFFSET($D80,1,$C80,ROW($A$87)-ROW($A80)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A80,PO!$W$11:$W$91,0)),2)+10^-12","v":46228.5},null,null,null,"Acumulado (R$)",{"$f":"IF($B80,ROUND(P79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(P80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":0},1576.29,3076.92,4577.55,6078.17,7578.8,9079.43,10580.06,12080.69,13581.31,15081.94,16582.57,18083.2,19583.830000000002,21084.46,22585.08,{"$f":"IF($B80,ROUND(AF79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AF80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":24085.71},{"$f":"IF($B80,ROUND(AG79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AG80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":25586.34},{"$f":"IF($B80,ROUND(AH79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AH80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":27086.97},{"$f":"IF($B80,ROUND(AI79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AI80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":28587.599999999999},{"$f":"IF($B80,ROUND(AJ79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AJ80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":30088.22},{"$f":"IF($B80,ROUND(AK79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AK80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":31525.8},{"$f":"IF($B80,ROUND(AL79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AL80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":38877.15},{"$f":"IF($B80,ROUND(AM79*$N78,2),ROUND(SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET(AM80,1,0,$D80))/SUMIF(OFFSET($B80,1,0,$D80),TRUE,OFFSET($K80,1,0,$D80))*$N78,2))","v":46228.5}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A83,PO!$W$11:$W$91,0))","v":"5.1."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A83,PO!$W$11:$W$91,0))","v":"Elaboração de relatórios mensais das atividades"},{"$f":"IF(ROUND(K83,2)=0,K83,ROUND(K83,2))","v":31525.8},"Parcela (%)",{"$f":"IF($B83,0,P82-IF(ISNUMBER(O82),O82,0))","v":0},0.05,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.7600000000000003E-2,4.8000000000000001E-2,{"$f":"IF($B83,0,AL82-IF(ISNUMBER(AK82),AK82,0))","v":0},{"$f":"IF($B83,0,AM82-IF(ISNUMBER(AL82),AL82,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B83,P81+IF(ISNUMBER(O82),O82,0),P83/$N81),1)","v":0},{"$f":"MIN(IF($B83,Q81+IF(ISNUMBER(P82),P82,0),Q83/$N81),1)","v":0.05},{"$f":"MIN(IF($B83,R81+IF(ISNUMBER(Q82),Q82,0),R83/$N81),1)","v":9.7600000000000006E-2},{"$f":"MIN(IF($B83,S81+IF(ISNUMBER(R82),R82,0),S83/$N81),1)","v":0.1452},{"$f":"MIN(IF($B83,T81+IF(ISNUMBER(S82),S82,0),T83/$N81),1)","v":0.1928},{"$f":"MIN(IF($B83,U81+IF(ISNUMBER(T82),T82,0),U83/$N81),1)","v":0.2404},{"$f":"MIN(IF($B83,V81+IF(ISNUMBER(U82),U82,0),V83/$N81),1)","v":0.28800000000000003},{"$f":"MIN(IF($B83,W81+IF(ISNUMBER(V82),V82,0),W83/$N81),1)","v":0.33560000000000001},0.38319999999999999,{"$f":"MIN(IF($B83,Y81+IF(ISNUMBER(X82),X82,0),Y83/$N81),1)","v":0.43079999999999996},{"$f":"MIN(IF($B83,Z81+IF(ISNUMBER(Y82),Y82,0),Z83/$N81),1)","v":0.47839999999999994},{"$f":"MIN(IF($B83,AA81+IF(ISNUMBER(Z82),Z82,0),AA83/$N81),1)","v":0.52599999999999991},{"$f":"MIN(IF($B83,AB81+IF(ISNUMBER(AA82),AA82,0),AB83/$N81),1)","v":0.57359999999999989},{"$f":"MIN(IF($B83,AC81+IF(ISNUMBER(AB82),AB82,0),AC83/$N81),1)","v":0.62119999999999986},{"$f":"MIN(IF($B83,AD81+IF(ISNUMBER(AC82),AC82,0),AD83/$N81),1)","v":0.66879999999999984},{"$f":"MIN(IF($B83,AE81+IF(ISNUMBER(AD82),AD82,0),AE83/$N81),1)","v":0.71639999999999981},{"$f":"MIN(IF($B83,AF81+IF(ISNUMBER(AE82),AE82,0),AF83/$N81),1)","v":0.76399999999999979},{"$f":"MIN(IF($B83,AG81+IF(ISNUMBER(AF82),AF82,0),AG83/$N81),1)","v":0.81159999999999977},{"$f":"MIN(IF($B83,AH81+IF(ISNUMBER(AG82),AG82,0),AH83/$N81),1)","v":0.85919999999999974},{"$f":"MIN(IF($B83,AI81+IF(ISNUMBER(AH82),AH82,0),AI83/$N81),1)","v":0.90679999999999972},{"$f":"MIN(IF($B83,AJ81+IF(ISNUMBER(AI82),AI82,0),AJ83/$N81),1)","v":0.95439999999999969},{"$f":"MIN(IF($B83,AK81+IF(ISNUMBER(AJ82),AJ82,0),AK83/$N81),1)","v":1},{"$f":"MIN(IF($B83,AL81+IF(ISNUMBER(AK82),AK82,0),AL83/$N81),1)","v":1},{"$f":"MIN(IF($B83,AM81+IF(ISNUMBER(AL82),AL82,0),AM83/$N81),1)","v":1}]
[{"$f":"OFFSET(A83,-CFF.NumLinha,0)+1","v":22},{"$f":"$C83>=OFFSET($C83,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A83,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J83),I83,SMALL(I83:J83,1))-1","v":2},{"$f":"IF($C83=1,OFFSET(E83,-CFF.NumLinha,0)+1,OFFSET(E83,-CFF.NumLinha,0))","v":5},{"$f":"IF($C83=1,0,IF($C83=2,OFFSET(F83,-CFF.NumLinha,0)+1,OFFSET(F83,-CFF.NumLinha,0)))","v":1},{"$f":"IF(AND($C83<=2,$C83<>0),0,IF($C83=3,OFFSET(G83,-CFF.NumLinha,0)+1,OFFSET(G83,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C83<=3,$C83<>0),0,IF($C83=4,OFFSET(H83,-CFF.NumLinha,0)+1,OFFSET(H83,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D83,1,$C83,ROW($A$87)-ROW($A83)),0)","v":4},{"$f":"MATCH(OFFSET($D83,0,$C83)+1,OFFSET($D83,1,$C83,ROW($A$87)-ROW($A83)),0)","v":3},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A83,PO!$W$11:$W$91,0)),2)+10^-12","v":31525.8},null,null,null,"Acumulado (R$)",{"$f":"IF($B83,ROUND(P82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(P83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":0},1576.29,3076.92,4577.55,6078.17,7578.8,9079.43,10580.06,12080.69,13581.31,15081.94,16582.57,18083.2,19583.830000000002,21084.46,22585.08,{"$f":"IF($B83,ROUND(AF82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AF83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":24085.71},{"$f":"IF($B83,ROUND(AG82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AG83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":25586.34},{"$f":"IF($B83,ROUND(AH82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AH83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":27086.97},{"$f":"IF($B83,ROUND(AI82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AI83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":28587.599999999999},{"$f":"IF($B83,ROUND(AJ82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AJ83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":30088.22},{"$f":"IF($B83,ROUND(AK82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AK83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":31525.8},{"$f":"IF($B83,ROUND(AL82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AL83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":31525.8},{"$f":"IF($B83,ROUND(AM82*$N81,2),ROUND(SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET(AM83,1,0,$D83))/SUMIF(OFFSET($B83,1,0,$D83),TRUE,OFFSET($K83,1,0,$D83))*$N81,2))","v":31525.8}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PO!K$11:K$91,MATCH($A86,PO!$W$11:$W$91,0))","v":"5.2."},{"$f":"INDEX(PO!O$11:O$91,MATCH($A86,PO!$W$11:$W$91,0))","v":"Relatório final e síntese do TTS"},{"$f":"IF(ROUND(K86,2)=0,K86,ROUND(K86,2))","v":14702.7},"Parcela (%)",{"$f":"IF($B86,0,P85-IF(ISNUMBER(O85),O85,0))","v":0},{"$f":"IF($B86,0,Q85-IF(ISNUMBER(P85),P85,0))","v":0},{"$f":"IF($B86,0,R85-IF(ISNUMBER(Q85),Q85,0))","v":0},{"$f":"IF($B86,0,S85-IF(ISNUMBER(R85),R85,0))","v":0},{"$f":"IF($B86,0,T85-IF(ISNUMBER(S85),S85,0))","v":0},{"$f":"IF($B86,0,U85-IF(ISNUMBER(T85),T85,0))","v":0},{"$f":"IF($B86,0,V85-IF(ISNUMBER(U85),U85,0))","v":0},{"$f":"IF($B86,0,W85-IF(ISNUMBER(V85),V85,0))","v":0},0,{"$f":"IF($B86,0,Y85-IF(ISNUMBER(X85),X85,0))","v":0},{"$f":"IF($B86,0,Z85-IF(ISNUMBER(Y85),Y85,0))","v":0},{"$f":"IF($B86,0,AA85-IF(ISNUMBER(Z85),Z85,0))","v":0},{"$f":"IF($B86,0,AB85-IF(ISNUMBER(AA85),AA85,0))","v":0},{"$f":"IF($B86,0,AC85-IF(ISNUMBER(AB85),AB85,0))","v":0},{"$f":"IF($B86,0,AD85-IF(ISNUMBER(AC85),AC85,0))","v":0},{"$f":"IF($B86,0,AE85-IF(ISNUMBER(AD85),AD85,0))","v":0},{"$f":"IF($B86,0,AF85-IF(ISNUMBER(AE85),AE85,0))","v":0},{"$f":"IF($B86,0,AG85-IF(ISNUMBER(AF85),AF85,0))","v":0},{"$f":"IF($B86,0,AH85-IF(ISNUMBER(AG85),AG85,0))","v":0},{"$f":"IF($B86,0,AI85-IF(ISNUMBER(AH85),AH85,0))","v":0},{"$f":"IF($B86,0,AJ85-IF(ISNUMBER(AI85),AI85,0))","v":0},{"$f":"IF($B86,0,AK85-IF(ISNUMBER(AJ85),AJ85,0))","v":0},0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acumulado (%)",{"$f":"MIN(IF($B86,P84+IF(ISNUMBER(O85),O85,0),P86/$N84),1)","v":0},{"$f":"MIN(IF($B86,Q84+IF(ISNUMBER(P85),P85,0),Q86/$N84),1)","v":0},{"$f":"MIN(IF($B86,R84+IF(ISNUMBER(Q85),Q85,0),R86/$N84),1)","v":0},{"$f":"MIN(IF($B86,S84+IF(ISNUMBER(R85),R85,0),S86/$N84),1)","v":0},{"$f":"MIN(IF($B86,T84+IF(ISNUMBER(S85),S85,0),T86/$N84),1)","v":0},{"$f":"MIN(IF($B86,U84+IF(ISNUMBER(T85),T85,0),U86/$N84),1)","v":0},{"$f":"MIN(IF($B86,V84+IF(ISNUMBER(U85),U85,0),V86/$N84),1)","v":0},{"$f":"MIN(IF($B86,W84+IF(ISNUMBER(V85),V85,0),W86/$N84),1)","v":0},0,{"$f":"MIN(IF($B86,Y84+IF(ISNUMBER(X85),X85,0),Y86/$N84),1)","v":0},{"$f":"MIN(IF($B86,Z84+IF(ISNUMBER(Y85),Y85,0),Z86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AA84+IF(ISNUMBER(Z85),Z85,0),AA86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AB84+IF(ISNUMBER(AA85),AA85,0),AB86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AC84+IF(ISNUMBER(AB85),AB85,0),AC86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AD84+IF(ISNUMBER(AC85),AC85,0),AD86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AE84+IF(ISNUMBER(AD85),AD85,0),AE86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AF84+IF(ISNUMBER(AE85),AE85,0),AF86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AG84+IF(ISNUMBER(AF85),AF85,0),AG86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AH84+IF(ISNUMBER(AG85),AG85,0),AH86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AI84+IF(ISNUMBER(AH85),AH85,0),AI86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AJ84+IF(ISNUMBER(AI85),AI85,0),AJ86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AK84+IF(ISNUMBER(AJ85),AJ85,0),AK86/$N84),1)","v":0},{"$f":"MIN(IF($B86,AL84+IF(ISNUMBER(AK85),AK85,0),AL86/$N84),1)","v":0.5},{"$f":"MIN(IF($B86,AM84+IF(ISNUMBER(AL85),AL85,0),AM86/$N84),1)","v":1}]
[{"$f":"OFFSET(A86,-CFF.NumLinha,0)+1","v":23},{"$f":"$C86>=OFFSET($C86,CFF.NumLinha,0)","v":true},{"$f":"INDEX(PO!A$11:A$91,MATCH($A86,PO!$W$11:$W$91,0))","v":2},{"$f":"IF(ISERROR(J86),I86,SMALL(I86:J86,1))-1","v":0},{"$f":"IF($C86=1,OFFSET(E86,-CFF.NumLinha,0)+1,OFFSET(E86,-CFF.NumLinha,0))","v":5},{"$f":"IF($C86=1,0,IF($C86=2,OFFSET(F86,-CFF.NumLinha,0)+1,OFFSET(F86,-CFF.NumLinha,0)))","v":2},{"$f":"IF(AND($C86<=2,$C86<>0),0,IF($C86=3,OFFSET(G86,-CFF.NumLinha,0)+1,OFFSET(G86,-CFF.NumLinha,0)))","v":0},{"$f":"IF(AND($C86<=3,$C86<>0),0,IF($C86=4,OFFSET(H86,-CFF.NumLinha,0)+1,OFFSET(H86,-CFF.NumLinha,0)))","v":0},{"$f":"MATCH(0,OFFSET($D86,1,$C86,ROW($A$87)-ROW($A86)),0)","v":1},{"$f":"MATCH(OFFSET($D86,0,$C86)+1,OFFSET($D86,1,$C86,ROW($A$87)-ROW($A86)),0)","v":{"$error":"#N/A"}},{"$f":"ROUND(INDEX(PO!U$11:U$91,MATCH($A86,PO!$W$11:$W$91,0)),2)+10^-12","v":14702.700000000003},null,null,null,"Acumulado (R$)",{"$f":"IF($B86,ROUND(P85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(P86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($B86,ROUND(AF85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AF86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":0},{"$f":"IF($B86,ROUND(AG85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AG86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":0},{"$f":"IF($B86,ROUND(AH85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AH86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":0},{"$f":"IF($B86,ROUND(AI85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AI86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":0},{"$f":"IF($B86,ROUND(AJ85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AJ86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":0},{"$f":"IF($B86,ROUND(AK85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AK86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":0},{"$f":"IF($B86,ROUND(AL85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AL86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":7351.35},{"$f":"IF($B86,ROUND(AM85*$N84,2),ROUND(SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET(AM86,1,0,$D86))/SUMIF(OFFSET($B86,1,0,$D86),TRUE,OFFSET($K86,1,0,$D86))*$N84,2))","v":14702.7}]
[null,null,-1,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Import.Município","v":"Novo Hamburgo"}]
[null,null,null,null,null,null,null,null,null,null,null,"Local"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"PO!K101","v":"2022-05-03"}]
[null,null,null,null,null,null,null,null,null,null,null,"Data"]

{"sheet":"ABC","index":4,"n_rows":21,"n_cols":25,"rows_kept":21,"cut":false,"hidden":true,"merged":[[12,1,12,20],[17,1,17,4],[18,16,18,20],[19,17,19,20],[20,17,20,20],[18,1,18,4],[13,1,15,20]]}
["Orçamento",null,null,null,"ANEXO - ANÁLISE PLANILHA ORÇAMENTÁRIA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grau de Sigilo"]
["Curva ABC",null,null,null,"CURVA ABC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"#CONFIDENCIAL 05"]
[1]
["Todos"]
["Significativos"]
[1]
[1,null,null,null,null,null,null,null,null,null,null,"Total:",{"$f":"SUMIF(OFFSET($S$10,1,0,$A$7),TRUE,OFFSET($M$10,1,0,$A$7))","v":0},{"$f":"M7","v":0},null,null,"Análise:",0.8]
[0,{"$f":"MATCH(B10,OFFSET(Import.PO,-3,0,1),0)","v":1},2,3,4,5,6,7,null,8,17,10,11,null,null,null,{"$f":"SMALL(OFFSET($R$10,1,0,$A$7),1+COUNTIF(OFFSET($R$10,1,0,$A$7),\"<\"&PARETO))","v":{"$error":"#NUM!"}}]
[{"$f":"ROW(A9)-ROW($A$10)","v":-1},{"$f":"IF($A9<=$A$8,INDEX(Import.PO,$A9,B$8),0)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$f":"IF($P9=ROW($P9)-ROW($P$10),SUMIF(OFFSET($P$10,1,0,$A$7),$P9,OFFSET($H$10,1,0,$A$7)),OFFSET($I$10,$P9,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<=$A$8,INDEX(Import.PO,$A9,J$8),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<=$A$8,INDEX(Import.PO,$A9,K$8),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<=$A$8,INDEX(Import.PO,$A9,L$8),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($A9<=$A$8,INDEX(Import.PO,$A9,M$8),0)","v":{"$error":"#VALUE!"}},{"$f":"IF($P9=ROW($P9)-ROW($P$10),SUMIF(OFFSET($P$10,1,0,$A$7),$P9,OFFSET($M$10,1,0,$A$7)),OFFSET($N$10,$P9,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($S9,D9&\"-\"&E9,\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF($S9,MATCH(O9,OFFSET($O$10,1,0,$A$7),0),\"\")","v":{"$error":"#VALUE!"}},{"$f":"IF($P9=ROW($P9)-ROW($P$10),$N9/$M$7,IF(ISNUMBER($P9),TEXT(OFFSET($Q$10,$P9,0),\" 0,00% \"),0))","v":{"$error":"#VALUE!"}},{"$f":"SUMIF(OFFSET($Q$10,1,0,$A$7),\">=\"&$N9/$M$7,OFFSET($Q$10,1,0,$A$7))","v":0},{"$f":"E9<>0","v":{"$error":"#VALUE!"}},{"$f":"IF($P9=ROW($P9)-ROW($P$10),R9<=$Q$8,IF(ISNUMBER($P9),OFFSET($T$10,VALUE($P9),0),FALSE))","v":{"$error":"#VALUE!"}}]
["Linha Orç","Item","Fonte","Tipo","Código","Descrição","Unidade","Quantidade","Qtde Agrupada","Custo Unitário (R$)","Valor DI","Preço Unitário (R$)","Preço Total\n(R$)","Preço Total (R$)","Fonte","Primeira linha","Peso Agrupado","Peso Acum.","Item","Significativo","Análise"]
[1,{"$f":"IF($A11<=$A$8,INDEX(Import.PO,$A11,B$8),0)","v":0},0,0,0,0,0,0,{"$f":"IF($P11=ROW($P11)-ROW($P$10),SUMIF(OFFSET($P$10,1,0,$A$7),$P11,OFFSET($H$10,1,0,$A$7)),OFFSET($I$10,$P11,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($A11<=$A$8,INDEX(Import.PO,$A11,J$8),0)","v":0},{"$f":"IF($A11<=$A$8,INDEX(Import.PO,$A11,K$8),0)","v":0},{"$f":"IF($A11<=$A$8,INDEX(Import.PO,$A11,L$8),0)","v":0},{"$f":"IF($A11<=$A$8,INDEX(Import.PO,$A11,M$8),0)","v":0},{"$f":"IF($P11=ROW($P11)-ROW($P$10),SUMIF(OFFSET($P$10,1,0,$A$7),$P11,OFFSET($M$10,1,0,$A$7)),OFFSET($N$10,$P11,0))","v":{"$error":"#VALUE!"}},{"$f":"IF($S11,D11&\"-\"&E11,\"\")","v":""},{"$f":"IF($S11,MATCH(O11,OFFSET($O$10,1,0,$A$7),0),\"\")","v":""},{"$f":"IF($P11=ROW($P11)-ROW($P$10),$N11/$M$7,IF(ISNUMBER($P11),TEXT(OFFSET($Q$10,$P11,0),\" 0,00% \"),0))","v":0},{"$f":"SUMIF(OFFSET($Q$10,1,0,$A$7),\">=\"&$N11/$M$7,OFFSET($Q$10,1,0,$A$7))","v":0},{"$f":"E11<>0","v":false},{"$f":"IF($P11=ROW($P11)-ROW($P$10),R11<=$Q$8,IF(ISNUMBER($P11),OFFSET($T$10,VALUE($P11),0),FALSE))","v":false}]
[]
[null,"Observações:"]
[]
[]
[]
[]
[]
[null,"Local e Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assistente de Projetos Sociais - Técnico Social / Caixa"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nome:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q19=\"Assistente de Projetos Sociais - Técnico Social / Caixa\",\"Matrícula:\",\"Empresa:\")","v":"Matrícula:"}]