{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Resumo","CRONOGRAMA","Planilha4"],"not_rendered":{"charts":3,"images":5,"macros":1,"external_links":2,"defined_names":42,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Resumo","index":0,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":false,"merged":[[76,3,76,8],[77,3,77,8],[78,2,78,8],[81,2,81,10],[69,3,69,8],[70,3,70,8],[71,3,71,8],[72,3,72,8],[73,3,73,8],[75,3,75,8],[74,3,74,8],[68,3,68,8],[57,3,57,8],[58,3,58,8],[59,3,59,8],[60,3,60,8],[61,3,61,8],[62,3,62,8],[63,3,63,8],[64,3,64,8],[65,3,65,8],[66,3,66,8],[67,3,67,8],[56,3,56,8],[46,3,46,8],[47,3,47,8],[48,3,48,8],[49,3,49,8],[50,2,50,8],[51,3,51,8],[52,3,52,8],[53,3,53,8],[54,3,54,8],[55,3,55,8],[45,3,45,8],[33,3,33,8],[34,3,34,8],[35,3,35,8],[36,3,36,8],[37,3,37,8],[38,3,38,8],[39,3,39,8],[40,3,40,8],[42,3,42,8],[43,2,43,8],[44,3,44,8],[41,3,41,8],[32,3,32,8],[21,3,21,8],[22,3,22,8],[23,3,23,8],[24,3,24,8],[25,3,25,8],[26,3,26,8],[27,3,27,8],[28,3,28,8],[29,3,29,8],[30,3,30,8],[31,3,31,8],[20,2,20,8],[1,1,1,11],[2,1,2,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[8,1,8,2],[8,3,8,8],[15,3,15,8],[16,2,16,8],[17,2,17,8],[18,3,18,8],[19,3,19,8],[11,1,11,11]]}
[]
[null," "]
[null,{"$f":"[2]Dados!B6","v":"GOVERNO DO ESTADO"}]
[null,{"$f":"[2]Dados!B7","v":"CENTRO DE TECNOLOGIA E INOVAÇÃO "}]
[null,"FÁBRICA DE IDEIAS"]
[null," "]
[null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2024-11-27"},null," "]
[]
[null,"Obra:",null,{"$f":"objeto","v":"CENTRO DE TECNOLOGIA E INOVAÇÃO "},null,null,null,null,null,{"$f":"bairro","v":"Rebouças "},{"$f":"\"Área \"&área&\" m²\"","v":"Área 62010,38 m²"}]
[null,"Local:",null,{"$f":"localização","v":"Avenida Getúlio Vargas - Curitiba - PR"}]
[null,"Planilha referencial:",null,null,"Bancos nacionais (Vide observações na planilha orçamentária)"]
[null,"Cronograma Não Desonerado com ISS somente na mão de obra"]
[]
[]
[]
[null,null,"ITEM","SERVIÇOS/PARCELAS",null,null,null,null,null,"PREÇO TOTAL","%"]
[null,null,"FASE 01 - DEMOLIÇÃO E RETROFIT ",null,null,null,null,null,null,137009219.65653139,{"$f":"IFERROR($J17/$J$79,0)","v":0.44046817467611432}]
[null,null,"FASE 01.A - DEMOLIÇÃO",null,null,null,null,null,null,18670743.382964589,6.0024196023865981E-2]
[null,null,"1.","ADMINISTRAÇÃO LOCAL",null,null,null,null,null,2627245.6842152313,8.4462791179528915E-3,null,null,"1."]
[null,null,"2.","DEMOLIÇÃO",null,null,null,null,null,16043497.698749358,5.1577916905913089E-2,null,null,"2."]
[null,null,"FASE 01.B - RETROFIT",null,null,null,null,null,null,118338476.2735668,0.38044397865224833]
[null,null,"1.","ADMINISTRAÇÃO LOCAL",null,null,null,null,null,6912278.3770578392,2.2222144226705685E-2,null,null,"1."]
[null,null,"2.","SERVIÇOS INICIAIS",null,null,null,null,null,7087523.6255203467,2.2785536638577315E-2,null,null,"2."]
[null,null,"3.","INFRAESTRUTURA",null,null,null,null,null,1654163.528720886,5.317936938390228E-3,null,null,"3."]
[null,null,"4.","SUPRAESTRUTURA",null,null,null,null,null,12843223.241276003,4.1289419151676866E-2,null,null,"4."]
[null,null,"5.","COBERTURA",null,null,null,null,null,7358286.8814374274,2.3656007964537259E-2,null,null,"5."]
[null,null,"6.","IMPERMEABILIZAÇÃO",null,null,null,null,null,1041587.5922546894,3.3485789253879677E-3,null,null,"6."]
[null,null,"7.","PAREDES E PAINÉIS",null,null,null,null,null,6823194.5243630465,2.1935750346878048E-2,null,null,"7."]
[null,null,"8.","ESQUADRIAS",null,null,null,null,null,5172585.5973907765,1.6629241025898082E-2,null,null,"8."]
[null,null,"9.","REVESTIMENTO DE FORRO",null,null,null,null,null,1988515.0958887027,6.392837042629205E-3,null,null,"9."]
[null,null,"10.","REVESTIMENTO DE PAREDE",null,null,null,null,null,6742346.6537258253,2.1675834159519996E-2,null,null,"10."]
[null,null,"11.","REVESTIMENTO DE PISO",null,null,null,null,null,8678618.2764358763,2.7900714714787046E-2,null,null,"11."]
[null,null,"12.","REVESTIMENTO ESCADA",null,null,null,null,null,6767.5429990873554,2.1756837381622305E-5,null,null,"12."]
[null,null,"13.","GUARDA-CORPO/CORRIMÃO",null,null,null,null,null,2240170.857699194,7.2018800714799278E-3,null,null,"13."]
[null,null,"14.","INSTALAÇÕES",null,null,null,null,null,28410135.757869713,9.133517197558122E-2,null,null,"14."]
[null,null,"15.","ELEVADORES",null,null,null,null,null,3430779.0711062206,1.1029542383756901E-2,null,null,"15."]
[null,null,"16.","LOUÇAS/ BANCADAS/ METAIS/ ESPELHOS/ ACESSÓRIOS",null,null,null,null,null,3225409.0533436011,1.0369302459145448E-2,null,null,"16."]
[null,null,"17.","EQUIPAMENTOS E CONTROLE DE ACESSO",null,null,null,null,null,624545.49180212745,2.0078386948404548E-3,null,null,"17."]
[null,null,"18.","PAISAGISMO",null,null,null,null,null,236035.72133773912,7.5882647603297789E-4,null,null,"18."]
[null,null,"19.","COMUNICAÇÃO VISUAL",null,null,null,null,null,217325.55298233347,6.9867553346102335E-4,null,null,"19."]
[null,null,"20.","MOBILIÁRIO",null,null,null,null,null,13123956.519671176,4.2191942901651881E-2,null,null,"20."]
[null,null,"21.","AS BUILT",null,null,null,null,null,27448.998001244898,8.824522960284072E-5,null,null,"21."]
[null,null,"22.","SERVIÇOS FINAIS",null,null,null,null,null,493578.31268293574,1.5867949543263101E-3,null,null,"22."]
[null,null,"FASE 02 - BOULEVARD",null,null,null,null,null,null,3767827.0578799075,1.211311115295825E-2]
[null,null,"1.","ADMINISTRAÇÃO LOCAL",null,null,null,null,null,1555213.3334298825,4.9998239529069509E-3,null,null,"1."]
[null,null,"2.","SERVIÇOS INICIAIS",null,null,null,null,null,176628.01302818322,5.6783783376204375E-4,null,null,"2."]
[null,null,"3.","INFRAESTRUTURA",null,null,null,null,null,1909742.1605040107,6.1395915227309339E-3,null,null,"3."]
[null,null,"4.","PAISAGISMO",null,null,null,null,null,95313.732614497014,3.0642219502834286E-4,null,null,"4."]
[null,null,"5.","COMUNICAÇÃO VISUAL",null,null,null,null,null,27461.351024462125,{"$f":"IFERROR($J49/$J$79,0)","v":8.8284943087830008E-5},null,null,"5."]
[null,null,"6.","AS BUILT",null,null,null,null,null,3468.4672788718094,1.1150705442147705E-5,null,null,"6."]
[null,null,"FASE 03 - EDIFÍCIO CORPORATIVO",null,null,null,null,null,null,170276571.98863611,0.54741871417092713]
[null,null,"1.","ADMINISTRAÇÃO LOCAL",null,null,null,null,null,10888493.931834454,3.5005199351914096E-2,null,null,"1."]
[null,null,"2.","SERVIÇOS INICIAIS",null,null,null,null,null,14810661.750669185,4.7614497501822763E-2,null,null,"2."]
[null,null,"3.","MOVIMENTAÇÃO DE TERRA",null,null,null,null,null,4755303.2345909653,1.528772838078021E-2,null,null,"3."]
[null,null,"4.","INFRAESTRUTURA",null,null,null,null,null,14106753.910677614,4.5351518395755623E-2,null,null,"4."]
[null,null,"5.","SUPRAESTRUTURA",null,null,null,null,null,35270015.373593301,0.11338886048216788,null,null,"5."]
[null,null,"6.","COBERTURA",null,null,null,null,null,515314.28077068913,1.6566734793805515E-3,null,null,"6."]
[null,null,"7.","IMPERMEABILIZAÇÃO",null,null,null,null,null,2103315.5672451947,6.761906760689898E-3,null,null,"7."]
[null,null,"8.","PAREDES E PAINÉIS",null,null,null,null,null,8337806.922611759,2.6805047172820659E-2,null,null,"8."]
[null,null,"9.","ESQUADRIAS",null,null,null,null,null,12021778.782375772,3.8648573942014035E-2,null,null,"9."]
[null,null,"10.","REVESTIMENTO DE FORRO",null,null,null,null,null,2140717.4807188036,6.8821494173404068E-3,null,null,"10."]
[null,null,"11.","REVESTIMENTO DE PAREDE",null,null,null,null,null,11782698.074576437,3.7879958200470208E-2,null,null,"11."]
[null,null,"12.","REVESTIMENTO DE PISO",null,null,null,null,null,12403545.536489425,3.9875908173666597E-2,null,null,"12."]
[null,null,"13.","REVESTIMENTO ESCADA",null,null,null,null,null,29387.099281430812,9.44759922869944E-5,null,null,"13."]
[null,null,"14.","GUARDA-CORPO/CORRIMÃO",null,null,null,null,null,1118807.5134509215,3.5968316913201053E-3,null,null,"14."]
[null,null,"15.","INSTALAÇÕES",null,null,null,null,null,26083396.889218681,8.3854986153109587E-2,null,null,"15."]
[null,null,"16.","ELEVADORES",null,null,null,null,null,4726198.6709297718,1.5194160706555597E-2,null,null,"16."]
[null,null,"17.","HELIPONTO",null,null,null,null,null,557205.49175718182,1.7913486879865791E-3,null,null,"17."]
[null,null,"18.","AUDITÓRIO",null,null,null,null,null,5286018.5422559632,1.6993914310646063E-2,null,null,"18."]
[null,null,"19.","LOUÇAS/ BANCADAS/ METAIS/ ESPELHOS/ ACESSÓRIOS",null,null,null,null,null,712797.58084941457,2.2915585545072812E-3,null,null,"19."]
[null,null,"20.","EQUIPAMENTOS E CONTROLE DE ACESSO",null,null,null,null,null,482963.09443160001,1.5526683034434289E-3,null,null,"20."]
[null,null,"21.","PAISAGISMO",null,null,null,null,null,358263.90103368502,1.1517753837022792E-3,null,null,"21."]
[null,null,"22.","COMUNICAÇÃO VISUAL",null,null,null,null,null,123796.1702976696,3.9798980900413074E-4,null,null,"22."]
[null,null,"23.","MOBILIÁRIO",null,null,null,null,null,1110809.0578504163,3.5711176178627535E-3,null,null,"23."]
[null,null,"24.","AS BUILT",null,null,null,null,null,28826.984412535261,9.267529030117286E-5,null,null,"24."]
[null,null,"25.","SERVIÇOS FINAIS",null,null,null,null,null,521696.14671318897,1.6771904113780294E-3,null,null,"25."]
[]
[]
[null,null,"TOTAL",null,null,null,null,null,null,{"$f":"SUM(J17:J78)-J51-J44-J21-J18-J17","v":311053618.70304751},{"$f":"SUM(K17:K78)-K51-K44-K21-K18-K17","v":0.99999999999999933}]
[]
[]
[null,null,{"$f":"TODAY()","v":"2024-11-27"}]

{"sheet":"CRONOGRAMA","index":1,"n_rows":210,"n_cols":102,"rows_kept":210,"cut":false,"hidden":false,"merged":[[56,48,56,51],[61,44,61,47],[62,44,62,47],[64,52,64,55],[65,52,65,55],[67,56,67,59],[68,56,68,59],[70,56,70,59],[71,56,71,59],[73,56,73,59],[74,56,74,59],[76,56,76,59],[77,56,77,59],[79,56,79,59],[80,56,80,59],[85,56,85,59],[86,56,86,59],[76,48,76,51],[71,44,71,47],[71,52,71,55],[209,72,209,75],[209,76,209,79],[209,80,209,83],[209,84,209,87],[209,88,209,91],[209,92,209,95],[209,96,209,99],[209,4,209,7],[209,8,209,11],[209,12,209,15],[209,16,209,19],[209,20,209,23],[209,24,209,27],[209,28,209,31],[209,32,209,35],[209,36,209,39],[209,40,209,43],[209,44,209,47],[209,48,209,51],[209,52,209,55],[209,56,209,59],[209,60,209,63],[209,64,209,67],[209,68,209,71],[208,4,208,7],[208,8,208,11],[208,12,208,15],[208,16,208,19],[208,20,208,23],[208,24,208,27],[208,28,208,31],[208,32,208,35],[208,36,208,39],[208,40,208,43],[208,44,208,47],[208,48,208,51],[208,52,208,55],[208,56,208,59],[208,60,208,63],[208,64,208,67],[208,68,208,71],[208,72,208,75],[208,76,208,79],[208,80,208,83],[208,84,208,87],[208,88,208,91],[208,92,208,95],[208,96,208,99],[203,68,203,71],[203,72,203,75],[203,76,203,79],[203,80,203,83],[203,84,203,87],[203,88,203,91],[203,92,203,95],[203,96,203,99],[204,8,204,11],[204,12,204,15],[204,16,204,19],[204,20,204,23],[204,24,204,27],[204,28,204,31],[204,32,204,35],[204,36,204,39],[204,40,204,43],[204,44,204,47],[204,48,204,51],[204,52,204,55],[204,56,204,59],[204,60,204,63],[204,64,204,67],[204,68,204,71],[204,72,204,75],[204,76,204,79],[204,80,204,83],[204,84,204,87],[204,88,204,91],[204,92,204,95],[204,96,204,99],[203,4,203,7],[204,4,204,7],[203,8,203,11],[203,12,203,15],[203,16,203,19],[203,20,203,23],[203,24,203,27],[203,28,203,31],[203,32,203,35],[203,36,203,39],[203,40,203,43],[203,44,203,47],[203,48,203,51],[203,52,203,55],[203,56,203,59],[203,60,203,63],[203,64,203,67],[197,60,197,63],[197,64,197,67],[197,68,197,71],[197,72,197,75],[197,76,197,79],[197,80,197,83],[197,84,197,87],[197,88,197,91],[197,92,197,95],[197,96,197,99],[198,8,198,11],[198,12,198,15],[198,16,198,19],[198,20,198,23],[198,24,198,27],[198,28,198,31],[198,32,198,35],[198,36,198,39],[198,40,198,43],[198,44,198,47],[198,48,198,51],[198,52,198,55],[198,56,198,59],[195,4,195,7],[197,4,197,7],[198,4,198,7],[197,8,197,11],[197,12,197,15],[197,16,197,19],[197,20,197,23],[197,24,197,27],[197,28,197,31],[197,32,197,35],[197,36,197,39],[197,40,197,43],[197,44,197,47],[197,48,197,51],[197,52,197,55],[197,56,197,59],[193,68,193,71],[193,8,193,11],[193,12,193,15],[193,16,193,19],[193,20,193,23],[193,24,193,27],[193,28,193,31],[193,32,193,35],[193,36,193,39],[193,40,193,43],[193,44,193,47],[193,48,193,51],[193,52,193,55],[193,56,193,59],[193,60,193,63],[193,64,193,67],[193,72,193,75],[193,76,193,79],[193,80,193,83],[193,84,193,87],[193,88,193,91],[193,92,193,95],[193,96,193,99],[194,4,194,7],[194,8,194,11],[194,12,194,15],[194,16,194,19],[194,20,194,23],[194,24,194,27],[194,28,194,31],[194,32,194,35],[194,36,194,39],[194,40,194,43],[194,44,194,47],[194,48,194,51],[194,52,194,55],[194,56,194,59],[194,60,194,63],[194,64,194,67],[194,68,194,71],[194,72,194,75],[194,76,194,79],[194,80,194,83],[194,84,194,87],[194,88,194,91],[194,92,194,95],[194,96,194,99],[193,4,193,7],[184,80,184,83],[184,84,184,87],[184,88,184,91],[184,92,184,95],[184,96,184,99],[185,4,185,7],[185,8,185,11],[185,12,185,15],[185,16,185,19],[185,20,185,23],[185,24,185,27],[185,28,185,31],[185,32,185,35],[185,36,185,39],[185,40,185,43],[185,44,185,47],[185,48,185,51],[185,52,185,55],[185,56,185,59],[185,60,185,63],[185,64,185,67],[185,68,185,71],[185,72,185,75],[185,76,185,79],[185,80,185,83],[185,84,185,87],[185,88,185,91],[185,92,185,95],[185,96,185,99],[183,0,185,0],[183,1,185,1],[183,2,185,2],[184,4,184,7],[184,8,184,11],[184,12,184,15],[184,16,184,19],[184,20,184,23],[184,24,184,27],[184,28,184,31],[184,32,184,35],[184,36,184,39],[184,40,184,43],[184,44,184,47],[184,48,184,51],[184,52,184,55],[184,56,184,59],[86,92,86,95],[86,96,86,99],[85,60,85,63],[85,64,85,67],[85,68,85,71],[85,72,85,75],[85,76,85,79],[85,80,85,83],[85,84,85,87],[85,88,85,91],[85,92,85,95],[85,96,85,99],[86,4,86,7],[86,8,86,11],[86,12,86,15],[86,16,86,19],[86,20,86,23],[86,24,86,27],[86,28,86,31],[86,32,86,35],[86,36,86,39],[86,40,86,43],[86,44,86,47],[86,52,86,55],[86,48,86,51],[86,60,86,63],[86,64,86,67],[86,68,86,71],[86,72,86,75],[86,76,86,79],[86,80,86,83],[86,84,86,87],[86,88,86,91],[84,0,86,0],[84,1,86,1],[84,2,86,2],[85,4,85,7],[85,8,85,11],[85,12,85,15],[85,16,85,19],[85,20,85,23],[85,24,85,27],[85,28,85,31],[85,32,85,35],[85,36,85,39],[85,40,85,43],[85,44,85,47],[85,52,85,55],[85,48,85,51],[119,48,119,51],[119,52,119,55],[116,96,116,99],[116,48,116,51],[116,52,116,55],[116,56,116,59],[116,60,116,63],[116,64,116,67],[116,68,116,71],[116,72,116,75],[116,76,116,79],[116,80,116,83],[116,84,116,87],[116,88,116,91],[116,92,116,95],[110,4,110,7],[110,8,110,11],[110,12,110,15],[110,16,110,19],[110,20,110,23],[110,24,110,27],[110,28,110,31],[110,32,110,35],[110,36,110,39],[110,40,110,43],[110,44,110,47],[110,48,110,51],[110,52,110,55],[110,56,110,59],[110,60,110,63],[110,64,110,67],[110,68,110,71],[110,72,110,75],[110,76,110,79],[110,80,110,83],[110,84,110,87],[110,88,110,91],[110,92,110,95],[110,96,110,99],[108,0,110,0],[108,1,110,1],[108,2,110,2],[109,4,109,7],[109,8,109,11],[109,12,109,15],[109,16,109,19],[109,20,109,23],[109,24,109,27],[109,28,109,31],[109,32,109,35],[109,36,109,39],[109,40,109,43],[109,44,109,47],[109,48,109,51],[109,52,109,55],[109,56,109,59],[109,60,109,63],[109,64,109,67],[109,68,109,71],[109,72,109,75],[109,76,109,79],[109,80,109,83],[109,84,109,87],[109,88,109,91],[109,92,109,95],[109,96,109,99],[107,72,107,75],[107,76,107,79],[107,80,107,83],[107,84,107,87],[107,88,107,91],[107,92,107,95],[107,96,107,99],[107,56,107,59],[107,60,107,63],[107,64,107,67],[107,68,107,71],[107,4,107,7],[107,8,107,11],[107,12,107,15],[107,16,107,19],[107,20,107,23],[107,24,107,27],[107,28,107,31],[107,32,107,35],[107,36,107,39],[107,40,107,43],[107,44,107,47],[107,48,107,51],[107,52,107,55],[105,0,107,0],[105,1,107,1],[105,2,107,2],[106,56,106,59],[106,60,106,63],[106,64,106,67],[106,68,106,71],[106,72,106,75],[106,76,106,79],[106,80,106,83],[106,84,106,87],[106,88,106,91],[106,92,106,95],[106,96,106,99],[104,72,104,75],[104,76,104,79],[104,80,104,83],[104,84,104,87],[104,88,104,91],[104,92,104,95],[104,96,104,99],[104,56,104,59],[104,60,104,63],[104,64,104,67],[104,68,104,71],[106,4,106,7],[106,8,106,11],[106,12,106,15],[106,16,106,19],[106,20,106,23],[106,24,106,27],[106,28,106,31],[106,32,106,35],[106,36,106,39],[106,40,106,43],[106,44,106,47],[106,48,106,51],[106,52,106,55],[104,4,104,7],[104,8,104,11],[104,12,104,15],[104,16,104,19],[104,20,104,23],[104,24,104,27],[104,28,104,31],[104,32,104,35],[104,36,104,39],[104,40,104,43],[104,44,104,47],[104,48,104,51],[104,52,104,55],[103,56,103,59],[103,60,103,63],[103,64,103,67],[103,68,103,71],[103,72,103,75],[103,76,103,79],[103,80,103,83],[103,84,103,87],[103,88,103,91],[103,92,103,95],[103,96,103,99],[101,72,101,75],[101,76,101,79],[101,80,101,83],[101,84,101,87],[101,88,101,91],[101,92,101,95],[101,96,101,99],[101,56,101,59],[101,60,101,63],[101,64,101,67],[101,68,101,71],[102,0,104,0],[102,1,104,1],[102,2,104,2],[103,4,103,7],[103,8,103,11],[103,12,103,15],[103,16,103,19],[103,20,103,23],[103,24,103,27],[103,28,103,31],[103,32,103,35],[103,36,103,39],[103,40,103,43],[103,44,103,47],[103,48,103,51],[103,52,103,55],[101,4,101,7],[101,8,101,11],[101,12,101,15],[101,16,101,19],[101,20,101,23],[101,24,101,27],[101,28,101,31],[101,32,101,35],[101,36,101,39],[101,40,101,43],[101,44,101,47],[101,48,101,51],[101,52,101,55],[99,0,101,0],[99,1,101,1],[99,2,101,2],[100,56,100,59],[100,60,100,63],[100,64,100,67],[100,68,100,71],[100,72,100,75],[100,76,100,79],[100,80,100,83],[100,84,100,87],[100,88,100,91],[100,92,100,95],[100,96,100,99],[98,72,98,75],[98,76,98,79],[98,80,98,83],[98,84,98,87],[98,88,98,91],[98,92,98,95],[98,96,98,99],[98,56,98,59],[98,60,98,63],[98,64,98,67],[98,68,98,71],[100,4,100,7],[100,8,100,11],[100,12,100,15],[100,16,100,19],[100,20,100,23],[100,24,100,27],[100,28,100,31],[100,32,100,35],[100,36,100,39],[100,40,100,43],[100,44,100,47],[100,48,100,51],[100,52,100,55],[98,4,98,7],[98,8,98,11],[98,12,98,15],[98,16,98,19],[98,20,98,23],[98,24,98,27],[98,28,98,31],[98,32,98,35],[98,36,98,39],[98,40,98,43],[98,44,98,47],[98,48,98,51],[98,52,98,55],[97,56,97,59],[97,60,97,63],[97,64,97,67],[97,68,97,71],[97,72,97,75],[97,76,97,79],[97,80,97,83],[97,84,97,87],[97,88,97,91],[97,92,97,95],[97,96,97,99],[95,72,95,75],[95,76,95,79],[95,80,95,83],[95,84,95,87],[95,88,95,91],[95,92,95,95],[95,96,95,99],[95,56,95,59],[95,60,95,63],[95,64,95,67],[95,68,95,71],[96,0,98,0],[96,1,98,1],[96,2,98,2],[97,4,97,7],[97,8,97,11],[97,12,97,15],[97,16,97,19],[97,20,97,23],[97,24,97,27],[97,28,97,31],[97,32,97,35],[97,36,97,39],[97,40,97,43],[97,44,97,47],[97,48,97,51],[97,52,97,55],[95,4,95,7],[95,8,95,11],[95,12,95,15],[95,16,95,19],[95,20,95,23],[95,24,95,27],[95,28,95,31],[95,32,95,35],[95,36,95,39],[95,40,95,43],[95,44,95,47],[95,48,95,51],[95,52,95,55],[94,64,94,67],[94,68,94,71],[94,72,94,75],[94,76,94,79],[94,80,94,83],[94,84,94,87],[94,88,94,91],[94,92,94,95],[94,96,94,99],[158,80,158,83],[158,84,158,87],[158,88,158,91],[158,92,158,95],[158,96,158,99],[93,0,95,0],[93,1,95,1],[93,2,95,2],[94,4,94,7],[94,8,94,11],[94,12,94,15],[94,16,94,19],[94,20,94,23],[94,24,94,27],[94,28,94,31],[94,32,94,35],[94,36,94,39],[94,40,94,43],[94,44,94,47],[94,48,94,51],[94,52,94,55],[94,56,94,59],[94,60,94,63],[157,84,157,87],[157,88,157,91],[157,92,157,95],[157,96,157,99],[158,4,158,7],[158,8,158,11],[158,12,158,15],[158,16,158,19],[158,20,158,23],[158,24,158,27],[158,28,158,31],[158,32,158,35],[158,36,158,39],[158,40,158,43],[158,44,158,47],[158,48,158,51],[158,52,158,55],[158,56,158,59],[158,60,158,63],[158,64,158,67],[158,68,158,71],[158,72,158,75],[158,76,158,79],[157,60,157,63],[157,64,157,67],[157,68,157,71],[157,72,157,75],[157,76,157,79],[157,80,157,83],[156,0,158,0],[156,1,158,1],[156,2,158,2],[157,4,157,7],[157,8,157,11],[157,12,157,15],[157,16,157,19],[157,20,157,23],[157,24,157,27],[157,28,157,31],[157,32,157,35],[157,36,157,39],[157,40,157,43],[157,44,157,47],[157,48,157,51],[157,52,157,55],[157,56,157,59],[155,4,155,7],[155,8,155,11],[155,12,155,15],[155,16,155,19],[155,20,155,23],[155,24,155,27],[155,28,155,31],[155,32,155,35],[155,36,155,39],[155,40,155,43],[155,44,155,47],[155,48,155,51],[155,52,155,55],[155,56,155,59],[155,60,155,63],[155,64,155,67],[155,68,155,71],[155,72,155,75],[155,76,155,79],[155,80,155,83],[155,84,155,87],[155,88,155,91],[155,92,155,95],[155,96,155,99],[153,0,155,0],[153,1,155,1],[153,2,155,2],[154,4,154,7],[154,8,154,11],[154,12,154,15],[154,16,154,19],[154,20,154,23],[154,24,154,27],[154,28,154,31],[154,32,154,35],[154,36,154,39],[154,40,154,43],[154,44,154,47],[154,48,154,51],[154,52,154,55],[154,56,154,59],[154,60,154,63],[154,64,154,67],[154,68,154,71],[154,72,154,75],[154,76,154,79],[154,80,154,83],[154,84,154,87],[154,88,154,91],[154,92,154,95],[154,96,154,99],[152,4,152,7],[152,8,152,11],[152,12,152,15],[152,16,152,19],[152,20,152,23],[152,24,152,27],[152,28,152,31],[152,32,152,35],[152,36,152,39],[152,40,152,43],[152,44,152,47],[152,48,152,51],[152,52,152,55],[152,56,152,59],[152,60,152,63],[152,64,152,67],[152,68,152,71],[152,72,152,75],[152,76,152,79],[152,80,152,83],[152,84,152,87],[152,88,152,91],[152,92,152,95],[152,96,152,99],[151,60,151,63],[151,64,151,67],[151,68,151,71],[151,72,151,75],[151,76,151,79],[151,80,151,83],[151,84,151,87],[151,88,151,91],[151,92,151,95],[151,96,151,99],[150,0,152,0],[150,1,152,1],[150,2,152,2],[151,4,151,7],[151,8,151,11],[151,12,151,15],[151,16,151,19],[151,20,151,23],[151,24,151,27],[151,28,151,31],[151,32,151,35],[151,36,151,39],[151,40,151,43],[151,44,151,47],[151,48,151,51],[151,52,151,55],[151,56,151,59],[149,68,149,71],[149,72,149,75],[149,76,149,79],[149,80,149,83],[149,84,149,87],[149,88,149,91],[149,92,149,95],[149,96,149,99],[148,72,148,75],[148,76,148,79],[148,80,148,83],[148,84,148,87],[148,88,148,91],[148,92,148,95],[148,96,148,99],[149,4,149,7],[149,8,149,11],[149,12,149,15],[149,16,149,19],[149,20,149,23],[149,24,149,27],[149,28,149,31],[149,32,149,35],[149,36,149,39],[149,40,149,43],[149,44,149,47],[149,48,149,51],[149,52,149,55],[149,56,149,59],[149,60,149,63],[149,64,149,67],[146,88,146,91],[146,92,146,95],[146,96,146,99],[147,0,149,0],[147,1,149,1],[147,2,149,2],[148,4,148,7],[148,8,148,11],[148,12,148,15],[148,16,148,19],[148,20,148,23],[148,24,148,27],[148,28,148,31],[148,32,148,35],[148,36,148,39],[148,40,148,43],[148,44,148,47],[148,48,148,51],[148,52,148,55],[148,56,148,59],[148,60,148,63],[148,64,148,67],[148,68,148,71],[144,0,146,0],[144,1,146,1],[144,2,146,2],[145,40,145,43],[145,44,145,47],[145,48,145,51],[145,52,145,55],[145,56,145,59],[145,60,145,63],[145,92,145,95],[145,96,145,99],[146,4,146,7],[146,8,146,11],[146,12,146,15],[146,16,146,19],[146,20,146,23],[146,24,146,27],[146,28,146,31],[146,32,146,35],[146,36,146,39],[146,40,146,43],[146,44,146,47],[146,48,146,51],[146,52,146,55],[146,56,146,59],[146,60,146,63],[146,64,146,67],[146,68,146,71],[146,72,146,75],[146,76,146,79],[146,80,146,83],[146,84,146,87],[145,4,145,7],[145,8,145,11],[145,12,145,15],[145,16,145,19],[145,20,145,23],[145,24,145,27],[145,28,145,31],[145,32,145,35],[145,36,145,39],[145,64,145,67],[145,68,145,71],[145,72,145,75],[145,76,145,79],[145,80,145,83],[145,84,145,87],[145,88,145,91],[143,4,143,7],[143,8,143,11],[143,12,143,15],[143,16,143,19],[143,20,143,23],[143,24,143,27],[143,28,143,31],[143,32,143,35],[143,36,143,39],[143,40,143,43],[143,44,143,47],[143,48,143,51],[143,52,143,55],[143,56,143,59],[143,60,143,63],[143,64,143,67],[143,68,143,71],[143,72,143,75],[143,76,143,79],[143,80,143,83],[143,84,143,87],[143,88,143,91],[140,60,140,63],[140,64,140,67],[140,68,140,71],[143,92,143,95],[143,96,143,99],[141,0,143,0],[141,1,143,1],[141,2,143,2],[142,4,142,7],[142,8,142,11],[142,12,142,15],[142,16,142,19],[142,20,142,23],[142,24,142,27],[142,28,142,31],[142,32,142,35],[142,36,142,39],[142,40,142,43],[142,44,142,47],[142,48,142,51],[142,52,142,55],[142,56,142,59],[142,60,142,63],[142,64,142,67],[142,68,142,71],[142,72,142,75],[142,76,142,79],[142,80,142,83],[142,84,142,87],[142,88,142,91],[142,92,142,95],[142,96,142,99],[140,72,140,75],[140,76,140,79],[140,80,140,83],[140,84,140,87],[140,88,140,91],[140,92,140,95],[140,96,140,99],[139,64,139,67],[139,68,139,71],[139,72,139,75],[139,76,139,79],[139,80,139,83],[139,84,139,87],[139,88,139,91],[139,92,139,95],[139,96,139,99],[137,80,137,83],[137,84,137,87],[137,88,137,91],[137,92,137,95],[137,96,137,99],[138,0,140,0],[138,1,140,1],[138,2,140,2],[139,4,139,7],[139,8,139,11],[139,12,139,15],[139,16,139,19],[139,20,139,23],[139,24,139,27],[139,28,139,31],[139,32,139,35],[139,36,139,39],[139,40,139,43],[139,44,139,47],[139,48,139,51],[139,52,139,55],[139,56,139,59],[140,4,140,7],[140,8,140,11],[140,12,140,15],[140,16,140,19],[140,20,140,23],[140,24,140,27],[140,28,140,31],[140,32,140,35],[140,36,140,39],[140,40,140,43],[140,44,140,47],[140,48,140,51],[140,52,140,55],[140,56,140,59],[139,60,139,63],[136,84,136,87],[136,88,136,91],[136,92,136,95],[136,96,136,99],[137,4,137,7],[137,8,137,11],[137,12,137,15],[137,16,137,19],[137,20,137,23],[137,24,137,27],[137,28,137,31],[137,32,137,35],[137,36,137,39],[137,40,137,43],[137,44,137,47],[137,48,137,51],[137,52,137,55],[137,56,137,59],[137,60,137,63]],"merged_total":3371,"flags":["merged_cut"]}
["CRONOGRAMA ESTIMATIVO FÍSICO FINANCEIRO"]
["Objeto:","CENTRO DE TECNOLOGIA, INOVAÇÃO, LAZER E CULTURA - FÁBRICA DE IDEIAS"]
["Local: ","Avenida Getúlio Vargas - Curitiba - PR"]
["Área:",62010.38]
["Prazo: ","24 MESES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(INSERIR LOGO DA EMPRESA)"]
["Data:",{"$f":"TODAY()","v":"2024-11-27"}]
["ITEM","FASES","PREÇO TOTAL (R$) COM BDI","REFERÊNCIA","ETAPA 1",null,null,null,"ETAPA 2",null,null,null,"ETAPA 3",null,null,null,"ETAPA 4",null,null,null,"ETAPA 5",null,null,null,"ETAPA 6",null,null,null,"ETAPA 7",null,null,null,"ETAPA 8",null,null,null,"ETAPA 9",null,null,null,"ETAPA 10",null,null,null,"ETAPA 11",null,null,null,"ETAPA 12",null,null,null,"ETAPA 13",null,null,null,"ETAPA 14",null,null,null,"ETAPA 15",null,null,null,"ETAPA 16",null,null,null,"ETAPA 17",null,null,null,"ETAPA 18",null,null,null,"ETAPA 19",null,null,null,"ETAPA 20",null,null,null,"ETAPA 21",null,null,null,"ETAPA 22",null,null,null,"ETAPA 23",null,null,null,"ETAPA 24"]
[null,null,null,null,"0-30 DIAS",null,null,null,{"$f":"(LEFT(E8,SEARCH(\"-\",E8)-1)+30)&\"-\"&(MID(E8,SEARCH(\"-\",E8)+1,3)+30)&\" DIAS\"","v":"30-60 DIAS"},null,null,null,{"$f":"(LEFT(I8,SEARCH(\"-\",I8)-1)+30)&\"-\"&(MID(I8,SEARCH(\"-\",I8)+1,3)+30)&\" DIAS\"","v":"60-90 DIAS"},null,null,null,{"$f":"(LEFT(M8,SEARCH(\"-\",M8)-1)+30)&\"-\"&(MID(M8,SEARCH(\"-\",M8)+1,3)+30)&\" DIAS\"","v":"90-120 DIAS"},null,null,null,{"$f":"(LEFT(Q8,SEARCH(\"-\",Q8)-1)+30)&\"-\"&(MID(Q8,SEARCH(\"-\",Q8)+1,3)+30)&\" DIAS\"","v":"120-150 DIAS"},null,null,null,{"$f":"(LEFT(U8,SEARCH(\"-\",U8)-1)+30)&\"-\"&(MID(U8,SEARCH(\"-\",U8)+1,3)+30)&\" DIAS\"","v":"150-180 DIAS"},null,null,null,{"$f":"(LEFT(Y8,SEARCH(\"-\",Y8)-1)+30)&\"-\"&(MID(Y8,SEARCH(\"-\",Y8)+1,3)+30)&\" DIAS\"","v":"180-210 DIAS"},null,null,null,{"$f":"(LEFT(AC8,SEARCH(\"-\",AC8)-1)+30)&\"-\"&(MID(AC8,SEARCH(\"-\",AC8)+1,3)+30)&\" DIAS\"","v":"210-240 DIAS"},null,null,null,{"$f":"(LEFT(AG8,SEARCH(\"-\",AG8)-1)+30)&\"-\"&(MID(AG8,SEARCH(\"-\",AG8)+1,3)+30)&\" DIAS\"","v":"240-270 DIAS"},null,null,null,{"$f":"(LEFT(AK8,SEARCH(\"-\",AK8)-1)+30)&\"-\"&(MID(AK8,SEARCH(\"-\",AK8)+1,3)+30)&\" DIAS\"","v":"270-300 DIAS"},null,null,null,{"$f":"(LEFT(AO8,SEARCH(\"-\",AO8)-1)+30)&\"-\"&(MID(AO8,SEARCH(\"-\",AO8)+1,3)+30)&\" DIAS\"","v":"300-330 DIAS"},null,null,null,{"$f":"(LEFT(AS8,SEARCH(\"-\",AS8)-1)+30)&\"-\"&(MID(AS8,SEARCH(\"-\",AS8)+1,3)+30)&\" DIAS\"","v":"330-360 DIAS"},null,null,null,{"$f":"(LEFT(AW8,SEARCH(\"-\",AW8)-1)+30)&\"-\"&(MID(AW8,SEARCH(\"-\",AW8)+1,3)+30)&\" DIAS\"","v":"360-390 DIAS"},null,null,null,{"$f":"(LEFT(BA8,SEARCH(\"-\",BA8)-1)+30)&\"-\"&(MID(BA8,SEARCH(\"-\",BA8)+1,3)+30)&\" DIAS\"","v":"390-420 DIAS"},null,null,null,{"$f":"(LEFT(BE8,SEARCH(\"-\",BE8)-1)+30)&\"-\"&(MID(BE8,SEARCH(\"-\",BE8)+1,3)+30)&\" DIAS\"","v":"420-450 DIAS"},null,null,null,{"$f":"(LEFT(BI8,SEARCH(\"-\",BI8)-1)+30)&\"-\"&(MID(BI8,SEARCH(\"-\",BI8)+1,3)+30)&\" DIAS\"","v":"450-480 DIAS"},null,null,null,{"$f":"(LEFT(BM8,SEARCH(\"-\",BM8)-1)+30)&\"-\"&(MID(BM8,SEARCH(\"-\",BM8)+1,3)+30)&\" DIAS\"","v":"480-510 DIAS"},null,null,null,{"$f":"(LEFT(BQ8,SEARCH(\"-\",BQ8)-1)+30)&\"-\"&(MID(BQ8,SEARCH(\"-\",BQ8)+1,3)+30)&\" DIAS\"","v":"510-540 DIAS"},null,null,null,{"$f":"(LEFT(BU8,SEARCH(\"-\",BU8)-1)+30)&\"-\"&(MID(BU8,SEARCH(\"-\",BU8)+1,3)+30)&\" DIAS\"","v":"540-570 DIAS"},null,null,null,{"$f":"(LEFT(BY8,SEARCH(\"-\",BY8)-1)+30)&\"-\"&(MID(BY8,SEARCH(\"-\",BY8)+1,3)+30)&\" DIAS\"","v":"570-600 DIAS"},null,null,null,{"$f":"(LEFT(CC8,SEARCH(\"-\",CC8)-1)+30)&\"-\"&(MID(CC8,SEARCH(\"-\",CC8)+1,3)+30)&\" DIAS\"","v":"600-630 DIAS"},null,null,null,{"$f":"(LEFT(CG8,SEARCH(\"-\",CG8)-1)+30)&\"-\"&(MID(CG8,SEARCH(\"-\",CG8)+1,3)+30)&\" DIAS\"","v":"630-660 DIAS"},null,null,null,{"$f":"(LEFT(CK8,SEARCH(\"-\",CK8)-1)+30)&\"-\"&(MID(CK8,SEARCH(\"-\",CK8)+1,3)+30)&\" DIAS\"","v":"660-690 DIAS"},null,null,null,{"$f":"(LEFT(CO8,SEARCH(\"-\",CO8)-1)+30)&\"-\"&(MID(CO8,SEARCH(\"-\",CO8)+1,3)+30)&\" DIAS\"","v":"690-720 DIAS"}]
[null,null,null,null,"1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","1ªS","2ªS","3ªS","4ªS","SOMATÓRIO","VALIDAÇÃO"]
[null,{"$f":"Resumo!C17","v":"FASE 01 - DEMOLIÇÃO E RETROFIT "},null,"DURAÇÃO"]
[null,null,null,"R$",{"$f":"IFERROR($C10*E12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*I12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*M12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*Q12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*U12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*Y12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*AC12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*AG12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*AK12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*AO12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*AS12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*AW12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*BA12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*BE12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*BI12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*BM12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*BQ12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*BU12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*BY12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*CC12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*CG12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*CK12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*CO12,0)","v":0},null,null,null,{"$f":"IFERROR($C10*CS12,0)","v":0},null,null,null,{"$f":"SUM(E11:CV11)","v":0},{"$f":"CW11=C10","v":true}]
[null,null,null," %"]
[null,{"$f":"Resumo!C18","v":"FASE 01.A - DEMOLIÇÃO"},null,"DURAÇÃO"]
[null,null,null,"R$",{"$f":"IFERROR($C13*E15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*I15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*M15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*Q15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*U15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*Y15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*AC15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*AG15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*AK15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*AO15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*AS15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*AW15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*BA15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*BE15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*BI15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*BM15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*BQ15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*BU15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*BY15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*CC15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*CG15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*CK15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*CO15,0)","v":0},null,null,null,{"$f":"IFERROR($C13*CS15,0)","v":0},null,null,null,{"$f":"SUM(E14:CV14)","v":0},{"$f":"CW14=C13","v":true}]
[null,null,null," %"]
["1.",{"$f":"VLOOKUP(A16,Resumo!$C$15:$K$47,2,FALSE)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"Resumo!J19","v":2627245.6842152313},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C16*E18","v":262724.56842152314},null,null,null,{"$f":"$C16*I18","v":262724.56842152314},null,null,null,{"$f":"$C16*M18","v":262724.56842152314},null,null,null,{"$f":"$C16*Q18","v":262724.56842152314},null,null,null,{"$f":"$C16*U18","v":262724.56842152314},null,null,null,{"$f":"$C16*Y18","v":262724.56842152314},null,null,null,{"$f":"$C16*AC18","v":262724.56842152314},null,null,null,{"$f":"$C16*AG18","v":262724.56842152314},null,null,null,{"$f":"$C16*AK18","v":262724.56842152314},null,null,null,{"$f":"$C16*AO18","v":262724.56842152314},null,null,null,{"$f":"$C16*AS18","v":0},null,null,null,{"$f":"$C16*AW18","v":0},null,null,null,{"$f":"$C16*BA18","v":0},null,null,null,{"$f":"$C16*BE18","v":0},null,null,null,{"$f":"$C16*BI18","v":0},null,null,null,{"$f":"$C16*BM18","v":0},null,null,null,{"$f":"$C16*BQ18","v":0},null,null,null,{"$f":"$C16*BU18","v":0},null,null,null,{"$f":"$C16*BY18","v":0},null,null,null,{"$f":"$C16*CC18","v":0},null,null,null,{"$f":"$C16*CG18","v":0},null,null,null,{"$f":"$C16*CK18","v":0},null,null,null,{"$f":"$C16*CO18","v":0},null,null,null,{"$f":"$C16*CS18","v":0},null,null,null,{"$f":"SUM(E17:CV17)","v":2627245.6842152313},{"$f":"CW17=C16","v":true}]
[null,null,null," %",{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E18:CV18)","v":0.99999999999999989},{"$f":"CW18=100%","v":true}]
[{"$f":"LEFT(A16,1)+1&\".\"","v":"2."},{"$f":"VLOOKUP(A19,Resumo!$C$15:$K$47,2,FALSE)","v":"DEMOLIÇÃO"},{"$f":"Resumo!J20","v":16043497.698749358},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C19*E21","v":1604349.769874936},null,null,null,{"$f":"$C19*I21","v":1604349.769874936},null,null,null,{"$f":"$C19*M21","v":1604349.769874936},null,null,null,{"$f":"$C19*Q21","v":1604349.769874936},null,null,null,{"$f":"$C19*U21","v":1604349.769874936},null,null,null,{"$f":"$C19*Y21","v":1604349.769874936},null,null,null,{"$f":"$C19*AC21","v":1604349.769874936},null,null,null,{"$f":"$C19*AG21","v":1604349.769874936},null,null,null,{"$f":"$C19*AK21","v":1604349.769874936},null,null,null,{"$f":"$C19*AO21","v":1604349.769874936},null,null,null,{"$f":"$C19*AS21","v":0},null,null,null,{"$f":"$C19*AW21","v":0},null,null,null,{"$f":"$C19*BA21","v":0},null,null,null,{"$f":"$C19*BE21","v":0},null,null,null,{"$f":"$C19*BI21","v":0},null,null,null,{"$f":"$C19*BM21","v":0},null,null,null,{"$f":"$C19*BQ21","v":0},null,null,null,{"$f":"$C19*BU21","v":0},null,null,null,{"$f":"$C19*BY21","v":0},null,null,null,{"$f":"$C19*CC21","v":0},null,null,null,{"$f":"$C19*CG21","v":0},null,null,null,{"$f":"$C19*CK21","v":0},null,null,null,{"$f":"$C19*CO21","v":0},null,null,null,{"$f":"$C19*CS21","v":0},null,null,null,{"$f":"SUM(E20:CV20)","v":16043497.69874936},{"$f":"CW20=C19","v":true}]
[null,null,null," %",{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E21:CV21)","v":0.99999999999999989},{"$f":"CW21=100%","v":true}]
[null,{"$f":"Resumo!C21","v":"FASE 01.B - RETROFIT"},{"$f":"IFERROR(VLOOKUP(A22,Resumo!$C$15:$K$77,8,FALSE),\"\")","v":""},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"IFERROR($C22*E24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*I24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*M24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*Q24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*U24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*Y24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*AC24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*AG24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*AK24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*AO24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*AS24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*AW24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*BA24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*BE24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*BI24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*BM24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*BQ24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*BU24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*BY24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*CC24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*CG24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*CK24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*CO24,0)","v":0},null,null,null,{"$f":"IFERROR($C22*CS24,0)","v":0},null,null,null,{"$f":"SUM(E23:CV23)","v":0},{"$f":"CW23=C22","v":false}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E24:CV24)","v":0},{"$f":"CW24=100%","v":false}]
["1.",{"$f":"VLOOKUP(A25,Resumo!$C$21:$K$47,2,FALSE)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"Resumo!J22","v":6912278.3770578392},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"IFERROR($C25*E27,0)","v":109917.90357298413},null,null,null,{"$f":"IFERROR($C25*I27,0)","v":144123.021721575},null,null,null,{"$f":"IFERROR($C25*M27,0)","v":409697.71294709988},null,null,null,{"$f":"IFERROR($C25*Q27,0)","v":631008.87391742843},null,null,null,{"$f":"IFERROR($C25*U27,0)","v":999200.2451210093},null,null,null,{"$f":"IFERROR($C25*Y27,0)","v":960366.39104387106},null,null,null,{"$f":"IFERROR($C25*AC27,0)","v":558313.83375924581},null,null,null,{"$f":"IFERROR($C25*AG27,0)","v":478094.02851305669},null,null,null,{"$f":"IFERROR($C25*AK27,0)","v":431771.33578636905},null,null,null,{"$f":"IFERROR($C25*AO27,0)","v":431771.33578636905},null,null,null,{"$f":"IFERROR($C25*AS27,0)","v":431771.33578636905},null,null,null,{"$f":"IFERROR($C25*AW27,0)","v":523273.94339871086},null,null,null,{"$f":"IFERROR($C25*BA27,0)","v":802968.41570374975},null,null,null,{"$f":"IFERROR($C25*BE27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*BI27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*BM27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*BQ27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*BU27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*BY27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*CC27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*CG27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*CK27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*CO27,0)","v":0},null,null,null,{"$f":"IFERROR($C25*CS27,0)","v":0},null,null,null,{"$f":"SUM(E26:CV26)","v":6912278.3770578373},{"$f":"CW26=C25","v":true}]
[null,null,null," %",{"$f":"(E29+E32+E35+E38+E41+E44+E47+E50+E53+E56+E59+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89)/(Resumo!$J$21-Resumo!$J$22)","v":1.5901834037501523E-2},null,null,null,{"$f":"(I29+I32+I35+I38+I41+I44+I47+I50+I53+I56+I59+I62+I65+I68+I71+I74+I77+I80+I83+I86+I89)/(Resumo!$J$21-Resumo!$J$22)","v":2.0850291880594066E-2},null,null,null,{"$f":"(M29+M32+M35+M38+M41+M44+M47+M50+M53+M56+M59+M62+M65+M68+M71+M74+M77+M80+M83+M86+M89)/(Resumo!$J$21-Resumo!$J$22)","v":5.9271008862563306E-2},null,null,null,{"$f":"(Q29+Q32+Q35+Q38+Q41+Q44+Q47+Q50+Q53+Q56+Q59+Q62+Q65+Q68+Q71+Q74+Q77+Q80+Q83+Q86+Q89)/(Resumo!$J$21-Resumo!$J$22)","v":9.1288116522010326E-2},null,null,null,{"$f":"(U29+U32+U35+U38+U41+U44+U47+U50+U53+U56+U59+U62+U65+U68+U71+U74+U77+U80+U83+U86+U89)/(Resumo!$J$21-Resumo!$J$22)","v":0.14455439879814441},null,null,null,{"$f":"(Y29+Y32+Y35+Y38+Y41+Y44+Y47+Y50+Y53+Y56+Y59+Y62+Y65+Y68+Y71+Y74+Y77+Y80+Y83+Y86+Y89)/(Resumo!$J$21-Resumo!$J$22)","v":0.13893630126809853},null,null,null,{"$f":"(AC29+AC32+AC35+AC38+AC41+AC44+AC47+AC50+AC53+AC56+AC59+AC62+AC65+AC68+AC71+AC74+AC77+AC80+AC83+AC86+AC89)/(Resumo!$J$21-Resumo!$J$22)","v":8.0771317835276191E-2},null,null,null,{"$f":"(AG29+AG32+AG35+AG38+AG41+AG44+AG47+AG50+AG53+AG56+AG59+AG62+AG65+AG68+AG71+AG74+AG77+AG80+AG83+AG86+AG89)/(Resumo!$J$21-Resumo!$J$22)","v":6.9165910635178143E-2},null,null,null,{"$f":"(AK29+AK32+AK35+AK38+AK41+AK44+AK47+AK50+AK53+AK56+AK59+AK62+AK65+AK68+AK71+AK74+AK77+AK80+AK83+AK86+AK89)/(Resumo!$J$21-Resumo!$J$22)","v":6.246440207319158E-2},null,null,null,{"$f":"(AO29+AO32+AO35+AO38+AO41+AO44+AO47+AO50+AO53+AO56+AO59+AO62+AO65+AO68+AO71+AO74+AO77+AO80+AO83+AO86+AO89)/(Resumo!$J$21-Resumo!$J$22)","v":6.246440207319158E-2},null,null,null,{"$f":"(AS29+AS32+AS35+AS38+AS41+AS44+AS47+AS50+AS53+AS56+AS59+AS62+AS65+AS68+AS71+AS74+AS77+AS80+AS83+AS86+AS89)/(Resumo!$J$21-Resumo!$J$22)","v":6.246440207319158E-2},null,null,null,{"$f":"(AW29+AW32+AW35+AW38+AW41+AW44+AW47+AW50+AW53+AW56+AW59+AW62+AW65+AW68+AW71+AW74+AW77+AW80+AW83+AW86+AW89)/(Resumo!$J$21-Resumo!$J$22)","v":7.5702093413291982E-2},null,null,null,{"$f":"(BA29+BA32+BA35+BA38+BA41+BA44+BA47+BA50+BA53+BA56+BA59+BA62+BA65+BA68+BA71+BA74+BA77+BA80+BA83+BA86+BA89)/(Resumo!$J$21-Resumo!$J$22)","v":0.11616552052776662},null,null,null,{"$f":"(BE29+BE32+BE35+BE38+BE41+BE44+BE47+BE50+BE53+BE56+BE59+AS62+BE65+BE68+BE71+BE74+BE77+BE80+BE83+BE86+BE89)/(Resumo!$J$21-Resumo!$J$22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E27:CV27)","v":0.99999999999999989},{"$f":"CW27=100%","v":true}]
[{"$f":"LEFT(A25,1)+1&\".\"","v":"2."},{"$f":"VLOOKUP(A28,Resumo!$C$21:$K$47,2,FALSE)","v":"SERVIÇOS INICIAIS"},{"$f":"Resumo!J23","v":7087523.6255203467},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C28*E30","v":1771880.9063800867},null,null,null,{"$f":"$C28*I30","v":1771880.9063800867},null,null,null,{"$f":"$C28*M30","v":1771880.9063800867},null,null,null,{"$f":"$C28*Q30","v":1771880.9063800867},null,null,null,{"$f":"$C28*U30","v":0},null,null,null,{"$f":"$C28*Y30","v":0},null,null,null,{"$f":"$C28*AC30","v":0},null,null,null,{"$f":"$C28*AG30","v":0},null,null,null,{"$f":"$C28*AK30","v":0},null,null,null,{"$f":"$C28*AO30","v":0},null,null,null,{"$f":"$C28*AS30","v":0},null,null,null,{"$f":"$C28*AW30","v":0},null,null,null,{"$f":"$C28*BA30","v":0},null,null,null,{"$f":"$C28*BE30","v":0},null,null,null,{"$f":"$C28*BI30","v":0},null,null,null,{"$f":"$C28*BM30","v":0},null,null,null,{"$f":"$C28*BQ30","v":0},null,null,null,{"$f":"$C28*BU30","v":0},null,null,null,{"$f":"$C28*BY30","v":0},null,null,null,{"$f":"$C28*CC30","v":0},null,null,null,{"$f":"$C28*CG30","v":0},null,null,null,{"$f":"$C28*CK30","v":0},null,null,null,{"$f":"$C28*CO30","v":0},null,null,null,{"$f":"$C28*CS30","v":0},null,null,null,{"$f":"SUM(E29:CV29)","v":7087523.6255203467},{"$f":"CW29=C28","v":true}]
[null,null,null," %",{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E30:CV30)","v":1},{"$f":"CW30=100%","v":true}]
[{"$f":"LEFT(A28,1)+1&\".\"","v":"3."},{"$f":"VLOOKUP(A31,Resumo!$C$21:$K$47,2,FALSE)","v":"INFRAESTRUTURA"},{"$f":"Resumo!J24","v":1654163.528720886},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C31*E33","v":0},null,null,null,{"$f":"$C31*I33","v":551387.84290696192},null,null,null,{"$f":"$C31*M33","v":551387.84290696192},null,null,null,{"$f":"$C31*Q33","v":551387.84290696192},null,null,null,{"$f":"$C31*U33","v":0},null,null,null,{"$f":"$C31*Y33","v":0},null,null,null,{"$f":"$C31*AC33","v":0},null,null,null,{"$f":"$C31*AG33","v":0},null,null,null,{"$f":"$C31*AK33","v":0},null,null,null,{"$f":"$C31*AO33","v":0},null,null,null,{"$f":"$C31*AS33","v":0},null,null,null,{"$f":"$C31*AW33","v":0},null,null,null,{"$f":"$C31*BA33","v":0},null,null,null,{"$f":"$C31*BE33","v":0},null,null,null,{"$f":"$C31*BI33","v":0},null,null,null,{"$f":"$C31*BM33","v":0},null,null,null,{"$f":"$C31*BQ33","v":0},null,null,null,{"$f":"$C31*BU33","v":0},null,null,null,{"$f":"$C31*BY33","v":0},null,null,null,{"$f":"$C31*CC33","v":0},null,null,null,{"$f":"$C31*CG33","v":0},null,null,null,{"$f":"$C31*CK33","v":0},null,null,null,{"$f":"$C31*CO33","v":0},null,null,null,{"$f":"$C31*CS33","v":0},null,null,null,{"$f":"SUM(E32:CV32)","v":1654163.5287208857},{"$f":"CW32=C31","v":true}]
[null,null,null," %",null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E33:CV33)","v":1},{"$f":"CW33=100%","v":true}]
[{"$f":"LEFT(A31,1)+1&\".\"","v":"4."},{"$f":"VLOOKUP(A34,Resumo!$C$21:$K$47,2,FALSE)","v":"SUPRAESTRUTURA"},{"$f":"Resumo!J25","v":12843223.241276003},"DURAÇÃO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\"]
[null,null,null,"R$",{"$f":"$C34*E36","v":0},null,null,null,{"$f":"$C34*I36","v":0},null,null,null,{"$f":"$C34*M36","v":4281074.4137586672},null,null,null,{"$f":"$C34*Q36","v":4281074.4137586672},null,null,null,{"$f":"$C34*U36","v":4281074.4137586672},null,null,null,{"$f":"$C34*Y36","v":0},null,null,null,{"$f":"$C34*AC36","v":0},null,null,null,{"$f":"$C34*AG36","v":0},null,null,null,{"$f":"$C34*AK36","v":0},null,null,null,{"$f":"$C34*AO36","v":0},null,null,null,{"$f":"$C34*AS36","v":0},null,null,null,{"$f":"$C34*AW36","v":0},null,null,null,{"$f":"$C34*BA36","v":0},null,null,null,{"$f":"$C34*BE36","v":0},null,null,null,{"$f":"$C34*BI36","v":0},null,null,null,{"$f":"$C34*BM36","v":0},null,null,null,{"$f":"$C34*BQ36","v":0},null,null,null,{"$f":"$C34*BU36","v":0},null,null,null,{"$f":"$C34*BY36","v":0},null,null,null,{"$f":"$C34*CC36","v":0},null,null,null,{"$f":"$C34*CG36","v":0},null,null,null,{"$f":"$C34*CK36","v":0},null,null,null,{"$f":"$C34*CO36","v":0},null,null,null,{"$f":"$C34*CS36","v":0},null,null,null,{"$f":"SUM(E35:CV35)","v":12843223.241276002},{"$f":"CW35=C34","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E36:CV36)","v":1},{"$f":"CW36=100%","v":true}]
[{"$f":"LEFT(A34,1)+1&\".\"","v":"5."},{"$f":"VLOOKUP(A37,Resumo!$C$21:$K$47,2,FALSE)","v":"COBERTURA"},{"$f":"Resumo!J26","v":7358286.8814374274},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C37*E39","v":0},null,null,null,{"$f":"$C37*I39","v":0},null,null,null,{"$f":"$C37*M39","v":0},null,null,null,{"$f":"$C37*Q39","v":0},null,null,null,{"$f":"$C37*U39","v":3679143.4407187137},null,null,null,{"$f":"$C37*Y39","v":3679143.4407187137},null,null,null,{"$f":"$C37*AC39","v":0},null,null,null,{"$f":"$C37*AG39","v":0},null,null,null,{"$f":"$C37*AK39","v":0},null,null,null,{"$f":"$C37*AO39","v":0},null,null,null,{"$f":"$C37*AS39","v":0},null,null,null,{"$f":"$C37*AW39","v":0},null,null,null,{"$f":"$C37*BA39","v":0},null,null,null,{"$f":"$C37*BE39","v":0},null,null,null,{"$f":"$C37*BI39","v":0},null,null,null,{"$f":"$C37*BM39","v":0},null,null,null,{"$f":"$C37*BQ39","v":0},null,null,null,{"$f":"$C37*BU39","v":0},null,null,null,{"$f":"$C37*BY39","v":0},null,null,null,{"$f":"$C37*CC39","v":0},null,null,null,{"$f":"$C37*CG39","v":0},null,null,null,{"$f":"$C37*CK39","v":0},null,null,null,{"$f":"$C37*CO39","v":0},null,null,null,{"$f":"$C37*CS39","v":0},null,null,null,{"$f":"SUM(E38:CV38)","v":7358286.8814374274},{"$f":"CW38=C37","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5},null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[{"$f":"LEFT(A37,1)+1&\".\"","v":"6."},{"$f":"VLOOKUP(A40,Resumo!$C$21:$K$47,2,FALSE)","v":"IMPERMEABILIZAÇÃO"},{"$f":"Resumo!J27","v":1041587.5922546894},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C40*E42","v":0},null,null,null,{"$f":"$C40*I42","v":0},null,null,null,{"$f":"$C40*M42","v":0},null,null,null,{"$f":"$C40*Q42","v":0},null,null,null,{"$f":"$C40*U42","v":520793.79612734471},null,null,null,{"$f":"$C40*Y42","v":520793.79612734471},null,null,null,{"$f":"$C40*AC42","v":0},null,null,null,{"$f":"$C40*AG42","v":0},null,null,null,{"$f":"$C40*AK42","v":0},null,null,null,{"$f":"$C40*AO42","v":0},null,null,null,{"$f":"$C40*AS42","v":0},null,null,null,{"$f":"$C40*AW42","v":0},null,null,null,{"$f":"$C40*BA42","v":0},null,null,null,{"$f":"$C40*BE42","v":0},null,null,null,{"$f":"$C40*BI42","v":0},null,null,null,{"$f":"$C40*BM42","v":0},null,null,null,{"$f":"$C40*BQ42","v":0},null,null,null,{"$f":"$C40*BU42","v":0},null,null,null,{"$f":"$C40*BY42","v":0},null,null,null,{"$f":"$C40*CC42","v":0},null,null,null,{"$f":"$C40*CG42","v":0},null,null,null,{"$f":"$C40*CK42","v":0},null,null,null,{"$f":"$C40*CO42","v":0},null,null,null,{"$f":"$C40*CS42","v":0},null,null,null,{"$f":"SUM(E41:CV41)","v":1041587.5922546894},{"$f":"CW41=C40","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0]
[{"$f":"LEFT(A40,1)+1&\".\"","v":"7."},{"$f":"VLOOKUP(A43,Resumo!$C$21:$K$47,2,FALSE)","v":"PAREDES E PAINÉIS"},{"$f":"Resumo!J28","v":6823194.5243630465},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C43*E45","v":0},null,null,null,{"$f":"$C43*I45","v":0},null,null,null,{"$f":"$C43*M45","v":0},null,null,null,{"$f":"$C43*Q45","v":2274398.174787682},null,null,null,{"$f":"$C43*U45","v":2274398.174787682},null,null,null,{"$f":"$C43*Y45","v":2274398.174787682},null,null,null,{"$f":"$C43*AC45","v":0},null,null,null,{"$f":"$C43*AG45","v":0},null,null,null,{"$f":"$C43*AK45","v":0},null,null,null,{"$f":"$C43*AO45","v":0},null,null,null,{"$f":"$C43*AS45","v":0},null,null,null,{"$f":"$C43*AW45","v":0},null,null,null,{"$f":"$C43*BA45","v":0},null,null,null,{"$f":"$C43*BE45","v":0},null,null,null,{"$f":"$C43*BI45","v":0},null,null,null,{"$f":"$C43*BM45","v":0},null,null,null,{"$f":"$C43*BQ45","v":0},null,null,null,{"$f":"$C43*BU45","v":0},null,null,null,{"$f":"$C43*BY45","v":0},null,null,null,{"$f":"$C43*CC45","v":0},null,null,null,{"$f":"$C43*CG45","v":0},null,null,null,{"$f":"$C43*CK45","v":0},null,null,null,{"$f":"$C43*CO45","v":0},null,null,null,{"$f":"$C43*CS45","v":0},null,null,null,{"$f":"SUM(E44:CV44)","v":6823194.5243630465},{"$f":"CW44=C43","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,0,null,null,null,0,null,null,null,0]
[{"$f":"LEFT(A43,1)+1&\".\"","v":"8."},{"$f":"VLOOKUP(A46,Resumo!$C$21:$K$47,2,FALSE)","v":"ESQUADRIAS"},{"$f":"Resumo!J29","v":5172585.5973907765},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C46*E48","v":0},null,null,null,{"$f":"$C46*I48","v":0},null,null,null,{"$f":"$C46*M48","v":0},null,null,null,{"$f":"$C46*Q48","v":1293146.3993476941},null,null,null,{"$f":"$C46*U48","v":1293146.3993476941},null,null,null,{"$f":"$C46*Y48","v":1293146.3993476941},null,null,null,{"$f":"$C46*AC48","v":1293146.3993476941},null,null,null,{"$f":"$C46*AG48","v":0},null,null,null,{"$f":"$C46*AK48","v":0},null,null,null,{"$f":"$C46*AO48","v":0},null,null,null,{"$f":"$C46*AS48","v":0},null,null,null,{"$f":"$C46*AW48","v":0},null,null,null,{"$f":"$C46*BA48","v":0},null,null,null,{"$f":"$C46*BE48","v":0},null,null,null,{"$f":"$C46*BI48","v":0},null,null,null,{"$f":"$C46*BM48","v":0},null,null,null,{"$f":"$C46*BQ48","v":0},null,null,null,{"$f":"$C46*BU48","v":0},null,null,null,{"$f":"$C46*BY48","v":0},null,null,null,{"$f":"$C46*CC48","v":0},null,null,null,{"$f":"$C46*CG48","v":0},null,null,null,{"$f":"$C46*CK48","v":0},null,null,null,{"$f":"$C46*CO48","v":0},null,null,null,{"$f":"$C46*CS48","v":0},null,null,null,{"$f":"SUM(E47:CV47)","v":5172585.5973907765},{"$f":"CW47=C46","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0]
[{"$f":"LEFT(A46,1)+1&\".\"","v":"9."},{"$f":"VLOOKUP(A49,Resumo!$C$21:$K$47,2,FALSE)","v":"REVESTIMENTO DE FORRO"},{"$f":"Resumo!J30","v":1988515.0958887027},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C49*E51","v":0},null,null,null,{"$f":"$C49*I51","v":0},null,null,null,{"$f":"$C49*M51","v":0},null,null,null,{"$f":"$C49*Q51","v":0},null,null,null,{"$f":"$C49*U51","v":0},null,null,null,{"$f":"$C49*Y51","v":331419.18264811707},null,null,null,{"$f":"$C49*AC51","v":331419.18264811707},null,null,null,{"$f":"$C49*AG51","v":331419.18264811707},null,null,null,{"$f":"$C49*AK51","v":331419.18264811707},null,null,null,{"$f":"$C49*AO51","v":331419.18264811707},null,null,null,{"$f":"$C49*AS51","v":331419.18264811707},null,null,null,{"$f":"$C49*AW51","v":0},null,null,null,{"$f":"$C49*BA51","v":0},null,null,null,{"$f":"$C49*BE51","v":0},null,null,null,{"$f":"$C49*BI51","v":0},null,null,null,{"$f":"$C49*BM51","v":0},null,null,null,{"$f":"$C49*BQ51","v":0},null,null,null,{"$f":"$C49*BU51","v":0},null,null,null,{"$f":"$C49*BY51","v":0},null,null,null,{"$f":"$C49*CC51","v":0},null,null,null,{"$f":"$C49*CG51","v":0},null,null,null,{"$f":"$C49*CK51","v":0},null,null,null,{"$f":"$C49*CO51","v":0},null,null,null,{"$f":"$C49*CS51","v":0},null,null,null,{"$f":"SUM(E50:CV50)","v":1988515.0958887027},{"$f":"CW50=C49","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,null,null,null,null,0]
[{"$f":"LEFT(A49,1)+1&\".\"","v":"10."},{"$f":"VLOOKUP(A52,Resumo!$C$21:$K$47,2,FALSE)","v":"REVESTIMENTO DE PAREDE"},{"$f":"Resumo!J31","v":6742346.6537258253},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C52*E54","v":0},null,null,null,{"$f":"$C52*I54","v":0},null,null,null,{"$f":"$C52*M54","v":0},null,null,null,{"$f":"$C52*Q54","v":0},null,null,null,{"$f":"$C52*U54","v":0},null,null,null,{"$f":"$C52*Y54","v":1123724.4422876374},null,null,null,{"$f":"$C52*AC54","v":1123724.4422876374},null,null,null,{"$f":"$C52*AG54","v":1123724.4422876374},null,null,null,{"$f":"$C52*AK54","v":1123724.4422876374},null,null,null,{"$f":"$C52*AO54","v":1123724.4422876374},null,null,null,{"$f":"$C52*AS54","v":1123724.4422876374},null,null,null,{"$f":"$C52*AW54","v":0},null,null,null,{"$f":"$C52*BA54","v":0},null,null,null,{"$f":"$C52*BE54","v":0},null,null,null,{"$f":"$C52*BI54","v":0},null,null,null,{"$f":"$C52*BM54","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C52*CG54","v":0},null,null,null,{"$f":"$C52*CK54","v":0},null,null,null,{"$f":"$C52*CO54","v":0},null,null,null,{"$f":"$C52*CS54","v":0},null,null,null,{"$f":"SUM(E53:CV53)","v":6742346.6537258234},{"$f":"CW53=C52","v":false}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,0,null,null,null,0]
[{"$f":"LEFT(A52,2)+1&\".\"","v":"11."},{"$f":"VLOOKUP(A55,Resumo!$C$21:$K$47,2,FALSE)","v":"REVESTIMENTO DE PISO"},{"$f":"Resumo!J32","v":8678618.2764358763},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C55*E57","v":0},null,null,null,{"$f":"$C55*I57","v":0},null,null,null,{"$f":"$C55*M57","v":0},null,null,null,{"$f":"$C55*Q57","v":0},null,null,null,{"$f":"$C55*U57","v":0},null,null,null,{"$f":"$C55*Y57","v":1446436.3794059793},null,null,null,{"$f":"$C55*AC57","v":1446436.3794059793},null,null,null,{"$f":"$C55*AG57","v":1446436.3794059793},null,null,null,{"$f":"$C55*AK57","v":1446436.3794059793},null,null,null,{"$f":"$C55*AO57","v":1446436.3794059793},null,null,null,{"$f":"$C55*AS57","v":1446436.3794059793},null,null,null,{"$f":"$C55*AW57","v":0},null,null,null,{"$f":"$C55*BA57","v":0},null,null,null,{"$f":"$C55*BE57","v":0},null,null,null,{"$f":"$C55*BI57","v":0},null,null,null,{"$f":"$C55*BM57","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C55*CG57","v":0},null,null,null,{"$f":"$C55*CK57","v":0},null,null,null,{"$f":"$C55*CO57","v":0},null,null,null,{"$f":"$C55*CS57","v":0},null,null,null,{"$f":"SUM(E56:CV56)","v":8678618.2764358763},{"$f":"CW56=C55","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,0,null,null,null,0]
[{"$f":"LEFT(A55,2)+1&\".\"","v":"12."},{"$f":"VLOOKUP(A58,Resumo!$C$21:$K$47,2,FALSE)","v":"REVESTIMENTO ESCADA"},{"$f":"Resumo!J33","v":6767.5429990873554},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C58*E60","v":0},null,null,null,{"$f":"$C58*I60","v":0},null,null,null,{"$f":"$C58*M60","v":0},null,null,null,{"$f":"$C58*Q60","v":0},null,null,null,{"$f":"$C58*U60","v":0},null,null,null,{"$f":"$C58*Y60","v":6767.5429990873554},null,null,null,{"$f":"$C58*AC60","v":0},null,null,null,{"$f":"$C58*AG60","v":0},null,null,null,{"$f":"$C58*AK60","v":0},null,null,null,{"$f":"$C58*AO60","v":0},null,null,null,{"$f":"$C58*AS60","v":0},null,null,null,{"$f":"$C58*AW60","v":0},null,null,null,{"$f":"$C58*BA60","v":0},null,null,null,{"$f":"$C58*BE60","v":0},null,null,null,{"$f":"$C58*BI60","v":0},null,null,null,{"$f":"$C58*BM60","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C58*CG60","v":0},null,null,null,{"$f":"$C58*CK60","v":0},null,null,null,{"$f":"$C58*CO60","v":0},null,null,null,{"$f":"$C58*CS60","v":0},null,null,null,{"$f":"SUM(E59:CV59)","v":6767.5429990873554},{"$f":"CW59=C58","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"LEFT(A58,2)+1&\".\"","v":"13."},{"$f":"VLOOKUP(A61,Resumo!$C$21:$K$47,2,FALSE)","v":"GUARDA-CORPO/CORRIMÃO"},{"$f":"Resumo!J34","v":2240170.857699194},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C61*E63","v":0},null,null,null,{"$f":"$C61*I63","v":0},null,null,null,{"$f":"$C61*M63","v":0},null,null,null,{"$f":"$C61*Q63","v":0},null,null,null,{"$f":"$C61*U63","v":0},null,null,null,{"$f":"$C61*Y63","v":746723.61923306459},null,null,null,{"$f":"$C61*AC63","v":746723.61923306459},null,null,null,{"$f":"$C61*AG63","v":746723.61923306459},null,null,null,{"$f":"$C61*AK63","v":0},null,null,null,{"$f":"$C61*AO63","v":0},null,null,null,{"$f":"$C61*AS63","v":0},null,null,null,{"$f":"$C61*AW63","v":0},null,null,null,{"$f":"$C61*BA63","v":0},null,null,null,{"$f":"$C61*BE63","v":0},null,null,null,{"$f":"$C61*BI63","v":0},null,null,null,{"$f":"$C61*BM63","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C61*CG63","v":0},null,null,null,{"$f":"$C61*CK63","v":0},null,null,null,{"$f":"$C61*CO63","v":0},null,null,null,{"$f":"$C61*CS63","v":0},null,null,null,{"$f":"SUM(E62:CV62)","v":2240170.857699194},{"$f":"CW62=C61","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331}]
[{"$f":"LEFT(A61,2)+1&\".\"","v":"14."},{"$f":"VLOOKUP(A64,Resumo!$C$21:$K$47,2,FALSE)","v":"INSTALAÇÕES"},{"$f":"Resumo!J35","v":28410135.757869713},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C64*E66","v":0},null,null,null,{"$f":"$C64*I66","v":0},null,null,null,{"$f":"$C64*M66","v":0},null,null,null,{"$f":"$C64*Q66","v":0},null,null,null,{"$f":"$C64*U66","v":4058590.822552816},null,null,null,{"$f":"$C64*Y66","v":4058590.822552816},null,null,null,{"$f":"$C64*AC66","v":4058590.822552816},null,null,null,{"$f":"$C64*AG66","v":4058590.822552816},null,null,null,{"$f":"$C64*AK66","v":4058590.822552816},null,null,null,{"$f":"$C64*AO66","v":4058590.822552816},null,null,null,{"$f":"$C64*AS66","v":4058590.822552816},null,null,null,{"$f":"$C64*AW66","v":0},null,null,null,{"$f":"$C64*BA66","v":0},null,null,null,{"$f":"$C64*BE66","v":0},null,null,null,{"$f":"$C64*BI66","v":0},null,null,null,{"$f":"$C64*BM66","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C64*CG66","v":0},null,null,null,{"$f":"$C64*CK66","v":0},null,null,null,{"$f":"$C64*CO66","v":0},null,null,null,{"$f":"$C64*CS66","v":0},null,null,null,{"$f":"SUM(E65:CV65)","v":28410135.757869709},{"$f":"CW65=C64","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285}]
[{"$f":"LEFT(A64,2)+1&\".\"","v":"15."},{"$f":"VLOOKUP(A67,Resumo!$C$21:$K$47,2,FALSE)","v":"ELEVADORES"},{"$f":"Resumo!J36","v":3430779.0711062206},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C67*E69","v":0},null,null,null,{"$f":"$C67*I69","v":0},null,null,null,{"$f":"$C67*M69","v":0},null,null,null,{"$f":"$C67*Q69","v":0},null,null,null,{"$f":"$C67*U69","v":0},null,null,null,{"$f":"$C67*Y69","v":0},null,null,null,{"$f":"$C67*AC69","v":0},null,null,null,{"$f":"$C67*AG69","v":0},null,null,null,{"$f":"$C67*AK69","v":0},null,null,null,{"$f":"$C67*AO69","v":0},null,null,null,{"$f":"$C67*AS69","v":0},null,null,null,{"$f":"$C67*AW69","v":0},null,null,null,{"$f":"$C67*BA69","v":3430779.0711062206},null,null,null,{"$f":"$C67*BE69","v":0},null,null,null,{"$f":"$C67*BI69","v":0},null,null,null,{"$f":"$C67*BM69","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C67*CG69","v":0},null,null,null,{"$f":"$C67*CK69","v":0},null,null,null,{"$f":"$C67*CO69","v":0},null,null,null,{"$f":"$C67*CS69","v":0},null,null,null,{"$f":"SUM(E68:CV68)","v":3430779.0711062206},{"$f":"CW68=C67","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"1","v":1}]
[{"$f":"LEFT(A67,2)+1&\".\"","v":"16."},{"$f":"VLOOKUP(A70,Resumo!$C$21:$K$47,2,FALSE)","v":"LOUÇAS/ BANCADAS/ METAIS/ ESPELHOS/ ACESSÓRIOS"},{"$f":"Resumo!J37","v":3225409.0533436011},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C70*E72","v":0},null,null,null,{"$f":"$C70*I72","v":0},null,null,null,{"$f":"$C70*M72","v":0},null,null,null,{"$f":"$C70*Q72","v":0},null,null,null,{"$f":"$C70*U72","v":0},null,null,null,{"$f":"$C70*Y72","v":0},null,null,null,{"$f":"$C70*AC72","v":0},null,null,null,{"$f":"$C70*AG72","v":0},null,null,null,{"$f":"$C70*AK72","v":0},null,null,null,{"$f":"$C70*AO72","v":0},null,null,null,{"$f":"$C70*AS72","v":0},null,null,null,{"$f":"$C70*AW72","v":1612704.5266718005},null,null,null,{"$f":"$C70*BA72","v":1612704.5266718005},null,null,null,{"$f":"$C70*BE72","v":0},null,null,null,{"$f":"$C70*BI72","v":0},null,null,null,{"$f":"$C70*BM72","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C70*CG72","v":0},null,null,null,{"$f":"$C70*CK72","v":0},null,null,null,{"$f":"$C70*CO72","v":0},null,null,null,{"$f":"$C70*CS72","v":0},null,null,null,{"$f":"SUM(E71:CV71)","v":3225409.0533436011},{"$f":"CW71=C70","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5}]
[{"$f":"LEFT(A70,2)+1&\".\"","v":"17."},{"$f":"VLOOKUP(A73,Resumo!$C$21:$K$47,2,FALSE)","v":"EQUIPAMENTOS E CONTROLE DE ACESSO"},{"$f":"Resumo!J38","v":624545.49180212745},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C73*E75","v":0},null,null,null,{"$f":"$C73*I75","v":0},null,null,null,{"$f":"$C73*M75","v":0},null,null,null,{"$f":"$C73*Q75","v":0},null,null,null,{"$f":"$C73*U75","v":0},null,null,null,{"$f":"$C73*Y75","v":0},null,null,null,{"$f":"$C73*AC75","v":0},null,null,null,{"$f":"$C73*AG75","v":0},null,null,null,{"$f":"$C73*AK75","v":0},null,null,null,{"$f":"$C73*AO75","v":0},null,null,null,{"$f":"$C73*AS75","v":0},null,null,null,{"$f":"$C73*AW75","v":0},null,null,null,{"$f":"$C73*BA75","v":624545.49180212745},null,null,null,{"$f":"$C73*BE75","v":0},null,null,null,{"$f":"$C73*BI75","v":0},null,null,null,{"$f":"$C73*BM75","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C73*CG75","v":0},null,null,null,{"$f":"$C73*CK75","v":0},null,null,null,{"$f":"$C73*CO75","v":0},null,null,null,{"$f":"$C73*CS75","v":0},null,null,null,{"$f":"SUM(E74:CV74)","v":624545.49180212745},{"$f":"CW74=C73","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1}]
[{"$f":"LEFT(A73,2)+1&\".\"","v":"18."},{"$f":"VLOOKUP(A76,Resumo!$C$21:$K$47,2,FALSE)","v":"PAISAGISMO"},{"$f":"Resumo!J39","v":236035.72133773912},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C76*E78","v":0},null,null,null,{"$f":"$C76*I78","v":0},null,null,null,{"$f":"$C76*M78","v":0},null,null,null,{"$f":"$C76*Q78","v":0},null,null,null,{"$f":"$C76*U78","v":0},null,null,null,{"$f":"$C76*Y78","v":0},null,null,null,{"$f":"$C76*AC78","v":0},null,null,null,{"$f":"$C76*AG78","v":0},null,null,null,{"$f":"$C76*AK78","v":0},null,null,null,{"$f":"$C76*AO78","v":0},null,null,null,{"$f":"$C76*AS78","v":0},null,null,null,{"$f":"$C76*AW78","v":0},null,null,null,{"$f":"$C76*BA78","v":236035.72133773912},null,null,null,{"$f":"$C76*BE78","v":0},null,null,null,{"$f":"$C76*BI78","v":0},null,null,null,{"$f":"$C76*BM78","v":0},null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,{"$f":"$C76*CG78","v":0},null,null,null,{"$f":"$C76*CK78","v":0},null,null,null,{"$f":"$C76*CO78","v":0},null,null,null,{"$f":"$C76*CS78","v":0},null,null,null,{"$f":"SUM(E77:CV77)","v":236035.72133773912},{"$f":"CW77=C76","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"1","v":1},null,null,null,0]
[{"$f":"LEFT(A76,2)+1&\".\"","v":"19."},{"$f":"VLOOKUP(A79,Resumo!$C$21:$K$47,2,FALSE)","v":"COMUNICAÇÃO VISUAL"},{"$f":"Resumo!J40","v":217325.55298233347},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C79*E81","v":0},null,null,null,{"$f":"$C79*I81","v":0},null,null,null,{"$f":"$C79*M81","v":0},null,null,null,{"$f":"$C79*Q81","v":0},null,null,null,{"$f":"$C79*U81","v":0},null,null,null,{"$f":"$C79*Y81","v":0},null,null,null,{"$f":"$C79*AC81","v":0},null,null,null,{"$f":"$C79*AG81","v":0},null,null,null,{"$f":"$C79*AK81","v":0},null,null,null,{"$f":"$C79*AO81","v":0},null,null,null,{"$f":"$C79*AS81","v":0},null,null,null,{"$f":"$C79*AW81","v":0},null,null,null,{"$f":"$C79*BA81","v":217325.55298233347},null,null,null,{"$f":"$C79*BE81","v":0},null,null,null,{"$f":"$C79*BI81","v":0},null,null,null,{"$f":"$C79*BM81","v":0},null,null,null,{"$f":"$C79*BQ81","v":0},null,null,null,{"$f":"$C79*BU81","v":0},null,null,null,{"$f":"$C79*BY81","v":0},null,null,null,{"$f":"$C79*CC81","v":0},null,null,null,{"$f":"$C79*CG81","v":0},null,null,null,{"$f":"$C79*CK81","v":0},null,null,null,{"$f":"$C79*CO81","v":0},null,null,null,{"$f":"$C79*CS81","v":0},null,null,null,{"$f":"SUM(E80:CV80)","v":217325.55298233347},{"$f":"CW80=C79","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"1","v":1},null,null,null,0]
[{"$f":"LEFT(A79,2)+1&\".\"","v":"20."},{"$f":"VLOOKUP(A82,Resumo!$C$21:$K$47,2,FALSE)","v":"MOBILIÁRIO"},{"$f":"Resumo!J41","v":13123956.519671176},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C82*E84","v":0},null,null,null,{"$f":"$C82*I84","v":0},null,null,null,{"$f":"$C82*M84","v":0},null,null,null,{"$f":"$C82*Q84","v":0},null,null,null,{"$f":"$C82*U84","v":0},null,null,null,{"$f":"$C82*Y84","v":0},null,null,null,{"$f":"$C82*AC84","v":0},null,null,null,{"$f":"$C82*AG84","v":0},null,null,null,{"$f":"$C82*AK84","v":0},null,null,null,{"$f":"$C82*AO84","v":0},null,null,null,{"$f":"$C82*AS84","v":0},null,null,null,{"$f":"$C82*AW84","v":6561978.2598355878},null,null,null,{"$f":"$C82*BA84","v":6561978.2598355878},null,null,null,{"$f":"$C82*BE84","v":0},null,null,null,{"$f":"$C82*BI84","v":0},null,null,null,{"$f":"$C82*BM84","v":0},null,null,null,{"$f":"$C82*BQ84","v":0},null,null,null,{"$f":"$C82*BU84","v":0},null,null,null,{"$f":"$C82*BY84","v":0},null,null,null,{"$f":"$C82*CC84","v":0},null,null,null,{"$f":"$C82*CG84","v":0},null,null,null,{"$f":"$C82*CK84","v":0},null,null,null,{"$f":"$C82*CO84","v":0},null,null,null,{"$f":"$C82*CS84","v":0},null,null,null,{"$f":"SUM(E83:CV83)","v":13123956.519671176},{"$f":"CW83=C82","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5}]
[{"$f":"LEFT(A82,2)+1&\".\"","v":"21."},{"$f":"VLOOKUP(A85,Resumo!$C$21:$K$47,2,FALSE)","v":"AS BUILT"},{"$f":"Resumo!J42","v":27448.998001244898},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C85*E87","v":0},null,null,null,{"$f":"$C85*I87","v":0},null,null,null,{"$f":"$C85*M87","v":0},null,null,null,{"$f":"$C85*Q87","v":0},null,null,null,{"$f":"$C85*U87","v":0},null,null,null,{"$f":"$C85*Y87","v":0},null,null,null,{"$f":"$C85*AC87","v":0},null,null,null,{"$f":"$C85*AG87","v":0},null,null,null,{"$f":"$C85*AK87","v":0},null,null,null,{"$f":"$C85*AO87","v":0},null,null,null,{"$f":"$C85*AS87","v":0},null,null,null,{"$f":"$C85*AW87","v":13724.499000622449},null,null,null,{"$f":"$C85*BA87","v":13724.499000622449},null,null,null,{"$f":"$C85*BE87","v":0},null,null,null,{"$f":"$C85*BI87","v":0},null,null,null,{"$f":"$C85*BM87","v":0},null,null,null,{"$f":"$C85*BQ87","v":0},null,null,null,{"$f":"$C85*BU87","v":0},null,null,null,{"$f":"$C85*BY87","v":0},null,null,null,{"$f":"$C85*CC87","v":0},null,null,null,{"$f":"$C85*CG87","v":0},null,null,null,{"$f":"$C85*CK87","v":0},null,null,null,{"$f":"$C85*CO87","v":0},null,null,null,{"$f":"$C85*CS87","v":0},null,null,null,{"$f":"SUM(E86:CV86)","v":27448.998001244898},{"$f":"CW86=C85","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5},null,null,null,0]
[{"$f":"LEFT(A85,2)+1&\".\"","v":"22."},{"$f":"VLOOKUP(A88,Resumo!$C$21:$K$47,2,FALSE)","v":"SERVIÇOS FINAIS"},{"$f":"Resumo!J43","v":493578.31268293574},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C88*E90","v":0},null,null,null,{"$f":"$C88*I90","v":0},null,null,null,{"$f":"$C88*M90","v":0},null,null,null,{"$f":"$C88*Q90","v":0},null,null,null,{"$f":"$C88*U90","v":0},null,null,null,{"$f":"$C88*Y90","v":0},null,null,null,{"$f":"$C88*AC90","v":0},null,null,null,{"$f":"$C88*AG90","v":0},null,null,null,{"$f":"$C88*AK90","v":0},null,null,null,{"$f":"$C88*AO90","v":0},null,null,null,{"$f":"$C88*AS90","v":0},null,null,null,{"$f":"$C88*AW90","v":246789.15634146787},null,null,null,{"$f":"$C88*BA90","v":246789.15634146787},null,null,null,{"$f":"$C88*BE90","v":0},null,null,null,{"$f":"$C88*BI90","v":0},null,null,null,{"$f":"$C88*BM90","v":0},null,null,null,{"$f":"$C88*BQ90","v":0},null,null,null,{"$f":"$C88*BU90","v":0},null,null,null,{"$f":"$C88*BY90","v":0},null,null,null,{"$f":"$C88*CC90","v":0},null,null,null,{"$f":"$C88*CG90","v":0},null,null,null,{"$f":"$C88*CK90","v":0},null,null,null,{"$f":"$C88*CO90","v":0},null,null,null,{"$f":"$C88*CS90","v":0},null,null,null,{"$f":"SUM(E89:CV89)","v":493578.31268293574},{"$f":"CW89=C88","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5}]
[null,{"$f":"Resumo!C44","v":"FASE 02 - BOULEVARD"},{"$f":"IFERROR(VLOOKUP(A91,Resumo!$C$21:$K$77,8,FALSE),\"\")","v":""},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"IFERROR($C91*E93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*I93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*M93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*Q93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*U93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*Y93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*AC93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*AG93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*AK93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*AO93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*AS93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*AW93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*BA93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*BE93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*BI93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*BM93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*BQ93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*BU93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*BY93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*CC93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*CG93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*CK93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*CO93,0)","v":0},null,null,null,{"$f":"IFERROR($C91*CS93,0)","v":0},null,null,null,{"$f":"SUM(E92:CV92)","v":0},{"$f":"CW92=C91","v":false}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E93:CV93)","v":0},{"$f":"CW93=100%","v":false}]
["1.",{"$f":"VLOOKUP(A94,Resumo!$C$44:$K$77,2,FALSE)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"Resumo!J45","v":1555213.3334298825},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C94*E96","v":0},null,null,null,{"$f":"$C94*I96","v":0},null,null,null,{"$f":"$C94*M96","v":0},null,null,null,{"$f":"$C94*Q96","v":0},null,null,null,{"$f":"$C94*U96","v":0},null,null,null,{"$f":"$C94*Y96","v":0},null,null,null,{"$f":"$C94*AC96","v":0},null,null,null,{"$f":"$C94*AG96","v":0},null,null,null,{"$f":"$C94*AK96","v":41383.069245692903},null,null,null,{"$f":"$C94*AO96","v":376965.42130844126},null,null,null,{"$f":"$C94*AS96","v":376965.42130844126},null,null,null,{"$f":"$C94*AW96","v":335582.35206274834},null,null,null,{"$f":"$C94*BA96","v":335582.35206274834},null,null,null,{"$f":"$C94*BE96","v":88734.717441810542},null,null,null,{"$f":"$C94*BI96","v":0},null,null,null,{"$f":"$C94*BM96","v":0},null,null,null,{"$f":"$C94*BQ96","v":0},null,null,null,{"$f":"$C94*BU96","v":0},null,null,null,{"$f":"$C94*BY96","v":0},null,null,null,{"$f":"$C94*CC96","v":0},null,null,null,{"$f":"$C94*CG96","v":0},null,null,null,{"$f":"$C94*CK96","v":0},null,null,null,{"$f":"$C94*CO96","v":0},null,null,null,{"$f":"$C94*CS96","v":0},null,null,null,{"$f":"SUM(E95:CV95)","v":1555213.3334298825},{"$f":"CW95=C94","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AK98+AK101+AK104+AK107+AK110)/(Resumo!$J$44-Resumo!$J$45)","v":2.660925569254623E-2},null,null,null,{"$f":"(AO98+AO101+AO104+AO107+AO110)/(Resumo!$J$44-Resumo!$J$45)","v":0.24238823909584037},null,null,null,{"$f":"(AS98+AS101+AS104+AS107+AS110)/(Resumo!$J$44-Resumo!$J$45)","v":0.24238823909584037},null,null,null,{"$f":"(AW98+AW101+AW104+AW107+AW110)/(Resumo!$J$44-Resumo!$J$45)","v":0.21577898340329413},null,null,null,{"$f":"(BA98+BA101+BA104+BA107+BA110)/(Resumo!$J$44-Resumo!$J$45)","v":0.21577898340329413},null,null,null,{"$f":"(BE98+BE101+BE104+BE107+BE110)/(Resumo!$J$44-Resumo!$J$45)","v":5.7056299309184891E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E96:CV96)","v":1.0000000000000002},{"$f":"CW96=100%","v":true}]
[{"$f":"LEFT(A94,1)+1&\".\"","v":"2."},{"$f":"VLOOKUP(A97,Resumo!$C$44:$K$77,2,FALSE)","v":"SERVIÇOS INICIAIS"},{"$f":"Resumo!J46","v":176628.01302818322},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C97*E99","v":0},null,null,null,{"$f":"$C97*I99","v":0},null,null,null,{"$f":"$C97*M99","v":0},null,null,null,{"$f":"$C97*Q99","v":0},null,null,null,{"$f":"$C97*U99","v":0},null,null,null,{"$f":"$C97*Y99","v":0},null,null,null,{"$f":"$C97*AC99","v":0},null,null,null,{"$f":"$C97*AG99","v":0},null,null,null,{"$f":"$C97*AK99","v":58876.004342727741},null,null,null,{"$f":"$C97*AO99","v":58876.004342727741},null,null,null,{"$f":"$C97*AS99","v":58876.004342727741},null,null,null,{"$f":"$C97*AW99","v":0},null,null,null,{"$f":"$C97*BA99","v":0},null,null,null,{"$f":"$C97*BE99","v":0},null,null,null,{"$f":"$C97*BI99","v":0},null,null,null,{"$f":"$C97*BM99","v":0},null,null,null,{"$f":"$C97*BQ99","v":0},null,null,null,{"$f":"$C97*BU99","v":0},null,null,null,{"$f":"$C97*BY99","v":0},null,null,null,{"$f":"$C97*CC99","v":0},null,null,null,{"$f":"$C97*CG99","v":0},null,null,null,{"$f":"$C97*CK99","v":0},null,null,null,{"$f":"$C97*CO99","v":0},null,null,null,{"$f":"$C97*CS99","v":0},null,null,null,{"$f":"SUM(E98:CV98)","v":176628.01302818322},{"$f":"CW98=C97","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E99:CV99)","v":1},{"$f":"CW99=100%","v":true}]
[{"$f":"LEFT(A97,1)+1&\".\"","v":"3."},{"$f":"VLOOKUP(A100,Resumo!$C$44:$K$77,2,FALSE)","v":"INFRAESTRUTURA"},{"$f":"Resumo!J47","v":1909742.1605040107},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C100*E102","v":0},null,null,null,{"$f":"$C100*I102","v":0},null,null,null,{"$f":"$C100*M102","v":0},null,null,null,{"$f":"$C100*Q102","v":0},null,null,null,{"$f":"$C100*U102","v":0},null,null,null,{"$f":"$C100*Y102","v":0},null,null,null,{"$f":"$C100*AC102","v":0},null,null,null,{"$f":"$C100*AG102","v":0},null,null,null,{"$f":"$C100*AK102","v":0},null,null,null,{"$f":"$C100*AO102","v":477435.54012600268},null,null,null,{"$f":"$C100*AS102","v":477435.54012600268},null,null,null,{"$f":"$C100*AW102","v":477435.54012600268},null,null,null,{"$f":"$C100*BA102","v":477435.54012600268},null,null,null,{"$f":"$C100*BE102","v":0},null,null,null,{"$f":"$C100*BI102","v":0},null,null,null,{"$f":"$C100*BM102","v":0},null,null,null,{"$f":"$C100*BQ102","v":0},null,null,null,{"$f":"$C100*BU102","v":0},null,null,null,{"$f":"$C100*BY102","v":0},null,null,null,{"$f":"$C100*CC102","v":0},null,null,null,{"$f":"$C100*CG102","v":0},null,null,null,{"$f":"$C100*CK102","v":0},null,null,null,{"$f":"$C100*CO102","v":0},null,null,null,{"$f":"$C100*CS102","v":0},null,null,null,{"$f":"SUM(E101:CV101)","v":1909742.1605040107},{"$f":"CW101=C100","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,{"$f":"1/4","v":0.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E102:CV102)","v":1},{"$f":"CW102=100%","v":true}]
[{"$f":"LEFT(A100,1)+1&\".\"","v":"4."},{"$f":"VLOOKUP(A103,Resumo!$C$44:$K$77,2,FALSE)","v":"PAISAGISMO"},{"$f":"Resumo!J48","v":95313.732614497014},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C103*E105","v":0},null,null,null,{"$f":"$C103*I105","v":0},null,null,null,{"$f":"$C103*M105","v":0},null,null,null,{"$f":"$C103*Q105","v":0},null,null,null,{"$f":"$C103*U105","v":0},null,null,null,{"$f":"$C103*Y105","v":0},null,null,null,{"$f":"$C103*AC105","v":0},null,null,null,{"$f":"$C103*AG105","v":0},null,null,null,{"$f":"$C103*AK105","v":0},null,null,null,{"$f":"$C103*AO105","v":0},null,null,null,{"$f":"$C103*AS105","v":0},null,null,null,{"$f":"$C103*AW105","v":0},null,null,null,{"$f":"$C103*BA105","v":0},null,null,null,{"$f":"$C103*BE105","v":95313.732614497014},null,null,null,{"$f":"$C103*BI105","v":0},null,null,null,{"$f":"$C103*BM105","v":0},null,null,null,{"$f":"$C103*BQ105","v":0},null,null,null,{"$f":"$C103*BU105","v":0},null,null,null,{"$f":"$C103*BY105","v":0},null,null,null,{"$f":"$C103*CC105","v":0},null,null,null,{"$f":"$C103*CG105","v":0},null,null,null,{"$f":"$C103*CK105","v":0},null,null,null,{"$f":"$C103*CO105","v":0},null,null,null,{"$f":"$C103*CS105","v":0},null,null,null,{"$f":"SUM(E104:CV104)","v":95313.732614497014},{"$f":"CW104=C103","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E105:CV105)","v":1},{"$f":"CW105=100%","v":true}]
[{"$f":"LEFT(A103,1)+1&\".\"","v":"5."},{"$f":"VLOOKUP(A106,Resumo!$C$44:$K$77,2,FALSE)","v":"COMUNICAÇÃO VISUAL"},{"$f":"Resumo!J49","v":27461.351024462125},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C106*E108","v":0},null,null,null,{"$f":"$C106*I108","v":0},null,null,null,{"$f":"$C106*M108","v":0},null,null,null,{"$f":"$C106*Q108","v":0},null,null,null,{"$f":"$C106*U108","v":0},null,null,null,{"$f":"$C106*Y108","v":0},null,null,null,{"$f":"$C106*AC108","v":0},null,null,null,{"$f":"$C106*AG108","v":0},null,null,null,{"$f":"$C106*AK108","v":0},null,null,null,{"$f":"$C106*AO108","v":0},null,null,null,{"$f":"$C106*AS108","v":0},null,null,null,{"$f":"$C106*AW108","v":0},null,null,null,{"$f":"$C106*BA108","v":0},null,null,null,{"$f":"$C106*BE108","v":27461.351024462125},null,null,null,{"$f":"$C106*BI108","v":0},null,null,null,{"$f":"$C106*BM108","v":0},null,null,null,{"$f":"$C106*BQ108","v":0},null,null,null,{"$f":"$C106*BU108","v":0},null,null,null,{"$f":"$C106*BY108","v":0},null,null,null,{"$f":"$C106*CC108","v":0},null,null,null,{"$f":"$C106*CG108","v":0},null,null,null,{"$f":"$C106*CK108","v":0},null,null,null,{"$f":"$C106*CO108","v":0},null,null,null,{"$f":"$C106*CS108","v":0},null,null,null,{"$f":"SUM(E107:CV107)","v":27461.351024462125},{"$f":"CW107=C106","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E108:CV108)","v":1},{"$f":"CW108=100%","v":true}]
[{"$f":"LEFT(A106,1)+1&\".\"","v":"6."},{"$f":"VLOOKUP(A109,Resumo!$C$44:$K$77,2,FALSE)","v":"AS BUILT"},{"$f":"Resumo!J50","v":3468.4672788718094},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C109*E111","v":0},null,null,null,{"$f":"$C109*I111","v":0},null,null,null,{"$f":"$C109*M111","v":0},null,null,null,{"$f":"$C109*Q111","v":0},null,null,null,{"$f":"$C109*U111","v":0},null,null,null,{"$f":"$C109*Y111","v":0},null,null,null,{"$f":"$C109*AC111","v":0},null,null,null,{"$f":"$C109*AG111","v":0},null,null,null,{"$f":"$C109*AK111","v":0},null,null,null,{"$f":"$C109*AO111","v":0},null,null,null,{"$f":"$C109*AS111","v":0},null,null,null,{"$f":"$C109*AW111","v":0},null,null,null,{"$f":"$C109*BA111","v":0},null,null,null,{"$f":"$C109*BE111","v":3468.4672788718094},null,null,null,{"$f":"$C109*BI111","v":0},null,null,null,{"$f":"$C109*BM111","v":0},null,null,null,{"$f":"$C109*BQ111","v":0},null,null,null,{"$f":"$C109*BU111","v":0},null,null,null,{"$f":"$C109*BY111","v":0},null,null,null,{"$f":"$C109*CC111","v":0},null,null,null,{"$f":"$C109*CG111","v":0},null,null,null,{"$f":"$C109*CK111","v":0},null,null,null,{"$f":"$C109*CO111","v":0},null,null,null,{"$f":"$C109*CS111","v":0},null,null,null,{"$f":"SUM(E110:CV110)","v":3468.4672788718094},{"$f":"CW110=C109","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E111:CV111)","v":1},{"$f":"CW111=100%","v":true}]
[null,{"$f":"Resumo!C51","v":"FASE 03 - EDIFÍCIO CORPORATIVO"},{"$f":"IFERROR(VLOOKUP(A112,Resumo!$C$44:$K$77,8,FALSE),\"\")","v":""},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"IFERROR($C112*E114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*I114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*M114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*Q114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*U114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*Y114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*AC114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*AG114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*AK114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*AO114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*AS114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*AW114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*BA114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*BE114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*BI114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*BM114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*BQ114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*BU114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*BY114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*CC114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*CG114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*CK114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*CO114,0)","v":0},null,null,null,{"$f":"IFERROR($C112*CS114,0)","v":0},null,null,null,{"$f":"SUM(E113:CV113)","v":0},{"$f":"CW113=C112","v":false}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E114:CV114)","v":0},{"$f":"CW114=100%","v":false}]
["1.",{"$f":"VLOOKUP(A115,Resumo!$C$51:$K$77,2,FALSE)","v":"ADMINISTRAÇÃO LOCAL"},{"$f":"Resumo!J52","v":10888493.931834454},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C115*E117","v":144540.11739747314},null,null,null,{"$f":"$C115*I117","v":144540.11739747314},null,null,null,{"$f":"$C115*M117","v":144540.11739747314},null,null,null,{"$f":"$C115*Q117","v":209511.21315963438},null,null,null,{"$f":"$C115*U117","v":703431.02433389553},null,null,null,{"$f":"$C115*Y117","v":760390.21550333267},null,null,null,{"$f":"$C115*AC117","v":842516.2232434511},null,null,null,{"$f":"$C115*AG117","v":792125.020002787},null,null,null,{"$f":"$C115*AK117","v":846050.07038950338},null,null,null,{"$f":"$C115*AO117","v":831498.35470193648},null,null,null,{"$f":"$C115*AS117","v":831498.35470193648},null,null,null,{"$f":"$C115*AW117","v":831498.35470193648},null,null,null,{"$f":"$C115*BA117","v":590951.0901191521},null,null,null,{"$f":"$C115*BE117","v":590951.0901191521},null,null,null,{"$f":"$C115*BI117","v":615424.18138475844},null,null,null,{"$f":"$C115*BM117","v":511482.35378726933},null,null,null,{"$f":"$C115*BQ117","v":288533.47641297319},null,null,null,{"$f":"$C115*BU117","v":263056.60476397449},null,null,null,{"$f":"$C115*BY117","v":296049.91760851728},null,null,null,{"$f":"$C115*CC117","v":128249.27938429691},null,null,null,{"$f":"$C115*CG117","v":521656.75532352476},null,null,null,{"$f":"$C115*CK117","v":0},null,null,null,{"$f":"$C115*CO117","v":0},null,null,null,{"$f":"$C115*CS117","v":0},null,null,null,{"$f":"SUM(E116:CV116)","v":10888493.931834454},{"$f":"CW116=C115","v":true}]
[null,null,null," %",{"$f":"(E119+E122+E125+E128+E131+E134+E137+E140+E143+E146+E149+E152+E155+E158+E161+E164+E167+E170+E173+E176+E179+E182+E185+E188)/(Resumo!$J$51-Resumo!$J$52)","v":1.3274573903640093E-2},null,null,null,{"$f":"(I119+I122+I125+I128+I131+I134+I137+I140+I143+I146+I149+I152+I155+I158+I161+I164+I167+I170+I173+I176+I179+I182+I185+I188)/(Resumo!$J$51-Resumo!$J$52)","v":1.3274573903640093E-2},null,null,null,{"$f":"(M119+M122+M125+M128+M131+M134+M137+M140+M143+M146+M149+M152+M155+M158+M161+M164+M167+M170+M173+M176+M179+M182+M185+M188)/(Resumo!$J$51-Resumo!$J$52)","v":1.3274573903640093E-2},null,null,null,{"$f":"(Q119+Q122+Q125+Q128+Q131+Q134+Q137+Q140+Q143+Q146+Q149+Q152+Q155+Q158+Q161+Q164+Q167+Q170+Q173+Q176+Q179+Q182+Q185+Q188)/(Resumo!$J$51-Resumo!$J$52)","v":1.9241523618531944E-2},null,null,null,{"$f":"(U119+U122+U125+U128+U131+U134+U137+U140+U143+U146+U149+U152+U155+U158+U161+U164+U167+U170+U173+U176+U179+U182+U185+U188)/(Resumo!$J$51-Resumo!$J$52)","v":6.4603151614686535E-2},null,null,null,{"$f":"(Y119+Y122+Y125+Y128+Y131+Y134+Y137+Y140+Y143+Y146+Y149+Y152+Y155+Y158+Y161+Y164+Y167+Y170+Y173+Y176+Y179+Y182+Y185+Y188)/(Resumo!$J$51-Resumo!$J$52)","v":6.9834287483983098E-2},null,null,null,{"$f":"(AC119+AC122+AC125+AC128+AC131+AC134+AC137+AC140+AC143+AC146+AC149+AC152+AC155+AC158+AC161+AC164+AC167+AC170+AC173+AC176+AC179+AC182+AC185+AC188)/(Resumo!$J$51-Resumo!$J$52)","v":7.737674544504311E-2},null,null,null,{"$f":"(AG119+AG122+AG125+AG128+AG131+AG134+AG137+AG140+AG143+AG146+AG149+AG152+AG155+AG158+AG161+AG164+AG167+AG170+AG173+AG176+AG179+AG182+AG185+AG188)/(Resumo!$J$51-Resumo!$J$52)","v":7.2748814019803806E-2},null,null,null,{"$f":"(AK119+AK122+AK125+AK128+AK131+AK134+AK137+AK140+AK143+AK146+AK149+AK152+AK155+AK158+AK161+AK164+AK167+AK170+AK173+AK176+AK179+AK182+AK185+AK188)/(Resumo!$J$51-Resumo!$J$52)","v":7.7701294199735482E-2},null,null,null,{"$f":"(AO119+AO122+AO125+AO128+AO131+AO134+AO137+AO140+AO143+AO146+AO149+AO152+AO155+AO158+AO161+AO164+AO167+AO170+AO173+AO176+AO179+AO182+AO185+AO188)/(Resumo!$J$51-Resumo!$J$52)","v":7.6364863672367278E-2},null,null,null,{"$f":"(AS119+AS122+AS125+AS128+AS131+AS134+AS137+AS140+AS143+AS146+AS149+AS152+AS155+AS158+AS161+AS164+AS167+AS170+AS173+AS176+AS179+AS182+AS185+AS188)/(Resumo!$J$51-Resumo!$J$52)","v":7.6364863672367278E-2},null,null,null,{"$f":"(AW119+AW122+AW125+AW128+AW131+AW134+AW137+AW140+AW143+AW146+AW149+AW152+AW155+AW158+AW161+AW164+AW167+AW170+AW173+AW176+AW179+AW182+AW185+AW188)/(Resumo!$J$51-Resumo!$J$52)","v":7.6364863672367278E-2},null,null,null,{"$f":"(BA119+BA122+BA125+BA128+BA131+BA134+BA137+BA140+BA143+BA146+BA149+BA152+BA155+BA158+BA161+BA164+BA167+BA170+BA173+BA176+BA179+BA182+BA185+BA188)/(Resumo!$J$51-Resumo!$J$52)","v":5.4272987046574114E-2},null,null,null,{"$f":"(BE119+BE122+BE125+BE128+BE131+BE134+BE137+BE140+BE143+BE146+BE149+BE152+BE155+BE158+BE161+BE164+BE167+BE170+BE173+BE176+BE179+BE182+BE185+BE188)/(Resumo!$J$51-Resumo!$J$52)","v":5.4272987046574114E-2},null,null,null,{"$f":"(BI119+BI122+BI125+BI128+BI131+BI134+BI137+BI140+BI143+BI146+BI149+BI152+BI155+BI158+BI161+BI164+BI167+BI170+BI173+BI176+BI179+BI182+BI185+BI188)/(Resumo!$J$51-Resumo!$J$52)","v":5.6520597360618999E-2},null,null,null,{"$f":"(BM119+BM122+BM125+BM128+BM131+BM134+BM137+BM140+BM143+BM146+BM149+BM152+BM155+BM158+BM161+BM164+BM167+BM170+BM173+BM176+BM179+BM182+BM185+BM188)/(Resumo!$J$51-Resumo!$J$52)","v":4.6974573066699284E-2},null,null,null,{"$f":"(BQ119+BQ122+BQ125+BQ128+BQ131+BQ134+BQ137+BQ140+BQ143+BQ146+BQ149+BQ152+BQ155+BQ158+BQ161+BQ164+BQ167+BQ170+BQ173+BQ176+BQ179+BQ182+BQ185+BQ188)/(Resumo!$J$51-Resumo!$J$52)","v":2.6498933481461026E-2},null,null,null,{"$f":"(BU119+BU122+BU125+BU128+BU131+BU134+BU137+BU140+BU143+BU146+BU149+BU152+BU155+BU158+BU161+BU164+BU167+BU170+BU173+BU176+BU179+BU182+BU185+BU188)/(Resumo!$J$51-Resumo!$J$52)","v":2.4159135910879429E-2},null,null,null,{"$f":"(BY119+BY122+BY125+BY128+BY131+BY134+BY137+BY140+BY143+BY146+BY149+BY152+BY155+BY158+BY161+BY164+BY167+BY170+BY173+BY176+BY179+BY182+BY185+BY188)/(Resumo!$J$51-Resumo!$J$52)","v":2.7189243936019708E-2},null,null,null,{"$f":"(CC119+CC122+CC125+CC128+CC131+CC134+CC137+CC140+CC143+CC146+CC149+CC152+CC155+CC158+CC161+CC164+CC167+CC170+CC173+CC176+CC179+CC182+CC185+CC188)/(Resumo!$J$51-Resumo!$J$52)","v":1.1778422267319934E-2},null,null,null,{"$f":"(CG119+CG122+CG125+CG128+CG131+CG134+CG137+CG140+CG143+CG146+CG149+CG152+CG155+CG158+CG161+CG164+CG167+CG170+CG173+CG176+CG179+CG182+CG185+CG188)/(Resumo!$J$51-Resumo!$J$52)","v":4.790899077404711E-2},null,null,null,{"$f":"(CK119+CK122+CK125+CK128+CK131+CK134+CK137+CK140+CK143+CK146+CK149+CK152+CK155+CK158+CK161+CK164+CK167+CK170+CK173+CK176+CK179+CK182+CK185+CK188)/(Resumo!$J$51-Resumo!$J$52)","v":0},null,null,null,{"$f":"(CO119+CO122+CO125+CO128+CO131+CO134+CO137+CO140+CO143+CO146+CO149+CO152+CO155+CO158+CO161+CO164+CO167+CO170+CO173+CO176+CO179+CO182+CO185+CO188)/(Resumo!$J$51-Resumo!$J$52)","v":0},null,null,null,{"$f":"(CS119+CS122+CS125+CS128+CS131+CS134+CS137+CS140+CS143+CS146+CS149+CS152+CS155+CS158+CS161+CS164+CS167+CS170+CS173+CS176+CS179+CS182+CS185+CS188)/(Resumo!$J$51-Resumo!$J$52)","v":0},null,null,null,{"$f":"SUM(E117:CV117)","v":0.99999999999999989},{"$f":"CW117=100%","v":true}]
[{"$f":"LEFT(A115,1)+1&\".\"","v":"2."},{"$f":"VLOOKUP(A118,Resumo!$C$51:$K$77,2,FALSE)","v":"SERVIÇOS INICIAIS"},{"$f":"Resumo!J53","v":14810661.750669185},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C118*E120","v":2115808.8215241693},null,null,null,{"$f":"$C118*I120","v":2115808.8215241693},null,null,null,{"$f":"$C118*M120","v":2115808.8215241693},null,null,null,{"$f":"$C118*Q120","v":2115808.8215241693},null,null,null,{"$f":"$C118*U120","v":2115808.8215241693},null,null,null,{"$f":"$C118*Y120","v":2115808.8215241693},null,null,null,{"$f":"$C118*AC120","v":2115808.8215241693},null,null,null,{"$f":"$C118*AG120","v":0},null,null,null,{"$f":"$C118*AK120","v":0},null,null,null,{"$f":"$C118*AO120","v":0},null,null,null,{"$f":"$C118*AS120","v":0},null,null,null,{"$f":"$C118*AW120","v":0},null,null,null,{"$f":"$C118*BA120","v":0},null,null,null,{"$f":"$C118*BE120","v":0},null,null,null,{"$f":"$C118*BI120","v":0},null,null,null,{"$f":"$C118*BM120","v":0},null,null,null,{"$f":"$C118*BQ120","v":0},null,null,null,{"$f":"$C118*BU120","v":0},null,null,null,{"$f":"$C118*BY120","v":0},null,null,null,{"$f":"$C118*CC120","v":0},null,null,null,{"$f":"$C118*CG120","v":0},null,null,null,{"$f":"$C118*CK120","v":0},null,null,null,{"$f":"$C118*CO120","v":0},null,null,null,{"$f":"$C118*CS120","v":0},null,null,null,{"$f":"SUM(E119:CV119)","v":14810661.750669185},{"$f":"CW119=C118","v":true}]
[null,null,null," %",{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,{"$f":"1/7","v":0.14285714285714285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E120:CV120)","v":0.99999999999999978},{"$f":"CW120=100%","v":true}]
[{"$f":"LEFT(A118,1)+1&\".\"","v":"3."},{"$f":"VLOOKUP(A121,Resumo!$C$51:$K$77,2,FALSE)","v":"MOVIMENTAÇÃO DE TERRA"},{"$f":"Resumo!J54","v":4755303.2345909653},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C121*E123","v":0},null,null,null,{"$f":"$C121*I123","v":0},null,null,null,{"$f":"$C121*M123","v":0},null,null,null,{"$f":"$C121*Q123","v":951060.64691819309},null,null,null,{"$f":"$C121*U123","v":951060.64691819309},null,null,null,{"$f":"$C121*Y123","v":951060.64691819309},null,null,null,{"$f":"$C121*AC123","v":951060.64691819309},null,null,null,{"$f":"$C121*AG123","v":951060.64691819309},null,null,null,{"$f":"$C121*AK123","v":0},null,null,null,{"$f":"$C121*AO123","v":0},null,null,null,{"$f":"$C121*AS123","v":0},null,null,null,{"$f":"$C121*AW123","v":0},null,null,null,{"$f":"$C121*BA123","v":0},null,null,null,{"$f":"$C121*BE123","v":0},null,null,null,{"$f":"$C121*BI123","v":0},null,null,null,{"$f":"$C121*BM123","v":0},null,null,null,{"$f":"$C121*BQ123","v":0},null,null,null,{"$f":"$C121*BU123","v":0},null,null,null,{"$f":"$C121*BY123","v":0},null,null,null,{"$f":"$C121*CC123","v":0},null,null,null,{"$f":"$C121*CG123","v":0},null,null,null,{"$f":"$C121*CK123","v":0},null,null,null,{"$f":"$C121*CO123","v":0},null,null,null,{"$f":"$C121*CS123","v":0},null,null,null,{"$f":"SUM(E122:CV122)","v":4755303.2345909653},{"$f":"CW122=C121","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E123:CV123)","v":1},{"$f":"CW123=100%","v":true}]
[{"$f":"LEFT(A121,1)+1&\".\"","v":"4."},{"$f":"VLOOKUP(A124,Resumo!$C$51:$K$77,2,FALSE)","v":"INFRAESTRUTURA"},{"$f":"Resumo!J55","v":14106753.910677614},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C124*E126","v":0},null,null,null,{"$f":"$C124*I126","v":0},null,null,null,{"$f":"$C124*M126","v":0},null,null,null,{"$f":"$C124*Q126","v":0},null,null,null,{"$f":"$C124*U126","v":2821350.7821355229},null,null,null,{"$f":"$C124*Y126","v":2821350.7821355229},null,null,null,{"$f":"$C124*AC126","v":2821350.7821355229},null,null,null,{"$f":"$C124*AG126","v":2821350.7821355229},null,null,null,{"$f":"$C124*AK126","v":2821350.7821355229},null,null,null,{"$f":"$C124*AO126","v":0},null,null,null,{"$f":"$C124*AS126","v":0},null,null,null,{"$f":"$C124*AW126","v":0},null,null,null,{"$f":"$C124*BA126","v":0},null,null,null,{"$f":"$C124*BE126","v":0},null,null,null,{"$f":"$C124*BI126","v":0},null,null,null,{"$f":"$C124*BM126","v":0},null,null,null,{"$f":"$C124*BQ126","v":0},null,null,null,0,null,null,null,{"$f":"$C124*BY126","v":0},null,null,null,{"$f":"$C124*CC126","v":0},null,null,null,{"$f":"$C124*CG126","v":0},null,null,null,{"$f":"$C124*CK126","v":0},null,null,null,{"$f":"$C124*CO126","v":0},null,null,null,{"$f":"$C124*CS126","v":0},null,null,null,{"$f":"SUM(E125:CV125)","v":14106753.910677616},{"$f":"CW125=C124","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E126:CV126)","v":1},{"$f":"CW126=100%","v":true}]
[{"$f":"LEFT(A124,1)+1&\".\"","v":"5."},{"$f":"VLOOKUP(A127,Resumo!$C$51:$K$77,2,FALSE)","v":"SUPRAESTRUTURA"},{"$f":"Resumo!J56","v":35270015.373593301},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C127*E129","v":0},null,null,null,{"$f":"$C127*I129","v":0},null,null,null,{"$f":"$C127*M129","v":0},null,null,null,{"$f":"$C127*Q129","v":0},null,null,null,{"$f":"$C127*U129","v":4408751.9216991626},null,null,null,{"$f":"$C127*Y129","v":4408751.9216991626},null,null,null,{"$f":"$C127*AC129","v":4408751.9216991626},null,null,null,{"$f":"$C127*AG129","v":4408751.9216991626},null,null,null,{"$f":"$C127*AK129","v":4408751.9216991626},null,null,null,{"$f":"$C127*AO129","v":4408751.9216991626},null,null,null,{"$f":"$C127*AS129","v":4408751.9216991626},null,null,null,{"$f":"$C127*AW129","v":4408751.9216991626},null,null,null,{"$f":"$C127*BA129","v":0},null,null,null,{"$f":"$C127*BE129","v":0},null,null,null,{"$f":"$C127*BI129","v":0},null,null,null,{"$f":"$C127*BM129","v":0},null,null,null,{"$f":"$C127*BQ129","v":0},null,null,null,{"$f":"$C127*BU129","v":0},null,null,null,{"$f":"$C127*BY129","v":0},null,null,null,{"$f":"$C127*CC129","v":0},null,null,null,{"$f":"$C127*CG129","v":0},null,null,null,{"$f":"$C127*CK129","v":0},null,null,null,{"$f":"$C127*CO129","v":0},null,null,null,{"$f":"$C127*CS129","v":0},null,null,null,{"$f":"SUM(E128:CV128)","v":35270015.373593301},{"$f":"CW128=C127","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E129:CV129)","v":1},{"$f":"CW129=100%","v":true}]
[{"$f":"LEFT(A127,1)+1&\".\"","v":"6."},{"$f":"VLOOKUP(A130,Resumo!$C$51:$K$77,2,FALSE)","v":"COBERTURA"},{"$f":"Resumo!J57","v":515314.28077068913},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C130*E132","v":0},null,null,null,{"$f":"$C130*I132","v":0},null,null,null,{"$f":"$C130*M132","v":0},null,null,null,{"$f":"$C130*Q132","v":0},null,null,null,{"$f":"$C130*U132","v":0},null,null,null,{"$f":"$C130*Y132","v":0},null,null,null,{"$f":"$C130*AC132","v":0},null,null,null,{"$f":"$C130*AG132","v":0},null,null,null,{"$f":"$C130*AK132","v":0},null,null,null,{"$f":"$C130*AO132","v":0},null,null,null,{"$f":"$C130*AS132","v":0},null,null,null,{"$f":"$C130*AW132","v":0},null,null,null,{"$f":"$C130*BA132","v":171771.42692356303},null,null,null,{"$f":"$C130*BE132","v":171771.42692356303},null,null,null,{"$f":"$C130*BI132","v":171771.42692356303},null,null,null,{"$f":"$C130*BM132","v":0},null,null,null,{"$f":"$C130*BQ132","v":0},null,null,null,{"$f":"$C130*BU132","v":0},null,null,null,{"$f":"$C130*BY132","v":0},null,null,null,{"$f":"$C130*CC132","v":0},null,null,null,{"$f":"$C130*CG132","v":0},null,null,null,{"$f":"$C130*CK132","v":0},null,null,null,{"$f":"$C130*CO132","v":0},null,null,null,{"$f":"$C130*CS132","v":0},null,null,null,{"$f":"SUM(E131:CV131)","v":515314.28077068913},{"$f":"CW131=C130","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E132:CV132)","v":1},{"$f":"CW132=100%","v":true}]
[{"$f":"LEFT(A130,1)+1&\".\"","v":"7."},{"$f":"VLOOKUP(A133,Resumo!$C$51:$K$77,2,FALSE)","v":"IMPERMEABILIZAÇÃO"},{"$f":"Resumo!J58","v":2103315.5672451947},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C133*E135","v":0},null,null,null,{"$f":"$C133*I135","v":0},null,null,null,{"$f":"$C133*M135","v":0},null,null,null,{"$f":"$C133*Q135","v":0},null,null,null,{"$f":"$C133*U135","v":0},null,null,null,{"$f":"$C133*Y135","v":0},null,null,null,{"$f":"$C133*AC135","v":0},null,null,null,{"$f":"$C133*AG135","v":0},null,null,null,{"$f":"$C133*AK135","v":0},null,null,null,{"$f":"$C133*AO135","v":0},null,null,null,{"$f":"$C133*AS135","v":0},null,null,null,{"$f":"$C133*AW135","v":0},null,null,null,{"$f":"$C133*BA135","v":701105.18908173149},null,null,null,{"$f":"$C133*BE135","v":701105.18908173149},null,null,null,{"$f":"$C133*BI135","v":701105.18908173149},null,null,null,{"$f":"$C133*BM135","v":0},null,null,null,{"$f":"$C133*BQ135","v":0},null,null,null,{"$f":"$C133*BU135","v":0},null,null,null,{"$f":"$C133*BY135","v":0},null,null,null,{"$f":"$C133*CC135","v":0},null,null,null,{"$f":"$C133*CG135","v":0},null,null,null,{"$f":"$C133*CK135","v":0},null,null,null,{"$f":"$C133*CO135","v":0},null,null,null,{"$f":"$C133*CS135","v":0},null,null,null,{"$f":"SUM(E134:CV134)","v":2103315.5672451947},{"$f":"CW134=C133","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E135:CV135)","v":1},{"$f":"CW135=100%","v":true}]
[{"$f":"LEFT(A133,1)+1&\".\"","v":"8."},{"$f":"VLOOKUP(A136,Resumo!$C$51:$K$77,2,FALSE)","v":"PAREDES E PAINÉIS"},{"$f":"Resumo!J59","v":8337806.922611759},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C136*E138","v":0},null,null,null,{"$f":"$C136*I138","v":0},null,null,null,{"$f":"$C136*M138","v":0},null,null,null,{"$f":"$C136*Q138","v":0},null,null,null,{"$f":"$C136*U138","v":0},null,null,null,{"$f":"$C136*Y138","v":833780.69226117595},null,null,null,{"$f":"$C136*AC138","v":833780.69226117595},null,null,null,{"$f":"$C136*AG138","v":833780.69226117595},null,null,null,{"$f":"$C136*AK138","v":833780.69226117595},null,null,null,{"$f":"$C136*AO138","v":833780.69226117595},null,null,null,{"$f":"$C136*AS138","v":833780.69226117595},null,null,null,{"$f":"$C136*AW138","v":833780.69226117595},null,null,null,{"$f":"$C136*BA138","v":833780.69226117595},null,null,null,{"$f":"$C136*BE138","v":833780.69226117595},null,null,null,{"$f":"$C136*BI138","v":833780.69226117595},null,null,null,{"$f":"$C136*BM138","v":0},null,null,null,{"$f":"$C136*BQ138","v":0},null,null,null,{"$f":"$C136*BU138","v":0},null,null,null,{"$f":"$C136*BY138","v":0},null,null,null,{"$f":"$C136*CC138","v":0},null,null,null,{"$f":"$C136*CG138","v":0},null,null,null,{"$f":"$C136*CK138","v":0},null,null,null,{"$f":"$C136*CO138","v":0},null,null,null,{"$f":"$C136*CS138","v":0},null,null,null,{"$f":"SUM(E137:CV137)","v":8337806.9226117609},{"$f":"CW137=C136","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E138:CV138)","v":0.99999999999999989},{"$f":"CW138=100%","v":true}]
[{"$f":"LEFT(A136,1)+1&\".\"","v":"9."},{"$f":"VLOOKUP(A139,Resumo!$C$51:$K$77,2,FALSE)","v":"ESQUADRIAS"},{"$f":"Resumo!J60","v":12021778.782375772},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C139*E141","v":0},null,null,null,{"$f":"$C139*I141","v":0},null,null,null,{"$f":"$C139*M141","v":0},null,null,null,{"$f":"$C139*Q141","v":0},null,null,null,{"$f":"$C139*U141","v":0},null,null,null,{"$f":"$C139*Y141","v":0},null,null,null,{"$f":"$C139*AC141","v":1202177.8782375772},null,null,null,{"$f":"$C139*AG141","v":1202177.8782375772},null,null,null,{"$f":"$C139*AK141","v":1202177.8782375772},null,null,null,{"$f":"$C139*AO141","v":1202177.8782375772},null,null,null,{"$f":"$C139*AS141","v":1202177.8782375772},null,null,null,{"$f":"$C139*AW141","v":1202177.8782375772},null,null,null,{"$f":"$C139*BA141","v":1202177.8782375772},null,null,null,{"$f":"$C139*BE141","v":1202177.8782375772},null,null,null,{"$f":"$C139*BI141","v":1202177.8782375772},null,null,null,{"$f":"$C139*BM141","v":1202177.8782375772},null,null,null,{"$f":"$C139*BQ141","v":0},null,null,null,{"$f":"$C139*BU141","v":0},null,null,null,{"$f":"$C139*BY141","v":0},null,null,null,{"$f":"$C139*CC141","v":0},null,null,null,{"$f":"$C139*CG141","v":0},null,null,null,{"$f":"$C139*CK141","v":0},null,null,null,{"$f":"$C139*CO141","v":0},null,null,null,{"$f":"$C139*CS141","v":0},null,null,null,{"$f":"SUM(E140:CV140)","v":12021778.782375772},{"$f":"CW140=C139","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,null,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E141:CV141)","v":0.99999999999999989},{"$f":"CW141=100%","v":true}]
[{"$f":"LEFT(A139,1)+1&\".\"","v":"10."},{"$f":"VLOOKUP(A142,Resumo!$C$51:$K$77,2,FALSE)","v":"REVESTIMENTO DE FORRO"},{"$f":"Resumo!J61","v":2140717.4807188036},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C142*E144","v":0},null,null,null,{"$f":"$C142*I144","v":0},null,null,null,{"$f":"$C142*M144","v":0},null,null,null,{"$f":"$C142*Q144","v":0},null,null,null,{"$f":"$C142*U144","v":0},null,null,null,{"$f":"$C142*Y144","v":0},null,null,null,{"$f":"$C142*AC144","v":0},null,null,null,{"$f":"$C142*AG144","v":0},null,null,null,{"$f":"$C142*AK144","v":267589.68508985045},null,null,null,{"$f":"$C142*AO144","v":267589.68508985045},null,null,null,{"$f":"$C142*AS144","v":267589.68508985045},null,null,null,{"$f":"$C142*AW144","v":267589.68508985045},null,null,null,{"$f":"$C142*BA144","v":267589.68508985045},null,null,null,{"$f":"$C142*BE144","v":267589.68508985045},null,null,null,{"$f":"$C142*BI144","v":267589.68508985045},null,null,null,{"$f":"$C142*BM144","v":267589.68508985045},null,null,null,{"$f":"$C142*BQ144","v":0},null,null,null,{"$f":"$C142*BU144","v":0},null,null,null,{"$f":"$C142*BY144","v":0},null,null,null,{"$f":"$C142*CC144","v":0},null,null,null,{"$f":"$C142*CG144","v":0},null,null,null,{"$f":"$C142*CK144","v":0},null,null,null,{"$f":"$C142*CO144","v":0},null,null,null,{"$f":"$C142*CS144","v":0},null,null,null,{"$f":"SUM(E143:CV143)","v":2140717.4807188031},{"$f":"CW143=C142","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E144:CV144)","v":1},{"$f":"CW144=100%","v":true}]
[{"$f":"LEFT(A142,2)+1&\".\"","v":"11."},{"$f":"VLOOKUP(A145,Resumo!$C$51:$K$77,2,FALSE)","v":"REVESTIMENTO DE PAREDE"},{"$f":"Resumo!J62","v":11782698.074576437},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C145*E147","v":0},null,null,null,{"$f":"$C145*I147","v":0},null,null,null,{"$f":"$C145*M147","v":0},null,null,null,{"$f":"$C145*Q147","v":0},null,null,null,{"$f":"$C145*U147","v":0},null,null,null,{"$f":"$C145*Y147","v":0},null,null,null,{"$f":"$C145*AC147","v":0},null,null,null,{"$f":"$C145*AG147","v":0},null,null,null,{"$f":"$C145*AK147","v":1472837.2593220547},null,null,null,{"$f":"$C145*AO147","v":1472837.2593220547},null,null,null,{"$f":"$C145*AS147","v":1472837.2593220547},null,null,null,{"$f":"$C145*AW147","v":1472837.2593220547},null,null,null,{"$f":"$C145*BA147","v":1472837.2593220547},null,null,null,{"$f":"$C145*BE147","v":1472837.2593220547},null,null,null,{"$f":"$C145*BI147","v":1472837.2593220547},null,null,null,{"$f":"$C145*BM147","v":1472837.2593220547},null,null,null,{"$f":"$C145*BQ147","v":0},null,null,null,{"$f":"$C145*BU147","v":0},null,null,null,{"$f":"$C145*BY147","v":0},null,null,null,{"$f":"$C145*CC147","v":0},null,null,null,{"$f":"$C145*CG147","v":0},null,null,null,{"$f":"$C145*CK147","v":0},null,null,null,{"$f":"$C145*CO147","v":0},null,null,null,{"$f":"$C145*CS147","v":0},null,null,null,{"$f":"SUM(E146:CV146)","v":11782698.074576437},{"$f":"CW146=C145","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,{"$f":"1/8","v":0.125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E147:CV147)","v":1},{"$f":"CW147=100%","v":true}]
[{"$f":"LEFT(A145,2)+1&\".\"","v":"12."},{"$f":"VLOOKUP(A148,Resumo!$C$51:$K$77,2,FALSE)","v":"REVESTIMENTO DE PISO"},{"$f":"Resumo!J63","v":12403545.536489425},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C148*E150","v":0},null,null,null,{"$f":"$C148*I150","v":0},null,null,null,{"$f":"$C148*M150","v":0},null,null,null,{"$f":"$C148*Q150","v":0},null,null,null,{"$f":"$C148*U150","v":0},null,null,null,{"$f":"$C148*Y150","v":0},null,null,null,{"$f":"$C148*AC150","v":0},null,null,null,{"$f":"$C148*AG150","v":1378171.7262766028},null,null,null,{"$f":"$C148*AK150","v":1378171.7262766028},null,null,null,{"$f":"$C148*AO150","v":1378171.7262766028},null,null,null,{"$f":"$C148*AS150","v":1378171.7262766028},null,null,null,{"$f":"$C148*AW150","v":1378171.7262766028},null,null,null,{"$f":"$C148*BA150","v":1378171.7262766028},null,null,null,{"$f":"$C148*BE150","v":1378171.7262766028},null,null,null,{"$f":"$C148*BI150","v":1378171.7262766028},null,null,null,{"$f":"$C148*BM150","v":1378171.7262766028},null,null,null,{"$f":"$C148*BQ150","v":0},null,null,null,{"$f":"$C148*BU150","v":0},null,null,null,{"$f":"$C148*BY150","v":0},null,null,null,{"$f":"$C148*CC150","v":0},null,null,null,{"$f":"$C148*CG150","v":0},null,null,null,{"$f":"$C148*CK150","v":0},null,null,null,{"$f":"$C148*CO150","v":0},null,null,null,{"$f":"$C148*CS150","v":0},null,null,null,{"$f":"SUM(E149:CV149)","v":12403545.536489425},{"$f":"CW149=C148","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,{"$f":"1/9","v":0.1111111111111111},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E150:CV150)","v":1.0000000000000002},{"$f":"CW150=100%","v":true}]
[{"$f":"LEFT(A148,2)+1&\".\"","v":"13."},{"$f":"VLOOKUP(A151,Resumo!$C$51:$K$77,2,FALSE)","v":"REVESTIMENTO ESCADA"},{"$f":"Resumo!J64","v":29387.099281430812},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C151*E153","v":0},null,null,null,{"$f":"$C151*I153","v":0},null,null,null,{"$f":"$C151*M153","v":0},null,null,null,{"$f":"$C151*Q153","v":0},null,null,null,{"$f":"$C151*U153","v":0},null,null,null,{"$f":"$C151*Y153","v":0},null,null,null,{"$f":"$C151*AC153","v":0},null,null,null,{"$f":"$C151*AG153","v":0},null,null,null,{"$f":"$C151*AK153","v":0},null,null,null,{"$f":"$C151*AO153","v":0},null,null,null,{"$f":"$C151*AS153","v":0},null,null,null,{"$f":"$C151*AW153","v":0},null,null,null,{"$f":"$C151*BA153","v":14693.549640715406},null,null,null,{"$f":"$C151*BE153","v":14693.549640715406},null,null,null,{"$f":"$C151*BI153","v":0},null,null,null,{"$f":"$C151*BM153","v":0},null,null,null,{"$f":"$C151*BQ153","v":0},null,null,null,{"$f":"$C151*BU153","v":0},null,null,null,{"$f":"$C151*BY153","v":0},null,null,null,{"$f":"$C151*CC153","v":0},null,null,null,{"$f":"$C151*CG153","v":0},null,null,null,{"$f":"$C151*CK153","v":0},null,null,null,{"$f":"$C151*CO153","v":0},null,null,null,{"$f":"$C151*CS153","v":0},null,null,null,{"$f":"SUM(E152:CV152)","v":29387.099281430812},{"$f":"CW152=C151","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E153:CV153)","v":1},{"$f":"CW153=100%","v":true}]
[{"$f":"LEFT(A151,2)+1&\".\"","v":"14."},{"$f":"VLOOKUP(A154,Resumo!$C$51:$K$77,2,FALSE)","v":"GUARDA-CORPO/CORRIMÃO"},{"$f":"Resumo!J65","v":1118807.5134509215},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C154*E156","v":0},null,null,null,{"$f":"$C154*I156","v":0},null,null,null,{"$f":"$C154*M156","v":0},null,null,null,{"$f":"$C154*Q156","v":0},null,null,null,{"$f":"$C154*U156","v":0},null,null,null,{"$f":"$C154*Y156","v":0},null,null,null,{"$f":"$C154*AC156","v":0},null,null,null,{"$f":"$C154*AG156","v":0},null,null,null,{"$f":"$C154*AK156","v":0},null,null,null,{"$f":"$C154*AO156","v":0},null,null,null,{"$f":"$C154*AS156","v":0},null,null,null,{"$f":"$C154*AW156","v":0},null,null,null,{"$f":"$C154*BA156","v":0},null,null,null,{"$f":"$C154*BE156","v":0},null,null,null,{"$f":"$C154*BI156","v":372935.8378169738},null,null,null,{"$f":"$C154*BM156","v":372935.8378169738},null,null,null,{"$f":"$C154*BQ156","v":372935.8378169738},null,null,null,{"$f":"$C154*BU156","v":0},null,null,null,{"$f":"$C154*BY156","v":0},null,null,null,{"$f":"$C154*CC156","v":0},null,null,null,{"$f":"$C154*CG156","v":0},null,null,null,{"$f":"$C154*CK156","v":0},null,null,null,{"$f":"$C154*CO156","v":0},null,null,null,{"$f":"$C154*CS156","v":0},null,null,null,{"$f":"SUM(E155:CV155)","v":1118807.5134509215},{"$f":"CW155=C154","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E156:CV156)","v":1},{"$f":"CW156=100%","v":true}]
[{"$f":"LEFT(A154,2)+1&\".\"","v":"15."},{"$f":"VLOOKUP(A157,Resumo!$C$51:$K$77,2,FALSE)","v":"INSTALAÇÕES"},{"$f":"Resumo!J66","v":26083396.889218681},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C157*E159","v":0},null,null,null,{"$f":"$C157*I159","v":0},null,null,null,{"$f":"$C157*M159","v":0},null,null,null,{"$f":"$C157*Q159","v":0},null,null,null,{"$f":"$C157*U159","v":0},null,null,null,{"$f":"$C157*Y159","v":0},null,null,null,{"$f":"$C157*AC159","v":0},null,null,null,{"$f":"$C157*AG159","v":0},null,null,null,{"$f":"$C157*AK159","v":0},null,null,null,{"$f":"$C157*AO159","v":2608339.6889218683},null,null,null,{"$f":"$C157*AS159","v":2608339.6889218683},null,null,null,{"$f":"$C157*AW159","v":2608339.6889218683},null,null,null,{"$f":"$C157*BA159","v":2608339.6889218683},null,null,null,{"$f":"$C157*BE159","v":2608339.6889218683},null,null,null,{"$f":"$C157*BI159","v":2608339.6889218683},null,null,null,{"$f":"$C157*BM159","v":2608339.6889218683},null,null,null,{"$f":"$C157*BQ159","v":2608339.6889218683},null,null,null,{"$f":"$C157*BU159","v":2608339.6889218683},null,null,null,{"$f":"$C157*BY159","v":2608339.6889218683},null,null,null,{"$f":"$C157*CC159","v":0},null,null,null,{"$f":"$C157*CG159","v":0},null,null,null,{"$f":"$C157*CK159","v":0},null,null,null,{"$f":"$C157*CO159","v":0},null,null,null,{"$f":"$C157*CS159","v":0},null,null,null,{"$f":"SUM(E158:CV158)","v":26083396.889218684},{"$f":"CW158=C157","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,{"$f":"1/10","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E159:CV159)","v":0.99999999999999989},{"$f":"CW159=100%","v":true}]
[{"$f":"LEFT(A157,2)+1&\".\"","v":"16."},{"$f":"VLOOKUP(A160,Resumo!$C$51:$K$77,2,FALSE)","v":"ELEVADORES"},{"$f":"Resumo!J67","v":4726198.6709297718},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C160*E162","v":0},null,null,null,{"$f":"$C160*I162","v":0},null,null,null,{"$f":"$C160*M162","v":0},null,null,null,{"$f":"$C160*Q162","v":0},null,null,null,{"$f":"$C160*U162","v":0},null,null,null,{"$f":"$C160*Y162","v":0},null,null,null,{"$f":"$C160*AC162","v":0},null,null,null,{"$f":"$C160*AG162","v":0},null,null,null,{"$f":"$C160*AK162","v":0},null,null,null,{"$f":"$C160*AO162","v":0},null,null,null,{"$f":"$C160*AS162","v":0},null,null,null,{"$f":"$C160*AW162","v":0},null,null,null,{"$f":"$C160*BA162","v":0},null,null,null,{"$f":"$C160*BE162","v":0},null,null,null,{"$f":"$C160*BI162","v":0},null,null,null,{"$f":"$C160*BM162","v":0},null,null,null,{"$f":"$C160*BQ162","v":0},null,null,null,{"$f":"$C160*BU162","v":0},null,null,null,{"$f":"$C160*BY162","v":0},null,null,null,{"$f":"$C160*CC162","v":0},null,null,null,{"$f":"$C160*CG162","v":4726198.6709297718},null,null,null,{"$f":"$C160*CK162","v":0},null,null,null,{"$f":"$C160*CO162","v":0},null,null,null,{"$f":"$C160*CS162","v":0},null,null,null,{"$f":"SUM(E161:CV161)","v":4726198.6709297718},{"$f":"CW161=C160","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E162:CV162)","v":1},{"$f":"CW162=100%","v":true}]
[{"$f":"LEFT(A160,2)+1&\".\"","v":"17."},{"$f":"VLOOKUP(A163,Resumo!$C$51:$K$77,2,FALSE)","v":"HELIPONTO"},{"$f":"Resumo!J68","v":557205.49175718182},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C163*E165","v":0},null,null,null,{"$f":"$C163*I165","v":0},null,null,null,{"$f":"$C163*M165","v":0},null,null,null,{"$f":"$C163*Q165","v":0},null,null,null,{"$f":"$C163*U165","v":0},null,null,null,{"$f":"$C163*Y165","v":0},null,null,null,{"$f":"$C163*AC165","v":0},null,null,null,{"$f":"$C163*AG165","v":0},null,null,null,{"$f":"$C163*AK165","v":0},null,null,null,{"$f":"$C163*AO165","v":0},null,null,null,{"$f":"$C163*AS165","v":0},null,null,null,{"$f":"$C163*AW165","v":0},null,null,null,{"$f":"$C163*BA165","v":0},null,null,null,{"$f":"$C163*BE165","v":0},null,null,null,{"$f":"$C163*BI165","v":0},null,null,null,{"$f":"$C163*BM165","v":0},null,null,null,{"$f":"$C163*BQ165","v":0},null,null,null,{"$f":"$C163*BU165","v":0},null,null,null,{"$f":"$C163*BY165","v":0},null,null,null,{"$f":"$C163*CC165","v":278602.74587859091},null,null,null,{"$f":"$C163*CG165","v":278602.74587859091},null,null,null,{"$f":"$C163*CK165","v":0},null,null,null,{"$f":"$C163*CO165","v":0},null,null,null,{"$f":"$C163*CS165","v":0},null,null,null,{"$f":"SUM(E164:CV164)","v":557205.49175718182},{"$f":"CW164=C163","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E165:CV165)","v":1},{"$f":"CW165=100%","v":true}]
[{"$f":"LEFT(A163,2)+1&\".\"","v":"18."},{"$f":"VLOOKUP(A166,Resumo!$C$51:$K$77,2,FALSE)","v":"AUDITÓRIO"},{"$f":"Resumo!J69","v":5286018.5422559632},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C166*E168","v":0},null,null,null,{"$f":"$C166*I168","v":0},null,null,null,{"$f":"$C166*M168","v":0},null,null,null,{"$f":"$C166*Q168","v":0},null,null,null,{"$f":"$C166*U168","v":0},null,null,null,{"$f":"$C166*Y168","v":0},null,null,null,{"$f":"$C166*AC168","v":0},null,null,null,{"$f":"$C166*AG168","v":0},null,null,null,{"$f":"$C166*AK168","v":0},null,null,null,{"$f":"$C166*AO168","v":0},null,null,null,{"$f":"$C166*AS168","v":0},null,null,null,{"$f":"$C166*AW168","v":0},null,null,null,{"$f":"$C166*BA168","v":0},null,null,null,{"$f":"$C166*BE168","v":0},null,null,null,{"$f":"$C166*BI168","v":0},null,null,null,{"$f":"$C166*BM168","v":0},null,null,null,{"$f":"$C166*BQ168","v":1057203.7084511926},null,null,null,{"$f":"$C166*BU168","v":1057203.7084511926},null,null,null,{"$f":"$C166*BY168","v":1057203.7084511926},null,null,null,{"$f":"$C166*CC168","v":1057203.7084511926},null,null,null,{"$f":"$C166*CG168","v":1057203.7084511926},null,null,null,{"$f":"$C166*CK168","v":0},null,null,null,{"$f":"$C166*CO168","v":0},null,null,null,{"$f":"$C166*CS168","v":0},null,null,null,{"$f":"SUM(E167:CV167)","v":5286018.5422559632},{"$f":"CW167=C166","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,{"$f":"1/5","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E168:CV168)","v":1},{"$f":"CW168=100%","v":true}]
[{"$f":"LEFT(A166,2)+1&\".\"","v":"19."},{"$f":"VLOOKUP(A169,Resumo!$C$51:$K$77,2,FALSE)","v":"LOUÇAS/ BANCADAS/ METAIS/ ESPELHOS/ ACESSÓRIOS"},{"$f":"Resumo!J70","v":712797.58084941457},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C169*E171","v":0},null,null,null,{"$f":"$C169*I171","v":0},null,null,null,{"$f":"$C169*M171","v":0},null,null,null,{"$f":"$C169*Q171","v":0},null,null,null,{"$f":"$C169*U171","v":0},null,null,null,{"$f":"$C169*Y171","v":0},null,null,null,{"$f":"$C169*AC171","v":0},null,null,null,{"$f":"$C169*AG171","v":0},null,null,null,{"$f":"$C169*AK171","v":0},null,null,null,{"$f":"$C169*AO171","v":0},null,null,null,{"$f":"$C169*AS171","v":0},null,null,null,{"$f":"$C169*AW171","v":0},null,null,null,{"$f":"$C169*BA171","v":0},null,null,null,{"$f":"$C169*BE171","v":0},null,null,null,{"$f":"$C169*BI171","v":0},null,null,null,{"$f":"$C169*BM171","v":0},null,null,null,{"$f":"$C169*BQ171","v":0},null,null,null,{"$f":"$C169*BU171","v":0},null,null,null,{"$f":"$C169*BY171","v":0},null,null,null,{"$f":"$C169*CC171","v":356398.79042470729},null,null,null,{"$f":"$C169*CG171","v":356398.79042470729},null,null,null,{"$f":"$C169*CK171","v":0},null,null,null,{"$f":"$C169*CO171","v":0},null,null,null,{"$f":"$C169*CS171","v":0},null,null,null,{"$f":"SUM(E170:CV170)","v":712797.58084941457},{"$f":"CW170=C169","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/2","v":0.5},null,null,null,{"$f":"1/2","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E171:CV171)","v":1},{"$f":"CW171=100%","v":true}]
[{"$f":"LEFT(A169,2)+1&\".\"","v":"20."},{"$f":"VLOOKUP(A172,Resumo!$C$51:$K$77,2,FALSE)","v":"EQUIPAMENTOS E CONTROLE DE ACESSO"},{"$f":"Resumo!J71","v":482963.09443160001},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C172*E174","v":0},null,null,null,{"$f":"$C172*I174","v":0},null,null,null,{"$f":"$C172*M174","v":0},null,null,null,{"$f":"$C172*Q174","v":0},null,null,null,{"$f":"$C172*U174","v":0},null,null,null,{"$f":"$C172*Y174","v":0},null,null,null,{"$f":"$C172*AC174","v":0},null,null,null,{"$f":"$C172*AG174","v":0},null,null,null,{"$f":"$C172*AK174","v":0},null,null,null,{"$f":"$C172*AO174","v":0},null,null,null,{"$f":"$C172*AS174","v":0},null,null,null,{"$f":"$C172*AW174","v":0},null,null,null,{"$f":"$C172*BA174","v":0},null,null,null,{"$f":"$C172*BE174","v":0},null,null,null,{"$f":"$C172*BI174","v":0},null,null,null,{"$f":"$C172*BM174","v":0},null,null,null,{"$f":"$C172*BQ174","v":0},null,null,null,{"$f":"$C172*BU174","v":0},null,null,null,{"$f":"$C172*BY174","v":482963.09443160001},null,null,null,{"$f":"$C172*CC174","v":0},null,null,null,{"$f":"$C172*CG174","v":0},null,null,null,{"$f":"$C172*CK174","v":0},null,null,null,{"$f":"$C172*CO174","v":0},null,null,null,{"$f":"$C172*CS174","v":0},null,null,null,{"$f":"SUM(E173:CV173)","v":482963.09443160001},{"$f":"CW173=C172","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E174:CV174)","v":1},{"$f":"CW174=100%","v":true}]
[{"$f":"LEFT(A172,2)+1&\".\"","v":"21."},{"$f":"VLOOKUP(A175,Resumo!$C$51:$K$77,2,FALSE)","v":"PAISAGISMO"},{"$f":"Resumo!J72","v":358263.90103368502},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C175*E177","v":0},null,null,null,{"$f":"$C175*I177","v":0},null,null,null,{"$f":"$C175*M177","v":0},null,null,null,{"$f":"$C175*Q177","v":0},null,null,null,{"$f":"$C175*U177","v":0},null,null,null,{"$f":"$C175*Y177","v":0},null,null,null,{"$f":"$C175*AC177","v":0},null,null,null,{"$f":"$C175*AG177","v":0},null,null,null,{"$f":"$C175*AK177","v":0},null,null,null,{"$f":"$C175*AO177","v":0},null,null,null,{"$f":"$C175*AS177","v":0},null,null,null,{"$f":"$C175*AW177","v":0},null,null,null,{"$f":"$C175*BA177","v":0},null,null,null,{"$f":"$C175*BE177","v":0},null,null,null,{"$f":"$C175*BI177","v":0},null,null,null,{"$f":"$C175*BM177","v":0},null,null,null,{"$f":"$C175*BQ177","v":0},null,null,null,{"$f":"$C175*BU177","v":0},null,null,null,{"$f":"$C175*BY177","v":0},null,null,null,{"$f":"$C175*CC177","v":0},null,null,null,{"$f":"$C175*CG177","v":358263.90103368502},null,null,null,{"$f":"$C175*CK177","v":0},null,null,null,{"$f":"$C175*CO177","v":0},null,null,null,{"$f":"$C175*CS177","v":0},null,null,null,{"$f":"SUM(E176:CV176)","v":358263.90103368502},{"$f":"CW176=C175","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E177:CV177)","v":1},{"$f":"CW177=100%","v":true}]
[{"$f":"LEFT(A175,2)+1&\".\"","v":"22."},{"$f":"VLOOKUP(A178,Resumo!$C$51:$K$77,2,FALSE)","v":"COMUNICAÇÃO VISUAL"},{"$f":"Resumo!J73","v":123796.1702976696},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C178*E180","v":0},null,null,null,{"$f":"$C178*I180","v":0},null,null,null,{"$f":"$C178*M180","v":0},null,null,null,{"$f":"$C178*Q180","v":0},null,null,null,{"$f":"$C178*U180","v":0},null,null,null,{"$f":"$C178*Y180","v":0},null,null,null,{"$f":"$C178*AC180","v":0},null,null,null,{"$f":"$C178*AG180","v":0},null,null,null,{"$f":"$C178*AK180","v":0},null,null,null,{"$f":"$C178*AO180","v":0},null,null,null,{"$f":"$C178*AS180","v":0},null,null,null,{"$f":"$C178*AW180","v":0},null,null,null,{"$f":"$C178*BA180","v":0},null,null,null,{"$f":"$C178*BE180","v":0},null,null,null,{"$f":"$C178*BI180","v":0},null,null,null,{"$f":"$C178*BM180","v":0},null,null,null,{"$f":"$C178*BQ180","v":0},null,null,null,{"$f":"$C178*BU180","v":0},null,null,null,{"$f":"$C178*BY180","v":0},null,null,null,{"$f":"$C178*CC180","v":0},null,null,null,{"$f":"$C178*CG180","v":123796.1702976696},null,null,null,{"$f":"$C178*CK180","v":0},null,null,null,{"$f":"$C178*CO180","v":0},null,null,null,{"$f":"$C178*CS180","v":0},null,null,null,{"$f":"SUM(E179:CV179)","v":123796.1702976696},{"$f":"CW179=C178","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E180:CV180)","v":1},{"$f":"CW180=100%","v":true}]
[{"$f":"LEFT(A178,2)+1&\".\"","v":"23."},{"$f":"VLOOKUP(A181,Resumo!$C$51:$K$77,2,FALSE)","v":"MOBILIÁRIO"},{"$f":"Resumo!J74","v":1110809.0578504163},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C181*E183","v":0},null,null,null,{"$f":"$C181*I183","v":0},null,null,null,{"$f":"$C181*M183","v":0},null,null,null,{"$f":"$C181*Q183","v":0},null,null,null,{"$f":"$C181*U183","v":0},null,null,null,{"$f":"$C181*Y183","v":0},null,null,null,{"$f":"$C181*AC183","v":0},null,null,null,{"$f":"$C181*AG183","v":0},null,null,null,{"$f":"$C181*AK183","v":0},null,null,null,{"$f":"$C181*AO183","v":0},null,null,null,{"$f":"$C181*AS183","v":0},null,null,null,{"$f":"$C181*AW183","v":0},null,null,null,{"$f":"$C181*BA183","v":0},null,null,null,{"$f":"$C181*BE183","v":0},null,null,null,{"$f":"$C181*BI183","v":0},null,null,null,{"$f":"$C181*BM183","v":185134.84297506936},null,null,null,{"$f":"$C181*BQ183","v":185134.84297506936},null,null,null,{"$f":"$C181*BU183","v":185134.84297506936},null,null,null,{"$f":"$C181*BY183","v":185134.84297506936},null,null,null,{"$f":"$C181*CC183","v":185134.84297506936},null,null,null,{"$f":"$C181*CG183","v":185134.84297506936},null,null,null,{"$f":"$C181*CK183","v":0},null,null,null,{"$f":"$C181*CO183","v":0},null,null,null,{"$f":"$C181*CS183","v":0},null,null,null,{"$f":"SUM(E182:CV182)","v":1110809.0578504161},{"$f":"CW182=C181","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E183:CV183)","v":0.99999999999999989},{"$f":"CW183=100%","v":true}]
[{"$f":"LEFT(A181,2)+1&\".\"","v":"24."},{"$f":"VLOOKUP(A184,Resumo!$C$51:$K$77,2,FALSE)","v":"AS BUILT"},{"$f":"Resumo!J75","v":28826.984412535261},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C184*E186","v":0},null,null,null,{"$f":"$C184*I186","v":0},null,null,null,{"$f":"$C184*M186","v":0},null,null,null,{"$f":"$C184*Q186","v":0},null,null,null,{"$f":"$C184*U186","v":0},null,null,null,{"$f":"$C184*Y186","v":0},null,null,null,{"$f":"$C184*AC186","v":0},null,null,null,{"$f":"$C184*AG186","v":0},null,null,null,{"$f":"$C184*AK186","v":0},null,null,null,{"$f":"$C184*AO186","v":0},null,null,null,{"$f":"$C184*AS186","v":0},null,null,null,{"$f":"$C184*AW186","v":0},null,null,null,{"$f":"$C184*BA186","v":0},null,null,null,{"$f":"$C184*BE186","v":0},null,null,null,{"$f":"$C184*BI186","v":0},null,null,null,{"$f":"$C184*BM186","v":0},null,null,null,{"$f":"$C184*BQ186","v":0},null,null,null,{"$f":"$C184*BU186","v":0},null,null,null,{"$f":"$C184*BY186","v":0},null,null,null,{"$f":"$C184*CC186","v":0},null,null,null,{"$f":"$C184*CG186","v":28826.984412535261},null,null,null,{"$f":"$C184*CK186","v":0},null,null,null,{"$f":"$C184*CO186","v":0},null,null,null,{"$f":"$C184*CS186","v":0},null,null,null,{"$f":"SUM(E185:CV185)","v":28826.984412535261},{"$f":"CW185=C184","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E186:CV186)","v":1},{"$f":"CW186=100%","v":true}]
["25.",{"$f":"VLOOKUP(A187,Resumo!$C$51:$K$77,2,FALSE)","v":"SERVIÇOS FINAIS"},{"$f":"Resumo!J76","v":521696.14671318897},"DURAÇÃO"]
[null,null,null,"R$",{"$f":"$C187*E189","v":0},null,null,null,{"$f":"$C187*I189","v":0},null,null,null,{"$f":"$C187*M189","v":0},null,null,null,{"$f":"$C187*Q189","v":0},null,null,null,{"$f":"$C187*U189","v":0},null,null,null,{"$f":"$C187*Y189","v":0},null,null,null,{"$f":"$C187*AC189","v":0},null,null,null,{"$f":"$C187*AG189","v":0},null,null,null,{"$f":"$C187*AK189","v":0},null,null,null,{"$f":"$C187*AO189","v":0},null,null,null,{"$f":"$C187*AS189","v":0},null,null,null,{"$f":"$C187*AW189","v":0},null,null,null,{"$f":"$C187*BA189","v":0},null,null,null,{"$f":"$C187*BE189","v":0},null,null,null,{"$f":"$C187*BI189","v":0},null,null,null,{"$f":"$C187*BM189","v":0},null,null,null,{"$f":"$C187*BQ189","v":0},null,null,null,{"$f":"$C187*BU189","v":0},null,null,null,{"$f":"$C187*BY189","v":0},null,null,null,{"$f":"$C187*CC189","v":0},null,null,null,{"$f":"$C187*CG189","v":521696.14671318897},null,null,null,{"$f":"$C187*CK189","v":0},null,null,null,{"$f":"$C187*CO189","v":0},null,null,null,{"$f":"$C187*CS189","v":0},null,null,null,{"$f":"SUM(E188:CV188)","v":521696.14671318897},{"$f":"CW188=C187","v":true}]
[null,null,null," %",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E189:CV189)","v":1},{"$f":"CW189=100%","v":true}]
[null,null,{"$f":"SUM(C10:C189)","v":311053618.70304728},"MENSAL R$ (COM BDI)",{"$f":"SUMIF($D$10:$D$189,\"=R$\",E10:H189)","v":6009222.0871711727},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",I10:L189)","v":6594815.0482267253},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",M10:P189)","v":11141464.153210916},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",Q10:T189)","v":15946351.630996976},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",U10:X189)","v":29973824.827321328},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",Y10:AB189)","v":30199727.609490018},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",AC10:AF189)","v":24600875.983550265},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",AG10:AJ189)","v":22439481.48046815},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",AK10:AN189)","v":22589985.589977246},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",AO10:AR189)","v":23175440.673264775},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",AS10:AV189)","v":21308366.334968317},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",AW10:AZ189)","v":22774635.483947169},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",BA10:BD189)","v":23801286.772844691},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",BE10:BH189)","v":9456396.4542339332},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",BI10:BL189)","v":9624133.5653161574},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",BM10:BP189)","v":7998669.2724272674},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",BQ10:BT189)","v":4512147.554578078},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",BU10:BX189)","v":4113734.8451121044},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",BY10:CB189)","v":4629691.2523882473},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",CC10:CF189)","v":2005589.3671138571},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",CG10:CJ189)","v":8157778.7164399354},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",CK10:CN189)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",CO10:CR189)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$189,\"=R$\",CS10:CV189)","v":0}]
[null,null,null,"ACUMULADO R$ (COM BDI)",{"$f":"E190","v":6009222.0871711727},null,null,null,{"$f":"I190+E191","v":12604037.135397898},null,null,null,{"$f":"M190+I191","v":23745501.288608812},null,null,null,{"$f":"Q190+M191","v":39691852.919605792},null,null,null,{"$f":"U190+Q191","v":69665677.746927112},null,null,null,{"$f":"Y190+U191","v":99865405.356417134},null,null,null,{"$f":"AC190+Y191","v":124466281.3399674},null,null,null,{"$f":"AG190+AC191","v":146905762.82043555},null,null,null,{"$f":"AK190+AG191","v":169495748.41041279},null,null,null,{"$f":"AO190+AK191","v":192671189.08367756},null,null,null,{"$f":"AS190+AO191","v":213979555.41864589},null,null,null,{"$f":"AW190+AS191","v":236754190.90259305},null,null,null,{"$f":"BA190+AW191","v":260555477.67543775},null,null,null,{"$f":"BE190+BA191","v":270011874.12967169},null,null,null,{"$f":"BI190+BE191","v":279636007.69498783},null,null,null,{"$f":"BM190+BI191","v":287634676.96741509},null,null,null,{"$f":"BQ190+BM191","v":292146824.52199316},null,null,null,{"$f":"BU190+BQ191","v":296260559.36710525},null,null,null,{"$f":"BY190+BU191","v":300890250.61949348},null,null,null,{"$f":"CC190+BY191","v":302895839.98660731},null,null,null,{"$f":"CG190+CC191","v":311053618.70304728},null,null,null,{"$f":"CK190+CG191","v":311053618.70304728},null,null,null,{"$f":"CO190+CK191","v":311053618.70304728},null,null,null,{"$f":"CS190+CO191","v":311053618.70304728}]
[null,null,null,null,{"$f":"E190/$C$190","v":1.9318926788979042E-2},null,null,null,{"$f":"I190/$C$190","v":2.1201537778998095E-2},null,null,null,{"$f":"M190/$C$190","v":3.5818468210290479E-2},null,null,null,{"$f":"Q190/$C$190","v":5.1265603973636574E-2},null,null,null,{"$f":"U190/$C$190","v":9.6362244401137664E-2},null,null,null,{"$f":"Y190/$C$190","v":9.7088494695574373E-2},null,null,null,{"$f":"AC190/$C$190","v":7.9088859618881069E-2},null,null,null,{"$f":"AG190/$C$190","v":7.2140236059720586E-2},null,null,null,{"$f":"AK190/$C$190","v":7.2624088683382812E-2},null,null,null,{"$f":"AO190/$C$190","v":7.4506256412948571E-2},null,null,null,{"$f":"AS190/$C$190","v":6.8503836810561977E-2},null,null,null,{"$f":"AW190/$C$190","v":7.3217715900258884E-2},null,null,null,{"$f":"BA190/$C$190","v":7.6518276405480437E-2},null,null,null,{"$f":"BE190/$C$190","v":3.0401178078759618E-2},null,null,null,{"$f":"BI190/$C$190","v":3.0940432731322774E-2},null,null,null,{"$f":"BM190/$C$190","v":2.5714760386900806E-2},null,null,null,{"$f":"BQ190/$C$190","v":1.4506012093322335E-2},null,null,null,{"$f":"BU190/$C$190","v":1.3225163115814296E-2},null,null,null,{"$f":"BY190/$C$190","v":1.4883900954735596E-2},null,null,null,{"$f":"CC190/$C$190","v":6.4477287725384982E-3},null,null,null,{"$f":"CG190/$C$190","v":2.6226278126755695E-2},null,null,null,{"$f":"CK190/$C$190","v":0},null,null,null,{"$f":"CO190/$C$190","v":0},null,null,null,{"$f":"CS190/$C$190","v":0}]
[]
[null,null,null,null,{"$f":"E29+E32+E35+E38+E41+E44+E47+E50+E53+E56+E59+E62+E65+E68+E71+E74+E77+E80+E83+E86+E89","v":1771880.9063800867},null,null,null,{"$f":"I29+I32+I35+I38+I41+I44+I47+I50+I53+I56+I59+I62+I65+I68+I71+I74+I77+I80+I83+I86+I89","v":2323268.7492870484},null,null,null,{"$f":"M29+M32+M35+M38+M41+M44+M47+M50+M53+M56+M59+M62+M65+M68+M71+M74+M77+M80+M83+M86+M89","v":6604343.1630457155},null,null,null,{"$f":"Q29+Q32+Q35+Q38+Q41+Q44+Q47+Q50+Q53+Q56+Q59+Q62+Q65+Q68+Q71+Q74+Q77+Q80+Q83+Q86+Q89","v":10171887.737181092},null,null,null,{"$f":"U29+U32+U35+U38+U41+U44+U47+U50+U53+U56+U59+U62+#REF!+U68+U71+U74+U77+U80+U83+U86+U89","v":{"$error":"#REF!"}},null,null,null,{"$f":"Y29+Y32+Y35+Y38+Y41+Y44+Y47+Y50+#REF!+#REF!+Y59+Y62+Y65+Y68+Y71+Y74+Y77+Y80+Y83+Y86+Y89","v":{"$error":"#REF!"}},null,null,null,{"$f":"AC29+AC32+AC35+AC38+AC41+AC44+AC47+AC50+AC53+AC56+AC59+AC62+AC65+AC68+AC71+AC74+AC77+AC80+AC83+AC86+AC89","v":9000040.8454753086},null,null,null,{"$f":"AG29+AG32+AG35+AG38+AG41+AG44+AG47+AG50+AG53+AG56+AG59+#REF!+AG65+AG68+AG71+AG74+AG77+AG80+AG83+AG86+AG89","v":{"$error":"#REF!"}},null,null,null,{"$f":"AK29+AK32+AK35+AK38+AK41+AK44+AK47+AK50+AK53+AK56+AK59+AK62+AK65+AK68+AK71+AK74+AK77+AK80+AK83+AK86+AK89","v":6960170.8268945497},null,null,null,{"$f":"AO29+AO32+AO35+AO38+AO41+AO44+AO47+AO50+AO53+AO56+AO59+AO62+AO65+AO68+AO71+AO74+AO77+AO80+AO83+AO86+AO89","v":6960170.8268945497},null,null,null,{"$f":"AS29+AS32+AS35+AS38+AS41+AS44+AS47+AS50+AS53+AS56+AS59+AG62+AS65+AS68+AS71+AS74+AS77+AS80+AS83+AS86+AS89","v":7706894.446127614},null,null,null,{"$f":"AW29+AW32+AW35+AW38+AW41+AW44+AW47+AW50+Y53+Y56+AW59+AW62+U65+AW68+#REF!+AW74+AW77+AW80+AW83+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"BA29+BA32+BA35+BA38+BA41+BA44+BA47+BA50+BA53+BA56+BA59+BA62+AW65+#REF!+BA71+#REF!+#REF!+#REF!+BA83+BA86+BA89","v":{"$error":"#REF!"}},null,null,null,{"$f":"BE29+BE32+BE35+BE38+BE41+BE44+BE47+BE50+BE53+BE56+BE59+BE62+BE65+BA68+AW71+BA74+BA77+BA80+BE83+AW86+AW89","v":6381904.0192423118},null,null,null,{"$f":"BI29+BI32+BI35+BI38+BI41+BI44+BI47+BI50+BI53+BI56+BI59+BI62+BI65+BI68+BI71+BI74+BI77+BI80+BI83+BI86+BI89","v":0},null,null,null,{"$f":"BM29+BM32+BM35+BM38+BM41+BM44+BM47+BM50+BM53+BM56+BM59+BM62+BM65+BM68+BM71+BM74+BM77+BM80+BM83+BM86+BM89","v":0},null,null,null,{"$f":"BQ29+BQ32+BQ35+BQ38+BQ41+BQ44+BQ47+BQ50+BQ53+BQ56+BQ59+BQ62+BQ65+BQ68+BQ71+BQ74+BQ77+BQ80+BQ83+BQ86+BQ89","v":0},null,null,null,{"$f":"BU29+BU32+BU35+BU38+BU41+BU44+BU47+BU50+BU53+BU56+BU59+BU62+BU65+BU68+BU71+BU74+BU77+BU80+BU83+BU86+BU89","v":0},null,null,null,{"$f":"BY29+BY32+BY35+BY38+BY41+BY44+BY47+BY50+BY53+BY56+BY59+BY62+BY65+BY68+BY71+BY74+BY77+BY80+BY83+BY86+BY89","v":0},null,null,null,{"$f":"CC29+CC32+CC35+CC38+CC41+CC44+CC47+CC50+CC53+CC56+CC59+CC62+CC65+CC68+CC71+CC74+CC77+CC80+CC83+CC86+CC89","v":0},null,null,null,{"$f":"CG29+CG32+CG35+CG38+CG41+CG44+CG47+CG50+CG53+CG56+CG59+CG62+CG65+CG68+CG71+CG74+CG77+CG80+CG83+CG86+CG89","v":0},null,null,null,{"$f":"CK29+CK32+CK35+CK38+CK41+CK44+CK47+CK50+CK53+CK56+CK59+CK62+CK65+CK68+CK71+CK74+CK77+CK80+CK83+CK86+CK89","v":0},null,null,null,{"$f":"CO29+CO32+CO35+CO38+CO41+CO44+CO47+CO50+CO53+CO56+CO59+CO62+CO65+CO68+CO71+CO74+CO77+CO80+CO83+CO86+CO89","v":0},null,null,null,{"$f":"CS29+CS32+CS35+CS38+CS41+CS44+CS47+CS50+CS53+CS56+CS59+CS62+CS65+CS68+CS71+CS74+CS77+CS80+CS83+CS86+CS89","v":0}]
[null,null,null,null,{"$f":"E194/Resumo!$J$21","v":1.497299071422868E-2},null,null,null,{"$f":"I194/Resumo!$J$21","v":1.9632403783164103E-2},null,null,null,{"$f":"M194/Resumo!$J$21","v":5.5808925135880968E-2},null,null,null,{"$f":"Q194/Resumo!$J$21","v":8.5955878911829292E-2},null,null,null,{"$f":"U194/Resumo!$J$21","v":{"$error":"#REF!"}},null,null,null,{"$f":"Y194/Resumo!$J$21","v":{"$error":"#REF!"}},null,null,null,{"$f":"AC194/Resumo!$J$21","v":7.6053377809848E-2},null,null,null,{"$f":"AG194/Resumo!$J$21","v":{"$error":"#REF!"}},null,null,null,{"$f":"AK194/Resumo!$J$21","v":5.8815788795560479E-2},null,null,null,{"$f":"AO194/Resumo!$J$21","v":5.8815788795560479E-2},null,null,null,{"$f":"AS194/Resumo!$J$21","v":6.5125854995051163E-2},null,null,null,{"$f":"AW194/Resumo!$J$21","v":{"$error":"#REF!"}},null,null,null,{"$f":"BA194/Resumo!$J$21","v":{"$error":"#REF!"}},null,null,null,{"$f":"BE194/Resumo!$J$21","v":5.3929239417356216E-2},null,null,null,{"$f":"BI194/Resumo!$J$21","v":0},null,null,null,{"$f":"BM194/Resumo!$J$21","v":0},null,null,null,{"$f":"BQ194/Resumo!$J$21","v":0},null,null,null,{"$f":"BU194/Resumo!$J$21","v":0},null,null,null,{"$f":"BY194/Resumo!$J$21","v":0},null,null,null,{"$f":"CC194/Resumo!$J$21","v":0},null,null,null,{"$f":"CG194/Resumo!$J$21","v":0},null,null,null,{"$f":"CK194/Resumo!$J$21","v":0},null,null,null,{"$f":"CO194/Resumo!$J$21","v":0},null,null,null,{"$f":"CS194/Resumo!$J$21","v":0}]
[]
[]
[null,null,"FASE 01",null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",E10:H90)","v":3748873.1482495298},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",I10:L90)","v":4334466.1093050828},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",M10:P90)","v":8881115.2142892741},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",Q10:T90)","v":12669970.94939498},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",U10:X90)","v":18973421.630710386},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",Y10:AB90)","v":18308584.529448465},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",AC10:AF90)","v":11425429.017531013},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",AG10:AJ90)","v":10052062.812937129},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",AK10:AN90)","v":9259016.5009773783},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",AO10:AR90)","v":9259016.5009773783},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",AS10:AV90)","v":7391942.1626809184},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",AW10:AZ90)","v":8958470.3852481879},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",BA10:BD90)","v":13746850.694781648},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",BE10:BH90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",BI10:BL90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",BM10:BP90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",BQ10:BT90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",BU10:BX90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",BY10:CB90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",CC10:CF90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",CG10:CJ90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",CK10:CN90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",CO10:CR90)","v":0},null,null,null,{"$f":"SUMIF($D$10:$D$90,\"=R$\",CS10:CV90)","v":0}]
[null,null,{"$f":"SUM(C16:C21,C25:C90)","v":137009219.65653136},null,{"$f":"E198/$C$199","v":2.7362196191231408E-2},null,null,null,{"$f":"I198/$C$199","v":3.1636309732813332E-2},null,null,null,{"$f":"M198/$C$199","v":6.4821296235051604E-2},null,null,null,{"$f":"Q198/$C$199","v":9.2475316487148462E-2},null,null,null,{"$f":"U198/$C$199","v":0.13848280924652287},null,null,null,{"$f":"Y198/$C$199","v":0.13363031024734165},null,null,null,{"$f":"AC198/$C$199","v":8.3391680108633862E-2},null,null,null,{"$f":"AG198/$C$199","v":7.3367783847953172E-2},null,null,null,{"$f":"AK198/$C$199","v":6.7579514168380941E-2},null,null,null,{"$f":"AO198/$C$199","v":6.7579514168380941E-2},null,null,null,{"$f":"AS198/$C$199","v":5.3952151404203237E-2},null,null,null,{"$f":"AW198/$C$199","v":6.5385894523786001E-2},null,null,null,{"$f":"BA198/$C$199","v":0.10033522363855257},null,null,null,{"$f":"BE198/$C$199","v":0}]
[]
[]
[]
[]
[null,null,"FASE 02",null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",E94:H111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",I94:L111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",M94:P111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",Q94:T111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",U94:X111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",Y94:AB111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",AC94:AF111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",AG94:AJ111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",AK94:AN111)","v":100259.07358842064},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",AO94:AR111)","v":913276.96577717178},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",AS94:AV111)","v":913276.96577717178},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",AW94:AZ111)","v":813017.89218875102},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",BA94:BD111)","v":813017.89218875102},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",BE94:BH111)","v":214978.26835964146},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",BI94:BL111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",BM94:BP111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",BQ94:BT111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",BU94:BX111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",BY94:CB111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",CC94:CF111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",CG94:CJ111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",CK94:CN111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",CO94:CR111)","v":0},null,null,null,{"$f":"SUMIF($D$94:$D$111,\"=R$\",CS94:CV111)","v":0}]
[null,null,{"$f":"SUM(C94:C111)","v":3767827.0578799075},null,{"$f":"E204/$C$205","v":0},null,null,null,{"$f":"I204/$C$205","v":0},null,null,null,{"$f":"M204/$C$205","v":0},null,null,null,{"$f":"Q204/$C$205","v":0},null,null,null,{"$f":"U204/$C$205","v":0},null,null,null,{"$f":"Y204/$C$205","v":0},null,null,null,{"$f":"AC204/$C$205","v":0},null,null,null,{"$f":"AG204/$C$205","v":0},null,null,null,{"$f":"AK204/$C$205","v":2.6609255692546227E-2},null,null,null,{"$f":"AO204/$C$205","v":0.24238823909584037},null,null,null,{"$f":"AS204/$C$205","v":0.24238823909584037},null,null,null,{"$f":"AW204/$C$205","v":0.2157789834032941},null,null,null,{"$f":"BA204/$C$205","v":0.2157789834032941},null,null,null,{"$f":"BE204/$C$205","v":5.7056299309184877E-2},null,null,null,{"$f":"BI204/$C$205","v":0},null,null,null,{"$f":"BM204/$C$205","v":0},null,null,null,{"$f":"BQ204/$C$205","v":0},null,null,null,{"$f":"BU204/$C$205","v":0},null,null,null,{"$f":"BY204/$C$205","v":0},null,null,null,{"$f":"CC204/$C$205","v":0},null,null,null,{"$f":"CG204/$C$205","v":0},null,null,null,{"$f":"CK204/$C$205","v":0},null,null,null,{"$f":"CO204/$C$205","v":0},null,null,null,{"$f":"CS204/$C$205","v":0}]
[]
[]
[]
[null,null,"FASE 03",null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",E115:H189)","v":2260348.9389216425},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",I115:L189)","v":2260348.9389216425},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",M115:P189)","v":2260348.9389216425},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",Q115:T189)","v":3276380.6816019965},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",U115:X189)","v":11000403.196610942},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",Y115:AB189)","v":11891143.080041556},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",AC115:AF189)","v":13175446.966019252},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",AG115:AJ189)","v":12387418.667531021},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",AK115:AN189)","v":13230710.01541145},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",AO115:AR189)","v":13003147.206510229},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",AS115:AV189)","v":13003147.206510229},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",AW115:AZ189)","v":13003147.206510229},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",BA115:BD189)","v":9241418.1858742908},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",BE115:BH189)","v":9241418.1858742908},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",BI115:BL189)","v":9624133.5653161574},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",BM115:BP189)","v":7998669.2724272674},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",BQ115:BT189)","v":4512147.554578078},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",BU115:BX189)","v":4113734.8451121044},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",BY115:CB189)","v":4629691.2523882473},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",CC115:CF189)","v":2005589.3671138571},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",CG115:CJ189)","v":8157778.7164399354},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",CK115:CN189)","v":0},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",CO115:CR189)","v":0},null,null,null,{"$f":"SUMIF($D$115:$D$189,\"=R$\",CS115:CV189)","v":0}]
[null,null,{"$f":"SUM(C115:C189)","v":170276571.98863611},null,{"$f":"E209/$C$210","v":1.3274573903640093E-2},null,null,null,{"$f":"I209/$C$210","v":1.3274573903640093E-2},null,null,null,{"$f":"M209/$C$210","v":1.3274573903640093E-2},null,null,null,{"$f":"Q209/$C$210","v":1.9241523618531944E-2},null,null,null,{"$f":"U209/$C$210","v":6.4603151614686521E-2},null,null,null,{"$f":"Y209/$C$210","v":6.9834287483983085E-2},null,null,null,{"$f":"AC209/$C$210","v":7.7376745445043096E-2},null,null,null,{"$f":"AG209/$C$210","v":7.2748814019803792E-2},null,null,null,{"$f":"AK209/$C$210","v":7.7701294199735468E-2},null,null,null,{"$f":"AO209/$C$210","v":7.6364863672367278E-2},null,null,null,{"$f":"AS209/$C$210","v":7.6364863672367278E-2},null,null,null,{"$f":"AW209/$C$210","v":7.6364863672367278E-2},null,null,null,{"$f":"BA209/$C$210","v":5.4272987046574107E-2},null,null,null,{"$f":"BE209/$C$210","v":5.4272987046574107E-2},null,null,null,{"$f":"BI209/$C$210","v":5.6520597360618999E-2},null,null,null,{"$f":"BM209/$C$210","v":4.6974573066699284E-2},null,null,null,{"$f":"BQ209/$C$210","v":2.6498933481461026E-2},null,null,null,{"$f":"BU209/$C$210","v":2.4159135910879426E-2},null,null,null,{"$f":"BY209/$C$210","v":2.7189243936019708E-2},null,null,null,{"$f":"CC209/$C$210","v":1.1778422267319934E-2},null,null,null,{"$f":"CG209/$C$210","v":4.790899077404711E-2},null,null,null,{"$f":"CK209/$C$210","v":0},null,null,null,{"$f":"CO209/$C$210","v":0},null,null,null,{"$f":"CS209/$C$210","v":0}]

{"sheet":"Planilha4","index":2,"n_rows":58,"n_cols":3,"rows_kept":58,"cut":false,"hidden":false,"merged":[[36,0,36,1],[18,0,18,1],[0,0,0,1]]}
["FASE 1"]
[{"$f":"CRONOGRAMA!E199","v":2.7362196191231408E-2},"ETAPA 01",{"$f":"A2","v":2.7362196191231408E-2}]
[{"$f":"CRONOGRAMA!I199","v":3.1636309732813332E-2},"ETAPA 02",{"$f":"A3+C2","v":5.8998505924044736E-2}]
[{"$f":"CRONOGRAMA!M199","v":6.4821296235051604E-2},"ETAPA 03",{"$f":"A4+C3","v":0.12381980215909634}]
[{"$f":"CRONOGRAMA!Q199","v":9.2475316487148462E-2},"ETAPA 04",0.21629511864624479]
[{"$f":"CRONOGRAMA!U199","v":0.13848280924652287},"ETAPA 05",0.35477792789276763]
[{"$f":"CRONOGRAMA!Y199","v":0.13363031024734165},"ETAPA 06",0.48840823814010925]
[{"$f":"CRONOGRAMA!AC199","v":8.3391680108633862E-2},"ETAPA 07",0.5717999182487431]
[{"$f":"CRONOGRAMA!AG199","v":7.3367783847953172E-2},"ETAPA 08",0.64516770209669627]
[{"$f":"CRONOGRAMA!AK199","v":6.7579514168380941E-2},"ETAPA 09",0.7127472162650772]
[{"$f":"CRONOGRAMA!AO199","v":6.7579514168380941E-2},"ETAPA 10",0.78032673043345813]
[{"$f":"CRONOGRAMA!AS199","v":5.3952151404203237E-2},"ETAPA 11",0.83427888183766141]
[{"$f":"CRONOGRAMA!AW199","v":6.5385894523786001E-2},"ETAPA 12",0.89966477636144737]
[{"$f":"CRONOGRAMA!BA199","v":0.10033522363855257},"ETAPA 13",1]
[]
[]
[]
[]
["FASE 02"]
[{"$f":"CRONOGRAMA!AK205","v":2.6609255692546227E-2},"ETAPA 09",{"$f":"A20","v":2.6609255692546227E-2}]
[{"$f":"CRONOGRAMA!AO205","v":0.24238823909584037},"ETAPA 10",{"$f":"A21+C20","v":0.26899749478838658}]
[{"$f":"CRONOGRAMA!AS205","v":0.24238823909584037},"ETAPA 11",{"$f":"A22+C21","v":0.51138573388422692}]
[{"$f":"CRONOGRAMA!AW205","v":0.2157789834032941},"ETAPA 12",0.72716471728752108]
[{"$f":"CRONOGRAMA!BA205","v":0.2157789834032941},"ETAPA 13",0.94294370069081523]
[{"$f":"CRONOGRAMA!BE205","v":5.7056299309184877E-2},"ETAPA 14",1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["FASE 03"]
[{"$f":"CRONOGRAMA!E210","v":1.3274573903640093E-2},"ETAPA 01",{"$f":"A38","v":1.3274573903640093E-2}]
[{"$f":"CRONOGRAMA!I210","v":1.3274573903640093E-2},"ETAPA 02",{"$f":"A39+C38","v":2.6549147807280186E-2}]
[{"$f":"CRONOGRAMA!M210","v":1.3274573903640093E-2},"ETAPA 03",{"$f":"A40+C39","v":3.982372171092028E-2}]
[{"$f":"CRONOGRAMA!Q210","v":1.9241523618531944E-2},"ETAPA 04",5.9065245329452225E-2]
[{"$f":"CRONOGRAMA!U210","v":6.4603151614686521E-2},"ETAPA 05",0.12366839694413875]
[{"$f":"CRONOGRAMA!Y210","v":6.9834287483983085E-2},"ETAPA 06",0.19350268442812185]
[{"$f":"CRONOGRAMA!AC210","v":7.7376745445043096E-2},"ETAPA 07",0.27087942987316493]
[{"$f":"CRONOGRAMA!AG210","v":7.2748814019803792E-2},"ETAPA 08",0.34362824389296875]
[{"$f":"CRONOGRAMA!AK210","v":7.7701294199735468E-2},"ETAPA 09",0.42132953809270424]
[{"$f":"CRONOGRAMA!AO210","v":7.6364863672367278E-2},"ETAPA 10",0.49769440176507151]
[{"$f":"CRONOGRAMA!AS210","v":7.6364863672367278E-2},"ETAPA 11",0.57405926543743879]
[{"$f":"CRONOGRAMA!AW210","v":7.6364863672367278E-2},"ETAPA 12",0.65042412910980607]
[{"$f":"CRONOGRAMA!BA210","v":5.4272987046574107E-2},"ETAPA 13",0.7046971161563802]
[{"$f":"CRONOGRAMA!BE210","v":5.4272987046574107E-2},"ETAPA 14",0.75897010320295433]
[{"$f":"CRONOGRAMA!BI210","v":5.6520597360618999E-2},"ETAPA 15",0.81549070056357331]
[{"$f":"CRONOGRAMA!BM210","v":4.6974573066699284E-2},"ETAPA 16",0.86246527363027259]
[{"$f":"CRONOGRAMA!BQ210","v":2.6498933481461026E-2},"ETAPA 17",0.88896420711173363]
[{"$f":"CRONOGRAMA!BU210","v":2.4159135910879426E-2},"ETAPA 18",0.91312334302261311]
[{"$f":"CRONOGRAMA!BY210","v":2.7189243936019708E-2},"ETAPA 19",0.94031258695863285]
[{"$f":"CRONOGRAMA!CC210","v":1.1778422267319934E-2},"ETAPA 20",0.9520910092259528]
[{"$f":"CRONOGRAMA!CG210","v":4.790899077404711E-2},"ETAPA 21",0.99999999999999989]