{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Ajuda","LIGHT","Projeto","RCB","CustoContabil","M&V","Descarte","ContrDesemp","IndFinanceiro","IlumCusto","IlumBenef","CondAmbCusto","CondAmbBenef","MotorCusto","MotorBenef","RefrigCusto","RefrigBenef","SolarCusto","SolarBenef","HospCusto","HospBenef","OutrosCusto","OutrosBenef","FICusto","FIBenef","Cronograma"],"not_rendered":{"charts":3,"images":37,"macros":1,"external_links":2,"defined_names":20,"comments":6,"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":"Ajuda","index":0,"n_rows":207,"n_cols":24,"rows_kept":207,"cut":false,"hidden":false,"merged":[[200,23,200,32],[201,23,201,32]]}
[]
[]
[null,null,"Para apresentação do projeto de eficiência energética na Chamada Pública, deverá ser preenchida somente a avaliação ex ante."]
[]
[null,null,"A avaliação ex post deverá ser preenchida somente após a conclusão do projeto de eficiência energética, conforme orientações"]
[null,null,"da concessionária. Para avaliação ex post deverão também ser observadas as planilhas disponibilizadas pela ANEEL."]
[]
[]
[]
[null,null,"ORIENTAÇÕES GERAIS SOBRE A PLANILHA"]
[null,null,null,"1.","Abas ou células não utilizadas poderão ser \"ocultas\" porém nunca \"excluídas\", evitando a quebra de vínculos da planilha."]
[null,null,null,"2.","A planilha realiza cálculos para um único subgrupo tarifário (nível de tensão de atendimento) por vez. Caso o projeto tenha "]
[null,null,null,null,"mais de uma unidade com tarifas diferentes entre si, cada uma dessas deverá ser preenchida em planilhas separadamente."]
[null,null,null,"3.","Ao abrir a planilha certifique-se que clicou em HABILITAR CONTEÚDO, para ativar as macros e possibilitar o correto "]
[null,null,null,null,"funcionamento das mesmas."]
[null,null,null,"4.","A planilha realiza 2 avaliações dos projetos de eficiência energética, as quais são identificadas por cores:"]
[null,null,null,"5.","Avaliação ex ante:",null,null,null,null,"5.1.","Avaliação realizada através de valores estimados, na fase de definição do projeto."]
[null,null,null,null,null,null,null,null,null,"5.2.","Custos e benefícios são avaliados através de levantamentos, dados de catálogos e estimativas."]
[null,null,null,null,null,null,null,null,null,"5.3.","É a avaliação inicial do projeto, realizada antes do início do projeto."]
[null,null,null,null,null,null,null,null,null,"5.4.","Avaliação realizada para avaliar a viabilidade dos investimentos a serem realizados."]
[null,null,null,null,null,null,null,null,null,"5.5.","A avaliação ex ante apresentada nesta planilha é baseada no disposto no PROPEE."]
[null,null,null,"6.","Avaliação ex post:",null,null,null,null,"6.1.","Avaliação realizada através de valores consolidados, na fase de fechamento do projeto."]
[null,null,null,null,null,null,null,null,null,"6.2.","Custos e benefícios são avaliados em função dos custos despendidos e medições realizadas."]
[null,null,null,null,null,null,null,null,null,"6.3.","É a avaliação final do projeto, realizada após seu encerramento."]
[null,null,null,null,null,null,null,null,null,"6.4.","Avaliação realizada para apurar a viabilidade dos investimentos realizados."]
[null,null,null,null,null,null,null,null,null,"6.5.","A avaliação ex post apresentada nesta planilha deve ser adaptada de acordo com o projeto,"]
[null,null,null,null,null,null,null,null,null,null,"devendo os cálculos ser apresentados conforme definido na estratégia de M&V do projeto."]
[null,null,null,"7.","A planilha realiza a avaliação dos custos do projeto nas 2 situações descritas pelo PROPEE:"]
[null,null,null,null,"7.1.","Ponto de vista do PEE: avaliam-se somente os custos despendidos pelo PEE."]
[null,null,null,null,"7.2.","Ponto de vista do projeto: avaliam-se todos os custos despendidos no projeto, tanto do PEE quanto de contrapartidas."]
[null,null,null,"8.","A planilha realiza a avaliação dos benefícios do projeto em 1 situação descrita pelo PROPEE:"]
[null,null,null,null,"8.1.","Ótica do sistema elétrico: valorando os benefícios em comparação ao custo marginal de expansão do sistema."]
[null,null,null,"9.","A planilha apresenta uma estimativa das parcelas do contrato de desempenho, não refletindo necessariamente a"]
[null,null,null,null,"situação final, uma vez que pode haver diferenças entre as metas previstas e realizadas de custos e benefícios."]
[]
[]
[]
[null,null,"ESPECIFICAÇÃO DE MATERIAIS E EQUIPAMENTOS"]
[null,null,null,"1.","Os equipamentos de uso final de energia elétrica utilizados deverão ser, obrigatoriamente, energeticamente eficientes."]
[null,null,null,"2.","Considera-se equipamento energeticamente eficiente aquele que:"]
[null,null,null,null,"2.1.","Possuir o selo PROCEL de economia de energia, ou simplesmente selo PROCEL."]
[null,null,null,null,"2.2.","Caso não existam no mercado nacional os equipamentos com selo PROCEL necessários ao projeto, deverão ser adquiridos"]
[null,null,null,null,null,"equipamentos com etiqueta A de desempenho energético (Etiqueta Nacional de Conservação de Energia - ENCE), do"]
[null,null,null,null,null,"Programa Brasileiro de Etiquetagem - PBE."]
[null,null,null,null,"2.3.","Na eventualidade de não existirem equipamentos com selo PROCEL ou com etiqueta A de desempenho energético"]
[null,null,null,null,null,"(ENCE), deverão ser adquiridos os equipamentos mais eficientes dentro da listagem do PBE, devendo escolher"]
[null,null,null,null,null,"obrigatoriamente o equipamento mais eficiente disponível."]
[null,null,null,null,"2.4.","Caso os equipamentos necessários ao projeto não sejam contemplados pelo PBE, poderão ser utilizados os equipamentos"]
[null,null,null,null,null,"mais eficientes disponíveis."]
[null,null,null,"3.","Recomenda-se que a especificação de materiais seja pensada como uma solução para uma determinada ação de eficiência"]
[null,null,null,null,"energética e não simplesmente como um material. Ao especificar um material pode-se encontrar diversos materiais com"]
[null,null,null,null,"características técnicas levemente diferentes porém equivalentes (por exemplo, a substituição de lâmpada incandescente"]
[null,null,null,null,"60W por uma lâmpada LED com selo PROCEL e mesmo fluxo luminoso, podendo apresentar diversas potências, como 9,5W e"]
[null,null,null,null,"10W, variando entre os fabricantes). Ao invés de apresentar os orçamentos de forma distinta (por exemplo, 1 oçamento de"]
[null,null,null,null,"lâmpada LED 9,5W e 2 orçamentos de lâmpada LED 10W), recomenda-se apresentá-los de forma agrupada, uma vez que o"]
[null,null,null,null,"objetivo dos equipamentos é o mesmo (substituir uma lâmpada incandescente de 60W). Neste caso, deve-se observar o"]
[null,null,null,null,"princípio do conservadorismo, utilizando a lâmpada de maior potência nos cálculos (lâmpada LED 10W), uma vez que esta"]
[null,null,null,null,"gerará a menor economia com o mesmo custo. No decorrer da execução do projeto, caso seja adquirida a lâmpada de 9,5W,"]
[null,null,null,null,"o projeto terá uma economia superior ao projetado, melhorando o resultado final do mesmo."]
[]
[]
[]
[null,null,"DIFERENÇA ENTRE O SELO PROCEL E O PROGRAMA BRASILEIRO DE ETIQUETAGEM - PBE"]
[null,null,null,"Programa Nacional de Conservação de Energia Elétrica - PROCEL"]
[null,null,null,null,"O “Selo PROCEL de Economia de Energia”, ou simplesmente “Selo PROCEL”, foi instituído através de Decreto"]
[null,null,null,null,"Presidencial em 8 de dezembro de 1993. Foi desenvolvido e concedido pelo “Programa Nacional de"]
[null,null,null,null,"Conservação de Energia Elétrica - PROCEL”, coordenado pelo Ministério das Minas e Energia, com sua"]
[null,null,null,null,"Secretaria-Executiva mantida pela Eletrobras. O Selo Procel tem por objetivo orientar o consumidor no ato"]
[null,null,null,null,"da compra, indicando os produtos disponíveis o mercado que apresentem os melhores níveis de eficiência"]
[null,null,null,null,"energética dentro de cada categoria."]
[null,null,null,"Programa Brasileiro de Etiquetagem - PBE"]
[null,null,null,null,"Coordenado pelo “Instituto Nacional de Metrologia, Qualidade e Tecnologia - Inmetro”, visa prestar"]
[null,null,null,null,"informações sobre o desempenho dos produtos no que diz respeito à sua eficiência energética através"]
[null,null,null,null,"da “Etiqueta Nacional de Conservação de Energia - ENCE”. O PBE tem alta sinergia com o “Selo PROCEL”"]
[null,null,null,null,"e os índices de eficiência definidos pelo “Comitê Gestor de Indicadores de Eficiência Energética - CGIEE”,"]
[null,null,null,null,"representando um dos principais programas de eficiência energética no Brasil."]
[]
[]
[]
[null,null,"ORIENTAÇÕES PARA PREENCHIMENTO DA PLANILHA"]
[null,null,null,"1.","Deverão ser preenchidas apenas as células em branco."]
[null,null,null,"2.","A primeira aba a ser preenchida é a aba \"Projeto\":"]
[null,null,null,null,"2.1.","Inicia-se com o preenchimento dos dados de \"IDENTIFICAÇÃO DO PROJETO DE EFICIÊNCIA ENERGÉTICA\"."]
[null,null,null,null,"2.2.","Em seguida, preenche-se os dados de \"IDENTIFICAÇÃO DA UNIDADE CONSUMIDORA BENEFICIADA\"."]
[null,null,null,null,"2.3.","Por fim, identifica-se a \"EMPRESA RESPONSÁVEL PELA PROPOSTA DE PROJETO\", também chamada de PROPONENTE."]
[null,null,null,null,"2.4.","É possível ocultar as abas dos usos finais não eficientizados, para facilitar a manipulação da planilha."]
[null,null,null,"3.","Terminada esta primeira etapa, procede-se com o cálculo dos custos e dos benefícios, em qualquer ordem."]
[]
[]
[]
[null,null,"INFORMAÇÕES SOBRE A UNIDADE CONSUMIDORA BENEFICIADA"]
[null,null,null,"O preenchimento dos dados da \"IDENTIFICAÇÃO DA UNIDADE CONSUMIDORA BENEFICIADA\" é muito importante e deve ser"]
[null,null,null,"feito de forma criteriosa, uma vez que estes parâmetros influenciam diretamente nos cálculos realizados por esta planilha."]
[null,null,null,"1.","Contratação: define se o modelo de contratação será a FUNDO PERDIDO ou DESEMPENHO:"]
[null,null,null,null,"1.1.","Fundo perdido: a simulação do contrato de desempenho fica desabilitada."]
[null,null,null,null,"1.2.","Desempenho: com esta opção é habilitada a simulação das parcelas do contrato de desempenho."]
[null,null,null,"2.","Tipo de empresa: utilizado para definição do montante a ser devolvido via contrato de desempenho:"]
[null,null,null,null,"2.1.","Micro ou pequena empresa: retorno de 80% do investimento realizado via contrato de desempenho."]
[null,null,null,null,"2.2.","Demais empresas: retorno de 100% do investimento realizado via contrato de desempenho."]
[null,null,null,null,"2.3.","Não se aplica: unidade consumidora com contratação a fundo perdido."]
[null,null,null,"3.","Modalidade tarifária: em qual das tarifas a unidade consumidora se enquadra:"]
[null,null,null,null,"3.1.","Tarifa convencional: tarifas únicas de consumo de energia elétrica e demanda."]
[null,null,null,null,"3.2.","Tarifa verde: tarifas diferenciadas de consumo de energia elétrica e única tarifa de demanda."]
[null,null,null,null,"3.3.","Tarifa azul: tarifas diferenciadas de consumo de energia elétrica e demanda."]
[null,null,null,null,"3.4.","Tarifa branca: tarifas diferenciadas de consumo de energia elétrica para consumidores baixa tensão."]
[null,null,null,"4.","Subgrupo tarifário: grupo de tensão no qual a unidade consumidora se enquadra, utilizado para definir:"]
[null,null,null,null,"4.1.","CEE: custo evitado de energia (R$/MWh)."]
[null,null,null,null,"4.2.","CED: custo evitado de demanda (R$/kW)."]
[]
[]
[]
[null,null,"ORIENTAÇÕES PARA CÁLCULO DOS CUSTOS DO PROJETO"]
[null,null,null,"1.","Os equipamentos deverão ser agrupados de acordo com suas características nominais e perfis de funcionamento, desta"]
[null,null,null,null,"forma os materiais ficarão agrupados de acordo com as respectivas características técnicas e vida útil."]
[null,null,null,"2.","Recomenda-se que os custos do projeto fiquem diretamente referenciados ao benefício proporcionado pela substituição,"]
[null,null,null,null,"ou seja, o item 1 do custo referenciado ao item 1 do benefício, o item 2 do custo referenciado ao item 2 do benefício e assim"]
[null,null,null,null,"por diante. Este procedimento torna mais claro o entendimento do projeto."]
[null,null,null,"3.","Os custos do projeto devem ser lançados da seguinte forma:"]
[null,null,null,null,"3.1.","Custos dos usos finais: todos os custos relacionados diretamente com um uso final deverão ser lançados na planilha do"]
[null,null,null,null,null,"uso final correspondente (materiais e equipamentos, mão de obra para instalação, treinamento e outros custos)."]
[null,null,null,null,"3.2.","Custos dos acessórios: este custo deve ser preenchido na linha correspondente ao item 100 em cada aba de uso final."]
[null,null,null,null,"3.3.","Custos do diagnóstico energético: deve ser lançado o custo em cada aba de uso final."]
[null,null,null,null,"3.4.","Custos da LIGHT: os custos com mão de obra própria, transporte e marketing deverão ser lançados diretamente na aba "]
[null,null,null,null,null,"de \"Custo Contabil\" do projeto, conforme percentuais definidos em Edital."]
[null,null,null,null,"3.5.","Custos de descarte de equipamentos: este custo deve ser lançado separadamente em aba específica."]
[null,null,null,null,"3.6.","Custos com medição e verificação: devido à complexidade das ações de medição e verificação, em especial no que se"]
[null,null,null,null,null,"refere à definição de amostragem, as ações de medição e verificação devem ser lançadas na planilha \"M&V\", para que"]
[null,null,null,null,null,"seja calculada a amostragem mínima a ser medida."]
[null,null,null,"4.","Sobre a origem dos recursos, define-se:"]
[null,null,null,null,"4.1.","PEE: recursos financeiros aportados pelo Programa de Eficiência Energética, ou seja, pela concessionária."]
[null,null,null,null,"4.2.","Terceiros: recursos financeiros aportados por entidades parceiras (instuições financeiras, etc.)."]
[null,null,null,null,"4.3.","Consumidor: recursos financeiros aportados pelo próprio consumidor beneficiado pela ação de eficiência energética."]
[null,null,null,"5.","Os valores correspondentes às contrapartidas (valores que serão pagos pelo próprio consumidor ou outra fonte de recursos)"]
[null,null,null,null,"deverão ser inseridos nos campos específicos \"Terceiros\" e \"Consumidor\", dispostos nas colunas de \"ORIGEM DOS "]
[null,null,null,null,"RECURSOS\". O custo de contrapartida inserido irá ser substraído do custo total e o restante irá compor o custo aportado com "]
[null,null,null,null,"recursos próprios do PEE."]
[]
[]
[]
[null,null,"ORIENTAÇÕES PARA CÁLCULO DOS BENEFÍCIOS DO PROJETO"]
[null,null,null,"1.","Os equipamentos deverão ser agrupados de acordo com suas características nominais e perfis de funcionamento, desta"]
[null,null,null,null,"forma os materiais ficarão agrupados de acordo com as respectivas características técnicas e vida útil."]
[null,null,null,"2.","Recomenda-se que os benefícios do projeto fiquem diretamente referenciados aos custos da substituição, ou seja, o item"]
[null,null,null,null,"1 do benefício (por exemplo, ilumin 1) referenciado ao item 1 do custo, o item 2 do benefício (ilumin 2) referenciado ao "]
[null,null,null,null,"item 2 do custo e assim por diante. Este procedimento torna mais claro o entendimento do projeto."]
[null,null,null,"3.","Os tempos de utilização máximos considerados na planilha:"]
[null,null,null,null,"3.1.","Tempo de utilização do sistema:",null,null,null,null,null,null,null,"24 horas por dia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"365 dias por ano"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"8.760 horas por ano"]
[null,null,null,null,"3.2.","Fator de coincidência na ponta:",null,null,null,null,null,null,null,"3 horas por dia"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"22 dias úteis por mês"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"12 meses por ano"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"792 horas na ponta por ano"]
[null,null,null,null,"3.3.","O horário de ponta da LIGHT é das 17h30 às 20h30."]
[]
[]
[]
[null,null,"AÇÕES DE MEDIÇÃO E VERIFICAÇÃO DO PROJETO"]
[null,null,null,"1.","Deve-se perseguir os níveis mínimos de precisão e de confiança determinados pelo PROPEE:"]
[null,null,null,null,"1.1.","Nível de precisão desejado: ± 10%"]
[null,null,null,null,"1.2.","Nível de confiança desejado: 95%"]
[null,null,null,"2.","Avaliação ex ante: realizada durante a fase de projeto, antes da execução:"]
[null,null,null,null,"2.1.","Deve-se selecionar no topo da planilha o nível de precisão e o nível de confiança desejado. A planilha busca o valor"]
[null,null,null,null,null,"padrão da distribuição normal (z) automaticamente para o nível de confiança selecionado."]
[null,null,null,null,"2.2.","Os níveis de precisão e de confiança estão pré-selecionados conforme determinação do PROPEE."]
[null,null,null,null,"2.3.","Coeficiente de variação (CV): Obtido através da razão entre o desvio padrão e a média de uma determinada amostra."]
[null,null,null,null,"2.4.","População homogênea: deve-se dividir a população em sub-conjuntos homogêneos, ou seja, pode-se agrupar "]
[null,null,null,null,null,"equipamentos de acordo com características semelhantes."]
[null,null,null,null,"2.5.","Amostragem: A planilha calcula automaticamente a amostragem mínima que deve ser medida a partir da população, do"]
[null,null,null,null,null,"nível de precisão desejado, do nível de confiabilidade desejado e do coeficiente de variação informado."]
[]
[]
[]
[null,null,"CRONOGRAMAS FÍSICO E FINANCEIRO"]
[null,null,null,"1.","Cronograma físico: indicação dos meses nos quais serão realizadas as etapas do projeto de eficiência energética."]
[null,null,null,"2.","Cronograma financeiro: os recursos financeiros do projeto devem ser separados de acordo com a origem dos recursos:"]
[null,null,null,null,"2.1.","PEE: recursos adivindos somente do Programa de Eficiência Energética, ou seja, pela concessionária."]
[null,null,null,null,"2.2.","Contrapartida: todos os recursos financeiros que irão compor o projeto que não sejam aportados pela concessionária,"]
[null,null,null,null,null,"independente da sua origem (terceiros ou consumidor)."]
[null,null,null,null,"2.3.","Projeto: a planilha irá calcular automaticamente a evolução dos desembolsos do projeto, considerando todas as fontes"]
[null,null,null,null,null,"de recursos."]
[]
[]
[]
[null,null,"SIMULAÇÃO DAS PARCELAS DO CONTRATO DE DESEMPENHO"]
[null,null,null,"1.","A simulação das parcelas do contrato de desempenho é meramente ilustrativa, não representando necessariamente a"]
[null,null,null,null,"situação que ocorrerá na prática, uma vez que a definição das parcelas do contrato de desempenho depende:"]
[null,null,null,null,"1.1.","Da economia de energia e retirada de demanda em horário de ponta efetivamente realizadas, mensuradas através da"]
[null,null,null,null,null,"etapa de medição e verificação de resultados do projeto."]
[null,null,null,null,"1.2.","Das variações positivas do Índice de Preços ao Consumidor Amplo - IPCA, uma vez que este é o índice de correção"]
[null,null,null,null,null,"monetária aplicado aos contratos de desempenho."]
[null,null,null,"2.","O montante a ser retornado via contrato de desempenho corresponde aos recursos relativos à implantação do projeto de"]
[null,null,null,null,"eficiência energética, correspondendo às condições estabelecidas no Edital da Chamada Pública."]
[]
[]
[]
[null,null,"OUTRAS INFORMAÇÕES"]
[null,null,null,"1.","Esta planilha é uma ferramenta auxiliar de cálculo para elaboração de propostas de projetos no âmbito do Programa de"]
[null,null,null,null,"Eficiência Energética, sendo que o seu uso, em hipótese alguma, implicará na aprovação automática do projeto."]
[null,null,null,"2. ","Esta planilha foi desenvolvida no Microsoft Excel 2013®."]
[null,null,null,"3.","Caso seja encontrada alguma inconsistência na planilha, favor comunicar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"eficiencia@light.com.br"]
[null,null,null,null,"através dos e-mails:"]
[]
[]
[]
[null,null,"ATUALIZAÇÕES"]
[null,null,null,"1.","Revisão interna da Planilha:",null,null,null,null,null,null,"rev00"]

{"sheet":"LIGHT","index":1,"n_rows":37,"n_cols":69,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,"INFORMAÇÕES SOBRE O PROJETO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INFORMAÇÕES SOBRE A UNIDADE CONSUMIDORA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CEE E CED",null,null,null,null,"CUSTOS FIXOS APLICADOS NO PROJETO",null,null,null,null,null,null,null,"CONTRATO DE DESEMPENHO",null,null,null,null,null,null,null,null,null,"AQUECIMENTO SOLAR DE ÁGUA",null,null,"MEDIÇÃO E VERIFICAÇÃO"]
[null,"Localização",null,null,"Tipologia",null,null,"Usos finais previstos",null,null,"Usos finais realizados",null,null,"Contrato de desempenho",null,null,"Atividade",null,null,"RCB limite",null,null,"Atividade",null,null,"Retorno do investimento",null,null,"Tarifa",null,null,"Valores das tarifas - Consumo (R$/kWh)",null,null,"Convenc","Verde","Azul","Livre",null,"Subgrupo tarifário",null,"CEE","CED",null,"Mão de obra própria",null,null,"Divisão de valores",null,null,"Transporte",null,"Divisão da vida útil ex ante",null,null,"Vida útil (anos)",null,"Divisão da vida útil ex post",null,null,"Vida útil (anos)",null,"Cidade","Fator de correção",null,"Precisão",null,"Confiabilidade","Valor padrão Z"]
[null,1,"SELECIONE A CIDADE",null,1,"SELECIONE A TIPOLOGIA",null,"Iluminação",{"$f":"IF(RCB!G7=0,\"não\",IF(RCB!G7>0,\"sim\",\"erro\"))","v":"não"},null,"Iluminação",{"$f":"IF(RCB!G27=0,\"não\",IF(RCB!G27>0,\"sim\",\"erro\"))","v":"não"},null,"IPCA mensal de referência",0,null,1,"SELECIONE O TIPO DE CONTRATAÇÃO",null,1,0,null,1,"SELECIONE O TIPO DE EMPRESA",null,"Não selecionado",0,null,1,"SELECIONE A TARIFA",null,1,"SELECIONE O SUBGRUPO TARIFÁRIO","1_P",null,null,null,null,null,1,"SELECIONE O SUBGRUPO TARIFÁRIO",0,0,null,"Horas utilizadas",80,null,"Iluminação",{"$f":"IF(IlumCusto!N106>0,1,0)","v":0},null,{"$f":"IF($AW$11=0,0,$AY$11*(AW4/$AW$11))","v":0},null,"Iluminação",{"$f":"RCB!C7","v":0},null,{"$f":"IF(COUNT(IlumCusto!V6:V105)=0,0,AVERAGE(IlumCusto!V6:V105))","v":0},null,"Iluminação",{"$f":"RCB!C27","v":0},null,{"$f":"IF(COUNT(IlumCusto!V148:V247)=0,0,AVERAGE(IlumCusto!V148:V247))","v":0},null,"ARACAJU",0.84,null,0,null,0.95,1.96]
[null,2,"DIVERSAS CIDADES",null,2,"INDUSTRIAL",null,"Condicionamento ambiental",{"$f":"IF(RCB!G8=0,\"não\",IF(RCB!G8>0,\"sim\",\"erro\"))","v":"não"},null,"Condicionamento ambiental",{"$f":"IF(RCB!G28=0,\"não\",IF(RCB!G28>0,\"sim\",\"erro\"))","v":"não"},null,"Multa atraso",0.02,null,2,"DESEMPENHO",null,2,0.85,null,2,"MICRO OU PEQUENA EMPRESA",null,"Micro ou pequena empresa",0.8,null,2,"CONVENCIONAL",null,null,null,"1_FP",null,null,null,null,null,2,"A2 - DE 88 kV A 138 kV",407.33,486.68,null,"Custo homem-hora",73.349999999999994,null,"Condicionamento ambiental",{"$f":"IF(CondAmbCusto!N106>0,1,0)","v":0},null,0,null,"Condicionamento ambiental",{"$f":"RCB!C8","v":0},null,{"$f":"IF(COUNT(CondAmbCusto!V6:V105)=0,0,AVERAGE(CondAmbCusto!V6:V105))","v":0},null,"Condicionamento ambiental",{"$f":"RCB!C28","v":0},null,{"$f":"IF(COUNT(CondAmbCusto!V148:V247)=0,0,AVERAGE(CondAmbCusto!V148:V247))","v":0},null,"BELÉM",0.65,null,2.5000000000000001E-2,null,0.96,2.0539999999999998]
[null,3,"Rio de Janeiro",null,3,"SERVIÇO PÚBLICO",null,"Sistemas motrizes",{"$f":"IF(RCB!G9=0,\"não\",IF(RCB!G9>0,\"sim\",\"erro\"))","v":"não"},null,"Sistemas motrizes",{"$f":"IF(RCB!G29=0,\"não\",IF(RCB!G29>0,\"sim\",\"erro\"))","v":"não"},null,"Mês referência IPCA","-",null,3,"FUNDO PERDIDO",null,3,0.75,null,3,"DEMAIS EMPRESAS",null,"Demais empresas",1,null,3,"VERDE",null,2,null,"2_P",null,null,null,null,null,3,"A4 - DE 2,3 kV A 25 kV",479.76,660.24,null,null,null,null,"Motores",{"$f":"IF(MotorCusto!N106>0,1,0)","v":0},null,0,null,"Motores",{"$f":"RCB!C9","v":0},null,{"$f":"IF(COUNT(MotorCusto!V6:V105)=0,0,AVERAGE(MotorCusto!V6:V105))","v":0},null,"Motores",{"$f":"RCB!C29","v":0},null,{"$f":"IF(COUNT(MotorCusto!V148:V247)=0,0,AVERAGE(MotorCusto!V148:V247))","v":0},null,"BELO HORIZONTE",0.68,null,0.05,null,0.98,2.3260000000000001]
[null,4,"Barra do Piraí",null,4,"RESIDENCIAL",null,"Sistemas de refrigeração",{"$f":"IF(RCB!G10=0,\"não\",IF(RCB!G10>0,\"sim\",\"erro\"))","v":"não"},null,"Sistemas de refrigeração",{"$f":"IF(RCB!G30=0,\"não\",IF(RCB!G30>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,4,"FUNDO PERDIDO COM FONTE INCENTIVADA",null,4,0.9,null,4,"NÃO SE APLICA",null,"Não se aplica",1,null,4,"AZUL",null,null,null,"2_FP",null,null,null,null,null,4,"AS - SUBTERRÂNEO",592.99,1572.39,null,"Parcela fixa",{"$f":"AT4*AT5","v":5868},null,"Sistemas de refrigeração",{"$f":"IF(RefrigCusto!N106>0,1,0)","v":0},null,0,null,"Sistemas de refrigeração",{"$f":"RCB!C10","v":0},null,{"$f":"IF(COUNT(RefrigCusto!V6:V105)=0,0,AVERAGE(RefrigCusto!V6:V105))","v":0},null,"Sistemas de refrigeração",{"$f":"RCB!C30","v":0},null,{"$f":"IF(COUNT(RefrigCusto!V148:V247)=0,0,AVERAGE(RefrigCusto!V148:V247))","v":0},null,"BRASÍLIA",0.7,null,7.4999999999999997E-2,null,0.99,2.5760000000000001]
[null,5,"Barra Mansa",null,5,"COMERCIAL E SERVIÇOS",null,"Aquecimento solar de água",{"$f":"IF(RCB!G11=0,\"não\",IF(RCB!G11>0,\"sim\",\"erro\"))","v":"não"},null,"Aquecimento solar de água",{"$f":"IF(RCB!G31=0,\"não\",IF(RCB!G31>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,{"$f":"SUMIF(Lista_Atividade,R8,Q4:Q7)","v":3},"FUNDO PERDIDO",null,{"$f":"$Q$8","v":3},{"$f":"SUMIF($T$4:$T$7,$T$8,$U$4:$U$7)","v":0.75},null,null,null,null,null,null,null,5,"BRANCA",null,3,"A2 - DE 88 kV A 138 kV","3_P",null,null,null,null,null,5,"B1 - RESIDENCIAL",839.62,1882.93,null,null,null,null,"Aquecimento solar de água",{"$f":"IF(SolarCusto!N106>0,1,0)","v":0},null,0,null,"Aquecimento solar de água",{"$f":"RCB!C11","v":0},null,{"$f":"IF(COUNT(SolarCusto!V6:V105)=0,0,AVERAGE(SolarCusto!V6:V105))","v":0},null,"Aquecimento solar de água",{"$f":"RCB!C31","v":0},null,{"$f":"IF(COUNT(SolarCusto!V148:V247)=0,0,AVERAGE(SolarCusto!V148:V247))","v":0},null,"CAMPO GRANDE",0.73,null,0.1,null,"Ex ante:"]
[null,6,"Belford Roxo",null,6,"PODER PÚBLICO",null,"Equipamentos hospitalares",{"$f":"IF(RCB!G12=0,\"não\",IF(RCB!G12>0,\"sim\",\"erro\"))","v":"não"},null,"Equipamentos hospitalares",{"$f":"IF(RCB!G32=0,\"não\",IF(RCB!G32>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Lista_Empresa,X9,W4:W7)","v":3},"DEMAIS EMPRESAS",null,"Retorno do investimento",{"$f":"IF(W9=2,AA5,IF(W9=3,AA6,IF(W9=4,AA7,AA4)))","v":1},null,null,null,null,null,null,"3_FP",null,null,null,null,null,6,"B3 - DEMAIS CLASSES",847.96,1913.34,null,null,null,null,"Equipamentos hospitalares",{"$f":"IF(HospCusto!N106>0,1,0)","v":0},null,0,null,"Equipamentos hospitalares",{"$f":"RCB!C12","v":0},null,{"$f":"IF(COUNT(HospCusto!V6:V105)=0,0,AVERAGE(HospCusto!V6:V105))","v":0},null,"Equipamentos hospitalares",{"$f":"RCB!C32","v":0},null,{"$f":"IF(COUNT(HospCusto!V148:V247)=0,0,AVERAGE(HospCusto!V148:V247))","v":0},null,"CUIABÁ",0.74,null,"Ex ante:",null,"0,95",{"$f":"SUMIF(Lista_Confiabilidade,BP9,BQ4:BQ7)","v":1.96}]
[null,7,"Carmo",null,7,"ILUMINAÇÃO PÚBLICA",null,"Outros",{"$f":"IF(RCB!G13=0,\"não\",IF(RCB!G13>0,\"sim\",\"erro\"))","v":"não"},null,"Outros",{"$f":"IF(RCB!G33=0,\"não\",IF(RCB!G33>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Lista_Tarifa,AD10,AC4:AC8)","v":3},"VERDE",null,4,null,"4_P",null,null,null,null,null,7,"B4a - ILUMINAÇÃO PÚBLICA",170.64,1016.36,null,null,null,null,"Outros",{"$f":"IF(OutrosCusto!N106>0,1,0)","v":0},null,0,null,"Outros",{"$f":"RCB!C13","v":0},null,{"$f":"IF(COUNT(OutrosCusto!V6:V105)=0,0,AVERAGE(OutrosCusto!V6:V105))","v":0},null,"Outros",{"$f":"RCB!C33","v":0},null,{"$f":"IF(COUNT(OutrosCusto!V148:V247)=0,0,AVERAGE(OutrosCusto!V148:V247))","v":0},null,"CURITIBA",0.49,null,"0,1"]
[null,8,"Duque de Caxias",null,8,null,null,"Fontes incentivadas",{"$f":"IF(RCB!G14=0,\"não\",IF(RCB!G14>0,\"sim\",\"erro\"))","v":"não"},null,"Fontes incentivadas",{"$f":"IF(RCB!G34=0,\"não\",IF(RCB!G34>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4_FP",null,null,null,null,null,8,"B4b - ILUMINAÇÃO PÚBLICA",186.16,1108.77,null,null,null,null,"TOTAL",{"$f":"SUM(AW4:AW10)","v":0},null,1000,null,"Fontes incentivadas",{"$f":"RCB!C14","v":0},null,{"$f":"IF(COUNT(FICusto!V6:V105)=0,0,AVERAGE(FICusto!V6:V105))","v":0},null,"Fontes incentivadas",{"$f":"RCB!C34","v":0},null,{"$f":"IF(COUNT(FICusto!V148:V247)=0,0,AVERAGE(FICusto!V148:V247))","v":0},null,"FLORIANÓPOLIS",0.55000000000000004]
[null,9,"Eng. Paulo de Frontin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"A3a - DE 30 kV A 44 kV","5_P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(BB4:BB11)","v":0},null,null,null,"TOTAL",{"$f":"SUM(BG4:BG11)","v":0},null,{"$f":"IF(BG12=0,0,(BI4*(BG4/BG12))+(BI5*(BG5/BG12))+(BI6*(BG6/BG12))+(BI7*(BG7/BG12))+(BI8*(BG8/BG12))+(BI9*(BG9/BG12))+(BI10*(BG10/BG12))+(BI11*(BG11/BG12)))","v":0},null,"FORTALEZA",0.82]
[null,10,"Itaguaí",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5_FP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOIÂNIA",0.78]
[null,11,"Japeri",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"A4 - DE 2,3 kV A 25 kV","6_P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JOÃO PESSOA",0.76]
[null,12,"Levy Gasparian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6_FP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACAPÁ",0.7]
[null,13,"Mendes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"AS - SUBTERRÂNEO","7_P",null,null,null,null,null,{"$f":"SUMIF(Lista_SubgrupoTarifa,AO16,AN4:AN11)","v":3},"A4 - DE 2,3 kV A 25 kV",{"$f":"SUMIF($AN$4:$AN$11,$AN$16,$AP$4:$AP$11)","v":479.76},{"$f":"SUMIF($AN$4:$AN$11,$AN$16,$AQ$4:$AQ$11)","v":660.24},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACEIÓ",0.8]
[null,14,"Mesquita",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7_FP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANAUS",0.55000000000000004]
[null,15,"Miguel Pereira",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"B1 - BAIXA TENSÃO (RESIDENCIAL)","8_P",null,null,null,null,null,null,"Resolução Aneel",3474,"2025-06-17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NATAL",0.81]
[null,16,"Nilópolis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8_FP",null,null,null,null,null,null,"Fator de carga","FC",0.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORTO ALEGRE",0.56999999999999995]
[null,17,"Nova Iguaçu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"9_P",null,null,null,null,null,null,"Constante k","k",0.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORTO NACIONAL",0.74]
[null,18,"Nova Iguaçu - Via Light ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9_FP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PORTO VELHO",0.6]
[null,19,"Paracambi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"B3 - BAIXA TENSÃO (DEMAIS CLASSES)","10_P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RECIFE",0.77]
[null,20,"Paraíba do Sul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10_FP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIBEIRÃO PRETO",0.69]
[null,21,"Paty do Alferes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIO DE JANEIRO",0.6]
[null,22,"Pinheiral",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Convenc","Verde","Azul","Livre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SALVADOR",0.7]
[null,23,"Piraí",null,null,null,null,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":"LIGHT!$AN$16","v":3},{"$f":"LIGHT!$AO$16","v":"A4 - DE 2,3 kV A 25 kV"},"P",{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_P\"),$AI$4:$AI$23)","v":0},{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_P\"),$AJ$4:$AJ$23)","v":0},{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_P\"),$AK$4:$AK$23)","v":0},{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_P\"),$AL$4:$AL$23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SÃO LUÍS",0.73]
[null,24,"Quatis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FP",{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_FP\"),$AI$4:$AI$23)","v":0},{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_FP\"),$AJ$4:$AJ$23)","v":0},{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_FP\"),$AK$4:$AK$23)","v":0},{"$f":"SUMIF($AH$4:$AH$23,CONCATENATE($AF$26,\"_FP\"),$AL$4:$AL$23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SÃO PAULO",0.5]
[null,25,"Queimados",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERESINA",0.86]
[null,26,"Rio Claro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VITÓRIA",0.65]
[null,27,"Rio das Flores",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AF$26","v":3},{"$f":"$AG$26","v":"A4 - DE 2,3 kV A 25 kV"},"P",{"$f":"IF($AF$31=2,AI26,IF($AF$31=3,AJ26,IF($AF$31=4,AK26,IF($AF$31=5,AL26,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condições:"]
[null,28,"São João de Meriti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AC$10","v":3},{"$f":"$AD$10","v":"VERDE"},"FP",{"$f":"IF($AF$31=2,AI27,IF($AF$31=3,AJ27,IF($AF$31=4,AK27,IF($AF$31=5,AL27,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperatura de armazenamento = 40°C"]
[null,29,"Sapucaia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume armazenado = Volume consumido"]
[null,30,"Seropédica",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ex ante:"]
[null,31,"Três Rios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIO DE JANEIRO",{"$f":"SUMIF(Lista_Solar,BK34,BL4:BL29)","v":0.6}]
[null,32,"Valença",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ex post:"]
[null,33,"Vassouras",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RIO DE JANEIRO",{"$f":"SUMIF(Lista_Solar,BK36,BL4:BL29)","v":0.6}]
[null,34,"Volta Redonda"]

{"sheet":"Projeto","index":2,"n_rows":73,"n_cols":31,"rows_kept":73,"cut":false,"hidden":false,"merged":[[16,17,16,32],[6,25,6,26],[6,9,6,24],[15,9,15,20],[15,27,15,32],[16,9,16,13],[14,22,14,32],[7,9,7,32],[6,27,6,32],[38,36,38,37],[47,28,47,29],[70,28,70,29],[13,9,13,32],[14,9,14,14],[69,28,69,32],[67,28,67,32],[46,28,46,32],[44,28,44,32],[62,21,62,25],[49,25,50,29],[45,28,45,32],[45,11,45,15],[46,11,46,15],[49,19,50,24],[44,11,44,15],[42,9,42,13],[42,21,42,25],[8,29,8,32],[9,29,9,32],[41,9,41,13],[39,21,39,25],[41,21,41,25],[39,9,39,13],[12,9,12,32],[23,9,23,32],[24,9,24,32],[25,9,25,14],[27,9,27,13],[27,17,27,32],[26,9,26,20],[26,27,26,32],[2,25,3,31],[72,19,73,24],[64,9,64,13],[64,21,64,25],[65,9,65,13],[65,21,65,25],[72,25,73,29],[67,11,67,15],[68,28,68,32],[69,11,69,15],[49,4,50,9],[49,10,50,14],[72,4,73,9],[72,10,73,14],[62,9,62,13],[68,11,68,15]]}
[]
[]
[null,null,"ATENÇÃO:",null,null,"a) Ao abrir a planilha certifique-se de que clicou em HABILITAR CONTEÚDO acima."]
[null,null,null,null,null,"b) Preencher os itens de 1 a 8, quando aplicável."]
[]
[null,"1)","IDENTIFICAÇÃO DO PROJETO DE EFICIÊNCIA ENERGÉTICA"]
[null,null,null,"Concessionária",null,null,null,null,null,"Light Serviços de Eletricidade S.A.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CNPJ",null,60444437000146]
[null,null,null,"Nome do projeto",null,null,null,null,null,{"$f":"CONCATENATE(\"Projeto de Eficiência Energética no(a) \",J13)","v":"Projeto de Eficiência Energética no(a) JOSUE"}]
[null,null,null,"Localização",null,null,null,null,null,"SELECIONE A CIDADE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxa de desconto (i)",0.08]
[null,null,null,"Tipologia do projeto",null,null,null,null,null,"SELECIONE A TIPOLOGIA"]
[]
[null,"2)","IDENTIFICAÇÃO DA UNIDADE CONSUMIDORA BENEFICIADA"]
[null,null,null,"Nome",null,null,null,null,null,"JOSUE"]
[null,null,null,"Endereço"]
[null,null,null,"CNPJ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unidade consumidora"]
[null,null,null,"Responsável",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo do Profissional"]
[null,null,null,"Telefone",null,null,null,null,null,null,null,null,null,null,null,null,"e-mail"]
[null,null,null,"Contratação",null,null,null,null,null,"SELECIONE O TIPO DE CONTRATAÇÃO"]
[null,null,null,"Tipo de empresa",null,null,null,null,null,"SELECIONE O TIPO DE EMPRESA"]
[null,null,null,"Modalidade tarifária",null,null,null,null,null,"SELECIONE A TARIFA"]
[null,null,null,"Subgrupo tarifário",null,null,null,null,null,"SELECIONE O SUBGRUPO TARIFÁRIO"]
[]
[null,"3)","IDENTIFICAÇÃO DA EMPRESA RESPONSÁVEL PELO PROJETO (PROPONENTE)"]
[null,null,null,"Nome da empresa"]
[null,null,null,"Endereço"]
[null,null,null,"CNPJ"]
[null,null,null,"Responsável técnico",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cargo do Profissional"]
[null,null,null,"Telefone",null,null,null,null,null,null,null,null,null,null,null,null,"e-mail"]
[]
[]
[]
[null,null,"AVALIAÇÃO EX ANTE - RESUMO DAS AÇÕES PREVISTAS NO PROJETO"]
[null,null,null,"O presente projeto prevê ações nos seguintes usos finais"]
[]
[null,null,{"$f":"IF(LIGHT!I4=\"não\",\"\",IF(LIGHT!I4=\"sim\",\"a\",\"r\"))","v":""},"Iluminação",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!I6=\"não\",\"\",IF(LIGHT!I6=\"sim\",\"a\",\"r\"))","v":""},"Sistemas motrizes",null,null,null,null,null,null,{"$f":"IF(LIGHT!I8=\"não\",\"\",IF(LIGHT!I8=\"sim\",\"a\",\"r\"))","v":""},"Aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!I10=\"não\",\"\",IF(LIGHT!I10=\"sim\",\"a\",\"r\"))","v":""},"Outros"]
[]
[null,null,{"$f":"IF(LIGHT!I5=\"não\",\"\",IF(LIGHT!I5=\"sim\",\"a\",\"r\"))","v":""},"Condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!I7=\"não\",\"\",IF(LIGHT!I7=\"sim\",\"a\",\"r\"))","v":""},"Sistemas de refrigeração",null,null,null,null,null,null,{"$f":"IF(LIGHT!I9=\"não\",\"\",IF(LIGHT!I9=\"sim\",\"a\",\"r\"))","v":""},"Equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!I11=\"não\",\"\",IF(LIGHT!I11=\"sim\",\"a\",\"r\"))","v":""},"Fontes incentivadas"]
[]
[null,null,"VALORES DE CEE E CED - EX ANTE"]
[null,null,null,null,null,null,null,null,"CEE = ",{"$f":"LIGHT!$AP$16","v":479.76},null,null,null,null,"R$/MWh",null,null,null,null,null,"CED = ",{"$f":"LIGHT!$AQ$16","v":660.24},null,null,null,null,"R$/kW"]
[]
[null,null,null,null,null,null,null,null,"Resolução Aneel ",{"$f":"LIGHT!AP18","v":3474},null,null,null,null,null,null,null,null,null,null,"Resolução publicada em ",{"$f":"LIGHT!AQ18","v":"2025-06-17"}]
[null,null,null,null,null,null,null,null,"Fator de carga ",{"$f":"LIGHT!AQ19","v":0.7},null,null,null,null,null,null,null,null,null,null,"Constante k ",{"$f":"LIGHT!AQ20","v":0.15}]
[]
[null,null,"CUSTO TOTAL ESTIMADO",null,null,null,null,null,null,null,null,{"$f":"CustoContabil!D20","v":0},null,null,null,null,null,null,null,null,"Recursos próprios (PEE)",null,null,null,null,null,null,null,{"$f":"CustoContabil!F20","v":0}]
[null,null,"ENERGIA ECONOMIZADA",null,null,null,null,null,null,null,null,{"$f":"RCB!C15","v":0},null,null,null,null,"MWh/ano",null,null,null,"Contrapartida de terceiros",null,null,null,null,null,null,null,{"$f":"CustoContabil!G20","v":0}]
[null,null,"REDUÇÃO DE DEMANDA NA PONTA",null,null,null,null,null,null,null,null,{"$f":"RCB!D15","v":0},null,null,null,null,"kW",null,null,null,"Contrapartida do consumidor",null,null,null,null,null,null,null,{"$f":"CustoContabil!H20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vida útil média esperada",null,null,null,null,null,null,null,{"$f":"ROUNDUP(LIGHT!BD12*12,0)","v":0},null,"meses"]
[]
[null,null,null,null,"RCBLIMITE_PEE = ",null,null,null,null,null,{"$f":"LIGHT!$U$8","v":0.75},null,null,null,null,null,null,null,null,"RCBEX_ANTE_PEE = ",null,null,null,null,null,{"$f":"RCB!$H$7","v":0}]
[]
[]
[]
[]
[null,null,"AVALIAÇÃO EX POST - RESUMO DAS AÇÕES REALIZADAS NO PROJETO"]
[null,null,null,"O presente projeto realizou ações nos seguintes usos finais"]
[]
[null,null,{"$f":"IF(LIGHT!L4=\"não\",\"\",IF(LIGHT!L4=\"sim\",\"a\",\"r\"))","v":""},"Iluminação",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!L6=\"não\",\"\",IF(LIGHT!L6=\"sim\",\"a\",\"r\"))","v":""},"Sistemas motrizes",null,null,null,null,null,null,{"$f":"IF(LIGHT!L8=\"não\",\"\",IF(LIGHT!L8=\"sim\",\"a\",\"r\"))","v":""},"Aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!L10=\"não\",\"\",IF(LIGHT!L10=\"sim\",\"a\",\"r\"))","v":""},"Outros"]
[]
[null,null,{"$f":"IF(LIGHT!L5=\"não\",\"\",IF(LIGHT!L5=\"sim\",\"a\",\"r\"))","v":""},"Condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!L7=\"não\",\"\",IF(LIGHT!L7=\"sim\",\"a\",\"r\"))","v":""},"Sistemas de refrigeração",null,null,null,null,null,null,{"$f":"IF(LIGHT!L9=\"não\",\"\",IF(LIGHT!L9=\"sim\",\"a\",\"r\"))","v":""},"Equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"IF(LIGHT!L11=\"não\",\"\",IF(LIGHT!L11=\"sim\",\"a\",\"r\"))","v":""},"Fontes incentivadas"]
[]
[null,null,"VALORES DE CEE E CED - EX POST"]
[null,null,null,null,null,null,null,null,"CEE = ",{"$f":"J40","v":479.76},null,null,null,null,"R$/MWh",null,null,null,null,null,"CED = ",{"$f":"V40","v":660.24},null,null,null,null,"R$/kW ano"]
[]
[null,null,null,null,null,null,null,null,"Resolução Aneel ",{"$f":"J42","v":3474},null,null,null,null,null,null,null,null,null,null,"Resolução publicada em ",{"$f":"V42","v":"2025-06-17"}]
[null,null,null,null,null,null,null,null,"Fator de carga ",{"$f":"J43","v":0.7},null,null,null,null,null,null,null,null,null,null,"Constante k ",{"$f":"V43","v":0.15}]
[]
[null,null,"CUSTO TOTAL REALIZADO",null,null,null,null,null,null,null,null,{"$f":"CustoContabil!D61","v":0},null,null,null,null,null,null,null,null,"Recursos próprios (PEE)",null,null,null,null,null,null,null,{"$f":"CustoContabil!F61","v":0}]
[null,null,"ENERGIA ECONOMIZADA",null,null,null,null,null,null,null,null,{"$f":"RCB!C35","v":0},null,null,null,null,"MWh/ano",null,null,null,"Contrapartida de terceiros",null,null,null,null,null,null,null,{"$f":"CustoContabil!G61","v":0}]
[null,null,"REDUÇÃO DE DEMANDA NA PONTA",null,null,null,null,null,null,null,null,{"$f":"RCB!D35","v":0},null,null,null,null,"kW",null,null,null,"Contrapartida do consumidor",null,null,null,null,null,null,null,{"$f":"CustoContabil!H61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vida útil média realizada",null,null,null,null,null,null,null,{"$f":"ROUNDUP(LIGHT!BI12*12,0)","v":0},null,"meses"]
[]
[null,null,null,null,"RCBLIMITE_PEE = ",null,null,null,null,null,{"$f":"LIGHT!$U$8","v":0.75},null,null,null,null,null,null,null,null,"RCBEX_POST_PEE = ",null,null,null,null,null,{"$f":"RCB!$H$27","v":0}]

{"sheet":"RCB","index":3,"n_rows":37,"n_cols":11,"rows_kept":37,"cut":false,"hidden":false,"merged":[[36,1,38,2],[36,3,38,4],[26,10,34,10],[16,3,18,4],[26,7,34,7],[22,1,25,1],[22,7,25,7],[22,10,25,10],[21,1,21,10],[16,1,18,2],[1,1,1,10],[2,10,5,10],[6,10,14,10],[2,7,5,7],[2,1,5,1],[6,7,14,7]]}
[]
[null,"CÁLCULO DA RELAÇÃO CUSTO-BENEFÍCIO - EX ANTE"]
[null,"Uso final","EE","RDP","CAT_PEE","BA","RCBPEE","RCBEX_ANTE_PEE","CAT_TOTAL","RCBTOTAL","RCBEX_ANTE_TOTAL"]
[null,null,"Energia","Redução de","Custo","Benefício","Por uso",null,"Custo","Por uso"]
[null,null,"economizada","demanda na ponta","anualizado","anualizado","final",null,"anualizado","final"]
[null,null,"MWh/ano","kW","PEE",null,"PEE",null,"total","total"]
[null,"Iluminação",{"$f":"IlumBenef!G46","v":0},{"$f":"IlumBenef!G44","v":0},{"$f":"IlumCusto!X106","v":0},{"$f":"IlumBenef!G48","v":0},{"$f":"IF(F7=0,0,ROUND(E7/F7,2))","v":0},{"$f":"$G$15","v":0},{"$f":"IlumCusto!Y106","v":0},{"$f":"IF(F7=0,0,ROUND(I7/F7,2))","v":0},{"$f":"$J$15","v":0}]
[null,"Condicionamento ambiental",{"$f":"CondAmbBenef!G46","v":0},{"$f":"CondAmbBenef!G44","v":0},{"$f":"CondAmbCusto!X106","v":0},{"$f":"CondAmbBenef!G48","v":0},{"$f":"IF(F8=0,0,ROUND(E8/F8,2))","v":0},null,{"$f":"CondAmbCusto!Y106","v":0},{"$f":"IF(F8=0,0,ROUND(I8/F8,2))","v":0}]
[null,"Sistemas motrizes",{"$f":"MotorBenef!G46","v":0},{"$f":"MotorBenef!G44","v":0},{"$f":"MotorCusto!X106","v":0},{"$f":"MotorBenef!G48","v":0},0,null,{"$f":"MotorCusto!Y106","v":0},0]
[null,"Sistemas de refrigeração",{"$f":"RefrigBenef!G42","v":0},{"$f":"RefrigBenef!G40","v":0},{"$f":"RefrigCusto!X106","v":0},{"$f":"RefrigBenef!G44","v":0},0,null,{"$f":"RefrigCusto!Y106","v":0},0]
[null,"Aquecimento solar de água",{"$f":"SolarBenef!G24","v":0},{"$f":"SolarBenef!G22","v":0},{"$f":"SolarCusto!X106","v":0},{"$f":"SolarBenef!G26","v":0},0,null,{"$f":"SolarCusto!Y106","v":0},0]
[null,"Equipamentos hospitalares",{"$f":"HospBenef!G50","v":0},{"$f":"HospBenef!G48","v":0},{"$f":"HospCusto!X106","v":0},{"$f":"HospBenef!G52","v":0},0,null,{"$f":"HospCusto!Y106","v":0},0]
[null,"Outros",{"$f":"OutrosBenef!G44","v":0},{"$f":"OutrosBenef!G42","v":0},{"$f":"OutrosCusto!X106","v":0},{"$f":"OutrosBenef!G46","v":0},0,null,{"$f":"OutrosCusto!Y106","v":0},0]
[null,"Fontes incentivadas",{"$f":"FIBenef!G21","v":0},{"$f":"FIBenef!G14","v":0},{"$f":"FICusto!X106","v":0},{"$f":"FIBenef!G22","v":0},0,null,{"$f":"FICusto!Y106","v":0},0]
[null,"Total",{"$f":"SUM(C7:C14)","v":0},{"$f":"SUM(D7:D14)","v":0},{"$f":"SUM(E7:E14)","v":0},{"$f":"SUM(F7:F14)","v":0},0,null,{"$f":"SUM(I7:I14)","v":0},0]
[]
[null,"AVALIAÇÃO PRELIMINAR DO PROJETO\nCONFORME CRITÉRIOS ANEEL",null,{"$f":"IF(H7=0,\"-\",IF(OR(RCB!H7<0,SMALL(G7:G14,1)<0),\"AO MENOS UM RCB NEGATIVO, OS CÁLCULOS DEVEM SER REVISADOS\",IF(RCB!H7>LIGHT!$U$8,\"RCB NÃO PERMITIDO\",IF(AND(RCB!H7<=LIGHT!$U$8,LARGE(G7:G14,1)>LIGHT!$U$8),\"RCB PERMITIDO, MAS AO MENOS UM USO FINAL POSSUI RCB ACIMA DO PERMITIDO\",\"RCB PERMITIDO\"))))","v":"-"}]
[]
[]
[]
[]
[null,"CÁLCULO DA RELAÇÃO CUSTO-BENEFÍCIO - EX POST"]
[null,"Uso final","EE","RDP","CAT_PEE","BA","RCBPEE","RCBEX_POST_PEE","CAT_TOTAL","RCBTOTAL","RCBEX_POST_TOTAL"]
[null,null,"Energia","Redução de","Custo","Benefício","Por uso",null,"Custo","Por uso"]
[null,null,"economizada","demanda na ponta","anualizado","anualizado","final",null,"anualizado","final"]
[null,null,"MWh/ano","kW","PEE",null,"PEE",null,"total","total"]
[null,"Iluminação",{"$f":"IlumBenef!G91","v":0},{"$f":"IlumBenef!G89","v":0},{"$f":"IlumCusto!X248","v":0},{"$f":"IlumBenef!G93","v":0},{"$f":"IF(F27=0,0,ROUND(E27/F27,2))","v":0},{"$f":"$G$35","v":0},{"$f":"IlumCusto!Y248","v":0},{"$f":"IF(F27=0,0,ROUND(I27/F27,2))","v":0},{"$f":"$J$35","v":0}]
[null,"Condicionamento ambiental",{"$f":"CondAmbBenef!G95","v":0},{"$f":"CondAmbBenef!G93","v":0},{"$f":"CondAmbCusto!X248","v":0},{"$f":"CondAmbBenef!G97","v":0},{"$f":"IF(F28=0,0,ROUND(E28/F28,2))","v":0},null,{"$f":"CondAmbCusto!Y248","v":0},0]
[null,"Sistemas motrizes",{"$f":"MotorBenef!G95","v":0},{"$f":"MotorBenef!G93","v":0},{"$f":"MotorCusto!X248","v":0},{"$f":"MotorBenef!G97","v":0},0,null,{"$f":"MotorCusto!Y248","v":0},0]
[null,"Sistemas de refrigeração",{"$f":"RefrigBenef!G91","v":0},{"$f":"RefrigBenef!G89","v":0},{"$f":"RefrigCusto!X248","v":0},{"$f":"RefrigBenef!G93","v":0},0,null,{"$f":"RefrigCusto!Y248","v":0},0]
[null,"Aquecimento solar de água",{"$f":"SolarBenef!G53","v":0},{"$f":"SolarBenef!G51","v":0},{"$f":"SolarCusto!X248","v":0},{"$f":"SolarBenef!G55","v":0},0,null,{"$f":"SolarCusto!Y248","v":0},0]
[null,"Equipamentos hospitalares",{"$f":"HospBenef!G101","v":0},{"$f":"HospBenef!G99","v":0},{"$f":"HospCusto!X248","v":0},{"$f":"HospBenef!G103","v":0},0,null,{"$f":"HospCusto!Y248","v":0},0]
[null,"Outros",{"$f":"OutrosBenef!G93","v":0},{"$f":"OutrosBenef!G91","v":0},{"$f":"OutrosCusto!X248","v":0},{"$f":"OutrosBenef!G95","v":0},0,null,{"$f":"OutrosCusto!Y248","v":0},0]
[null,"Fontes incentivadas",{"$f":"FIBenef!G46","v":0},{"$f":"FIBenef!G39","v":0},{"$f":"FICusto!X248","v":0},{"$f":"FIBenef!G47","v":0},0,null,{"$f":"FICusto!Y248","v":0},0]
[null,"Total",{"$f":"SUM(C27:C34)","v":0},{"$f":"SUM(D27:D34)","v":0},{"$f":"SUM(E27:E34)","v":0},{"$f":"SUM(F27:F34)","v":0},0,null,{"$f":"SUM(I27:I34)","v":0},0]
[]
[null,"AVALIAÇÃO PRELIMINAR DO PROJETO\nCONFORME CRITÉRIOS ANEEL",null,{"$f":"IF(H27=0,\"-\",IF(OR(RCB!H27<0,SMALL(G27:G34,1)<0),\"AO MENOS UM RCB NEGATIVO, OS CÁLCULOS DEVEM SER REVISADOS\",IF(RCB!H27>LIGHT!$U$8,\"RCB NÃO PERMITIDO\",IF(AND(RCB!H27<=LIGHT!$U$8,LARGE(G27:G34,1)>LIGHT!$U$8),\"RCB PERMITIDO, MAS AO MENOS UM USO FINAL POSSUI RCB ACIMA DO PERMITIDO\",\"RCB PERMITIDO\"))))","v":"-"}]

{"sheet":"CustoContabil","index":4,"n_rows":70,"n_cols":21,"rows_kept":70,"cut":false,"hidden":false,"merged":[[21,1,21,2],[27,1,27,2],[62,1,62,2],[68,1,68,2],[42,9,44,10],[49,9,49,12],[45,1,45,7],[51,1,51,7],[43,3,44,3],[43,4,44,4],[42,1,44,2],[42,3,42,4],[42,5,42,7],[1,13,1,20],[2,13,3,13],[2,14,3,14],[2,15,3,15],[2,16,3,16],[2,17,3,17],[2,18,3,18],[2,19,3,19],[2,20,3,20],[1,5,1,7],[1,3,1,4],[1,1,3,2],[4,9,4,12],[45,9,45,12],[42,11,43,12],[8,9,8,12],[1,9,3,10],[1,11,2,12],[39,1,39,5],[4,1,4,7],[10,1,10,7],[2,3,3,3],[2,4,3,4],[31,6,40,6],[30,1,30,5],[42,13,42,20],[43,13,44,13],[43,14,44,14],[43,15,44,15],[43,16,44,16],[43,17,44,17],[43,18,44,18],[43,19,44,19],[43,20,44,20]]}
[]
[null,"TIPO DE CUSTOS - EX ANTE",null,"CUSTOS TOTAIS",null,"ORIGEM DOS RECURSOS",null,null,null,"SEPARAÇÃO DE CUSTOS DO PEE POR\nCATEGORIA CONTÁBIL E USOS FINAIS\nEX ANTE*",null,"CUSTOS PRÓPRIOS DO PEE",null,"RECURSOS DO PROGRAMA DE EFICIÊNCIA ENERGÉTICA"]
[null,null,null,"R$","%","Recursos Próprios","Recursos de","Recursos do",null,null,null,null,null,"Iluminação","Condicionamento ambiental","Sistemas\nmotrizes","Sistemas de refrigeração","Aquecimento\nsolar de água","Equipamentos hospitalares","Outros\nusos finais","Fontes incentivadas"]
[null,null,null,null,null,"PEE","Terceiros","Consumidor",null,null,null,"R$","%"]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,"CUSTOS DIRETOS - EX ANTE"]
[null,"Materiais e Equipamentos","Previsto",{"$f":"SUM(F6:H6)","v":0},{"$f":"IF($D$20=0,0,D6/$D$20)","v":0},{"$f":"IlumCusto!K106+CondAmbCusto!K106+MotorCusto!K106+RefrigCusto!K106+SolarCusto!K106+HospCusto!K106+OutrosCusto!K106+FICusto!K106","v":0},{"$f":"IlumCusto!L106+CondAmbCusto!L106+MotorCusto!L106+RefrigCusto!L106+SolarCusto!L106+HospCusto!L106+OutrosCusto!L106+FICusto!L106","v":0},{"$f":"IlumCusto!M106+CondAmbCusto!M106+MotorCusto!M106+RefrigCusto!M106+SolarCusto!M106+HospCusto!M106+OutrosCusto!M106+FICusto!M106","v":0},null,"Materiais e Equipamentos","Previsto",{"$f":"SUM(N6:U6)","v":0},{"$f":"IF($L$15=0,0,L6/$L$15)","v":0},{"$f":"IlumCusto!K106","v":0},{"$f":"CondAmbCusto!K106","v":0},{"$f":"MotorCusto!K106","v":0},{"$f":"RefrigCusto!K106","v":0},{"$f":"SolarCusto!K106","v":0},{"$f":"HospCusto!K106","v":0},{"$f":"OutrosCusto!K106","v":0},{"$f":"FICusto!K106","v":0}]
[null,"Mão de Obra Própria (Light)","Previsto",{"$f":"SUM(F7:H7)","v":0},{"$f":"IF($D$20=0,0,D7/$D$20)","v":0},{"$f":"C23","v":0},0,0,null,"Mão de Obra de Terceiros","Previsto",{"$f":"SUM(N7:U7)","v":0},{"$f":"IF($L$15=0,0,L7/$L$15)","v":0},{"$f":"IlumCusto!K120","v":0},{"$f":"CondAmbCusto!K120","v":0},{"$f":"MotorCusto!K120","v":0},{"$f":"RefrigCusto!K120","v":0},{"$f":"SolarCusto!K120","v":0},{"$f":"HospCusto!K120","v":0},{"$f":"OutrosCusto!K120","v":0},{"$f":"FICusto!K120","v":0}]
[null,"Mão de Obra de Terceiros","Previsto",{"$f":"SUM(F8:H8)","v":0},{"$f":"IF($D$20=0,0,D8/$D$20)","v":0},{"$f":"IlumCusto!K120+CondAmbCusto!K120+MotorCusto!K120+RefrigCusto!K120+SolarCusto!K120+HospCusto!K120+OutrosCusto!K120+FICusto!K120","v":0},{"$f":"IlumCusto!L120+CondAmbCusto!L120+MotorCusto!L120+RefrigCusto!L120+SolarCusto!L120+HospCusto!L120+OutrosCusto!L120+FICusto!L120","v":0},{"$f":"IlumCusto!M120+CondAmbCusto!M120+MotorCusto!M120+RefrigCusto!M120+SolarCusto!M120+HospCusto!M120+OutrosCusto!M120+FICusto!M120","v":0},null,"Total custos diretos","Previsto",{"$f":"SUM(L6:L7)","v":0},{"$f":"SUM(M6:M7)","v":0},{"$f":"SUM(N6:N7)","v":0},{"$f":"SUM(O6:O7)","v":0},0,0,0,0,0,0]
[null,"Transporte (Light)","Previsto",{"$f":"SUM(F9:H9)","v":0},{"$f":"IF($D$20=0,0,D9/$D$20)","v":0},{"$f":"C24","v":0},0,0,null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"Total custos diretos","Previsto",{"$f":"SUM(D6:D9)","v":0},{"$f":"SUM(E6:E9)","v":0},{"$f":"SUM(F6:F9)","v":0},{"$f":"SUM(G6:G9)","v":0},{"$f":"SUM(H6:H9)","v":0},null,"Treinamento e Capacitação","Previsto",{"$f":"SUM(N10:U10)","v":0},{"$f":"IF($L$15=0,0,L10/$L$15)","v":0},{"$f":"IlumCusto!K133","v":0},{"$f":"CondAmbCusto!K133","v":0},{"$f":"MotorCusto!K133","v":0},{"$f":"RefrigCusto!K133","v":0},{"$f":"SolarCusto!K133","v":0},{"$f":"HospCusto!K133","v":0},{"$f":"OutrosCusto!K133","v":0},{"$f":"FICusto!K133","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE",null,null,null,null,null,null,null,"Descarte de Materiais","Previsto",{"$f":"SUM(N11:U11)","v":0},{"$f":"IF($L$15=0,0,L11/$L$15)","v":0},{"$f":"IlumCusto!K134","v":0},{"$f":"CondAmbCusto!K134","v":0},{"$f":"MotorCusto!K134","v":0},{"$f":"RefrigCusto!K134","v":0},{"$f":"SolarCusto!K134","v":0},{"$f":"HospCusto!K134","v":0},{"$f":"OutrosCusto!K134","v":0},{"$f":"FICusto!K134","v":0}]
[null,"Administração Prória (Light)","Previsto",{"$f":"SUM(F12:H12)","v":0},{"$f":"IF($D$20=0,0,D12/$D$20)","v":0},{"$f":"C29","v":0},0,0,null,"Medição & Verificação","Previsto",{"$f":"SUM(N12:U12)","v":0},{"$f":"IF($L$15=0,0,L12/$L$15)","v":0},{"$f":"IlumCusto!K135","v":0},{"$f":"CondAmbCusto!K135","v":0},{"$f":"MotorCusto!K135","v":0},{"$f":"RefrigCusto!K135","v":0},{"$f":"SolarCusto!K135","v":0},{"$f":"HospCusto!K135","v":0},{"$f":"OutrosCusto!K135","v":0},{"$f":"FICusto!K135","v":0}]
[null,"Marketing e Divulgação (Light)","Previsto",0,0,{"$f":"C25","v":0},0,0,null,"Outros Custos","Previsto",{"$f":"SUM(N13:U13)","v":0},{"$f":"IF($L$15=0,0,L13/$L$15)","v":0},{"$f":"IlumCusto!K140","v":0},{"$f":"CondAmbCusto!K140","v":0},{"$f":"MotorCusto!K140","v":0},{"$f":"RefrigCusto!K140","v":0},{"$f":"SolarCusto!K140","v":0},{"$f":"HospCusto!K140","v":0},{"$f":"OutrosCusto!K140","v":0},{"$f":"FICusto!K140","v":0}]
[null,"Treinamento e Capacitação","Previsto",0,0,{"$f":"IlumCusto!K133+CondAmbCusto!K133+MotorCusto!K133+RefrigCusto!K133+SolarCusto!K133+HospCusto!K133+OutrosCusto!K133+FICusto!K133","v":0},{"$f":"IlumCusto!L133+CondAmbCusto!L133+MotorCusto!L133+RefrigCusto!L133+SolarCusto!L133+HospCusto!L133+OutrosCusto!L133+FICusto!L133","v":0},{"$f":"IlumCusto!M133+CondAmbCusto!M133+MotorCusto!M133+RefrigCusto!M133+SolarCusto!M133+HospCusto!M133+OutrosCusto!M133+FICusto!M133","v":0},null,"Total custos indiretos","Previsto",{"$f":"SUM(L10:L13)","v":0},{"$f":"SUM(M10:M13)","v":0},{"$f":"SUM(N10:N13)","v":0},{"$f":"SUM(O10:O13)","v":0},0,0,0,0,0,0]
[null,"Descarte de Materiais","Previsto",0,0,{"$f":"IlumCusto!K134+CondAmbCusto!K134+MotorCusto!K134+RefrigCusto!K134+SolarCusto!K134+HospCusto!K134+OutrosCusto!K134+FICusto!K134","v":0},{"$f":"IlumCusto!L134+CondAmbCusto!L134+MotorCusto!L134+RefrigCusto!L134+SolarCusto!L134+HospCusto!L134+OutrosCusto!L134+FICusto!L134","v":0},{"$f":"IlumCusto!M134+CondAmbCusto!M134+MotorCusto!M134+RefrigCusto!M134+SolarCusto!M134+HospCusto!M134+OutrosCusto!M134+FICusto!M134","v":0},null,"Custo total do PEE - Ex ante","Previsto",{"$f":"SUM(L8,L14)","v":0},{"$f":"SUM(M8,M14)","v":0},{"$f":"SUM(N8,N14)","v":0},{"$f":"SUM(O8,O14)","v":0},0,0,0,0,0,0]
[null,"Medição & Verificação","Previsto",0,0,{"$f":"IlumCusto!K135+CondAmbCusto!K135+MotorCusto!K135+RefrigCusto!K135+SolarCusto!K135+HospCusto!K135+OutrosCusto!K135+FICusto!K135","v":0},{"$f":"IlumCusto!L135+CondAmbCusto!L135+MotorCusto!L135+RefrigCusto!L135+SolarCusto!L135+HospCusto!L135+OutrosCusto!L135+FICusto!L135","v":0},{"$f":"IlumCusto!M135+CondAmbCusto!M135+MotorCusto!M135+RefrigCusto!M135+SolarCusto!M135+HospCusto!M135+OutrosCusto!M135+FICusto!M135","v":0}]
[null,"Auditoria Contábil (Light)","Previsto",{"$f":"SUM(F17:H17)","v":0},0,{"$f":"C26","v":0},0,0]
[null,"Outros Custos","Previsto",0,0,{"$f":"IlumCusto!K140+CondAmbCusto!K140+MotorCusto!K140+RefrigCusto!K140+SolarCusto!K140+HospCusto!K140+OutrosCusto!K140+FICusto!K140","v":0},{"$f":"IlumCusto!L140+CondAmbCusto!L140+MotorCusto!L140+RefrigCusto!L140+SolarCusto!L140+HospCusto!L140+OutrosCusto!L140+FICusto!L140","v":0},{"$f":"IlumCusto!M140+CondAmbCusto!M140+MotorCusto!M140+RefrigCusto!M140+SolarCusto!M140+HospCusto!M140+OutrosCusto!M140+FICusto!M140","v":0},null,"*Não estão inclusos nesta tabela os custos internos da Light."]
[null,"Total custos indiretos","Previsto",{"$f":"SUM(D12:D18)","v":0},{"$f":"SUM(E12:E18)","v":0},{"$f":"SUM(F12:F18)","v":0},{"$f":"SUM(G12:G18)","v":0},{"$f":"SUM(H12:H18)","v":0}]
[null,"CUSTO TOTAL DO PROJETO - EX ANTE","PREVISTO",{"$f":"SUM(D10,D19)","v":0},{"$f":"SUM(E10,E19)","v":0},{"$f":"SUM(F10,F19)","v":0},{"$f":"SUM(G10,G19)","v":0},{"$f":"SUM(H10,H19)","v":0}]
[]
[null,"Inserir os Valores Conforme Edital"]
[null,"Mão de Obra Própria (Light)"]
[null,"Transporte (Light)"]
[null,"Marketing e Divulgação (Light)"]
[null,"Auditoria Contábil (Light)"]
[]
[null,"Uso da Light (caso necessário)"]
[null,"Administração Própria (Light)"]
[]
[null,"LIMITES DE VALORES APLICÁVEIS POR RUBRICA",null,null,null,null,"LIMITADOR","VALOR"]
[null,"Custo de Mão de obra de terceiros ",null,null,null,{"$f":"F8","v":0},"Verificar limite de valores conforme edital",{"$f":"IF(F6=0,0,SUM((F8)/F6))","v":0}]
[null,"Custo de Diagnóstico Energético",null,null,null,{"$f":"SUM(IlumCusto!K110,CondAmbCusto!K110,MotorCusto!K110,RefrigCusto!K110,SolarCusto!K110,HospCusto!K110,OutrosCusto!K110,FICusto!K110)","v":0},null,{"$f":"IF(D20=0,0,F33/D20)","v":0}]
[null,"Custo de Projeto Executivo",null,null,null,{"$f":"SUM(IlumCusto!K111,CondAmbCusto!K111,MotorCusto!K111,RefrigCusto!K111,SolarCusto!K111,HospCusto!K111,OutrosCusto!K111,FICusto!K111)","v":0},null,{"$f":"IF(F20=0,0,F34/F20)","v":0}]
[null,"Custo de Relatório Final",null,null,null,{"$f":"SUM(IlumCusto!K113,CondAmbCusto!K113,MotorCusto!K113,RefrigCusto!K113,SolarCusto!K113,HospCusto!K113,OutrosCusto!K113,FICusto!K113)","v":0},null,{"$f":"IF(D20=0,0,F35/D20)","v":0}]
[null,"Custo de Gerenciamento do Projeto",null,null,null,{"$f":"SUM(IlumCusto!K114,CondAmbCusto!K114,MotorCusto!K114,RefrigCusto!K114,SolarCusto!K114,HospCusto!K114,OutrosCusto!K114,FICusto!K114)","v":0},null,{"$f":"IF(F20=0,0,F36/F20)","v":0}]
[null,"Custo de Acessórios ",null,null,null,{"$f":"SUM(IlumCusto!K105,CondAmbCusto!K105,MotorCusto!K105,RefrigCusto!K105,SolarCusto!K105,HospCusto!K105,OutrosCusto!K105,FICusto!K105)","v":0},null,{"$f":"IF(F6=0,0,F37/F6)","v":0}]
[null,"Custo de Medição e verificação",null,null,null,{"$f":"F16","v":0},null,{"$f":"IF(F20=0,0,F16/F20)","v":0}]
[null,"Custo de Equipametos ",null,null,null,{"$f":"F6","v":0},null,{"$f":"IF(F20=0,0,F6/F20)","v":0}]
[null,"VALORES LIMITE PARA O PROJETO DE EFICIÊNCIA ENERGÉTICA",null,null,null,null,null,"VALOR"]
[null,"Custo de Treinamento e Capacitação",null,null,null,{"$f":"F14","v":0},null,{"$f":"IF(F20=0,0,F14/F20)","v":0}]
[]
[null,"TIPO DE CUSTOS - EX POST",null,"CUSTOS TOTAIS",null,"ORIGEM DOS RECURSOS",null,null,null,"SEPARAÇÃO DE CUSTOS DO PEE POR\nCATEGORIA CONTÁBIL E USOS FINAIS\nEX POST*",null,"CUSTOS PRÓPRIOS DO PEE",null,"RECURSOS DO PROGRAMA DE EFICIÊNCIA ENERGÉTICA"]
[null,null,null,"R$","%","Recursos Próprios","Recursos de","Recursos do",null,null,null,null,null,"Iluminação","Condicionamento ambiental","Sistemas\nmotrizes","Sistemas de refrigeração","Aquecimento\nsolar de água","Equipamentos hospitalares","Outros\nusos finais","Fontes incentivadas"]
[null,null,null,null,null,"PEE","Terceiros","Consumidor",null,null,null,"R$","%"]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,"CUSTOS DIRETOS - EX POST"]
[null,"Materiais e Equipamentos","Realizado",{"$f":"SUM(F47:H47)","v":0},{"$f":"IF($D$61=0,0,D47/$D$61)","v":0},{"$f":"IlumCusto!K248+CondAmbCusto!K248+MotorCusto!K248+RefrigCusto!K248+SolarCusto!K248+HospCusto!K248+OutrosCusto!K248+FICusto!K248","v":0},{"$f":"IlumCusto!L248+CondAmbCusto!L248+MotorCusto!L248+RefrigCusto!L248+SolarCusto!L248+HospCusto!L248+OutrosCusto!L248+FICusto!L248","v":0},{"$f":"IlumCusto!M248+CondAmbCusto!M248+MotorCusto!M248+RefrigCusto!M248+SolarCusto!M248+HospCusto!M248+OutrosCusto!M248+FICusto!M248","v":0},null,"Materiais e Equipamentos","Realizado",{"$f":"SUM(N47:U47)","v":0},{"$f":"IF($L$56=0,0,L47/$L$56)","v":0},{"$f":"IlumCusto!K248","v":0},{"$f":"CondAmbCusto!K248","v":0},{"$f":"MotorCusto!K248","v":0},{"$f":"RefrigCusto!K248","v":0},{"$f":"SolarCusto!K248","v":0},{"$f":"HospCusto!K248","v":0},{"$f":"OutrosCusto!K248","v":0},{"$f":"FICusto!K248","v":0}]
[null,"Mão de Obra Própria (Light)","Realizado",{"$f":"SUM(F48:H48)","v":0},{"$f":"IF($D$61=0,0,D48/$D$61)","v":0},{"$f":"C64","v":0},0,0,null,"Mão de Obra de Terceiros","Realizado",{"$f":"SUM(N48:U48)","v":0},{"$f":"IF($L$56=0,0,L48/$L$56)","v":0},{"$f":"IlumCusto!K262","v":0},{"$f":"CondAmbCusto!K262","v":0},{"$f":"MotorCusto!K262","v":0},{"$f":"RefrigCusto!K262","v":0},{"$f":"SolarCusto!K262","v":0},{"$f":"HospCusto!K262","v":0},{"$f":"OutrosCusto!K262","v":0},{"$f":"FICusto!K262","v":0}]
[null,"Mão de Obra de Terceiros","Realizado",{"$f":"SUM(F49:H49)","v":0},{"$f":"IF($D$61=0,0,D49/$D$61)","v":0},{"$f":"IlumCusto!K262+CondAmbCusto!K262+MotorCusto!K262+RefrigCusto!K262+SolarCusto!K262+HospCusto!K262+OutrosCusto!K262+FICusto!K262","v":0},{"$f":"IlumCusto!L262+CondAmbCusto!L262+MotorCusto!L262+RefrigCusto!L262+SolarCusto!L262+HospCusto!L262+OutrosCusto!L262+FICusto!L262","v":0},{"$f":"IlumCusto!M262+CondAmbCusto!M262+MotorCusto!M262+RefrigCusto!M262+SolarCusto!M262+HospCusto!M262+OutrosCusto!M262+FICusto!M262","v":0},null,"Total custos diretos","Realizado",{"$f":"SUM(L47:L48)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Transporte (Light)","Realizado",{"$f":"SUM(F50:H50)","v":0},{"$f":"IF($D$61=0,0,D50/$D$61)","v":0},{"$f":"C65","v":0},0,0,null,"CUSTOS INDIRETOS - EX POST"]
[null,"Total custos diretos","Realizado",{"$f":"SUM(D47:D50)","v":0},{"$f":"SUM(E47:E50)","v":0},{"$f":"SUM(F47:F50)","v":0},{"$f":"SUM(G47:G50)","v":0},{"$f":"SUM(H47:H50)","v":0},null,"Treinamento e Capacitação","Realizado",{"$f":"SUM(N51:U51)","v":0},{"$f":"IF($L$56=0,0,L51/$L$56)","v":0},{"$f":"IlumCusto!K275","v":0},{"$f":"CondAmbCusto!K275","v":0},{"$f":"MotorCusto!K275","v":0},{"$f":"RefrigCusto!K275","v":0},{"$f":"SolarCusto!K275","v":0},{"$f":"HospCusto!K275","v":0},{"$f":"OutrosCusto!K275","v":0},{"$f":"FICusto!K275","v":0}]
[null,"CUSTOS INDIRETOS - EX POST",null,null,null,null,null,null,null,"Descarte de Materiais","Realizado",{"$f":"SUM(N52:U52)","v":0},{"$f":"IF($L$56=0,0,L52/$L$56)","v":0},{"$f":"IlumCusto!K276","v":0},{"$f":"CondAmbCusto!K276","v":0},{"$f":"MotorCusto!K276","v":0},{"$f":"RefrigCusto!K276","v":0},{"$f":"SolarCusto!K276","v":0},{"$f":"HospCusto!K276","v":0},{"$f":"OutrosCusto!K276","v":0},{"$f":"FICusto!K276","v":0}]
[null,"Administração Própria (Light)","Realizado",{"$f":"SUM(F53:H53)","v":0},{"$f":"IF($D$61=0,0,D53/$D$61)","v":0},{"$f":"C70","v":0},0,0,null,"Medição & Verificação","Realizado",{"$f":"SUM(N53:U53)","v":0},{"$f":"IF($L$56=0,0,L53/$L$56)","v":0},{"$f":"IlumCusto!K277","v":0},{"$f":"CondAmbCusto!K277","v":0},{"$f":"MotorCusto!K277","v":0},{"$f":"RefrigCusto!K277","v":0},{"$f":"SolarCusto!K277","v":0},{"$f":"HospCusto!K277","v":0},{"$f":"OutrosCusto!K277","v":0},{"$f":"FICusto!K277","v":0}]
[null,"Marketing e Divulgação (Light)","Realizado",0,0,{"$f":"C66","v":0},0,0,null,"Outros Custos","Realizado",{"$f":"SUM(N54:U54)","v":0},{"$f":"IF($L$56=0,0,L54/$L$56)","v":0},{"$f":"IlumCusto!K282","v":0},{"$f":"CondAmbCusto!K282","v":0},{"$f":"MotorCusto!K282","v":0},{"$f":"RefrigCusto!K282","v":0},{"$f":"SolarCusto!K282","v":0},{"$f":"HospCusto!K282","v":0},{"$f":"OutrosCusto!K282","v":0},{"$f":"FICusto!K282","v":0}]
[null,"Treinamento e Capacitação","Realizado",0,0,{"$f":"IlumCusto!K275+CondAmbCusto!K275+MotorCusto!K275+RefrigCusto!K275+SolarCusto!K275+HospCusto!K275+OutrosCusto!K275+FICusto!K275","v":0},{"$f":"IlumCusto!L275+CondAmbCusto!L275+MotorCusto!L275+RefrigCusto!L275+SolarCusto!L275+HospCusto!L275+OutrosCusto!L275+FICusto!L275","v":0},{"$f":"IlumCusto!M275+CondAmbCusto!M275+MotorCusto!M275+RefrigCusto!M275+SolarCusto!M275+HospCusto!M275+OutrosCusto!M275+FICusto!M275","v":0},null,"Total custos indiretos","Realizado",{"$f":"SUM(L51:L54)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Descarte de Materiais","Realizado",0,0,{"$f":"IlumCusto!K276+CondAmbCusto!K276+MotorCusto!K276+RefrigCusto!K276+SolarCusto!K276+HospCusto!K276+OutrosCusto!K276+FICusto!K276","v":0},{"$f":"IlumCusto!L276+CondAmbCusto!L276+MotorCusto!L276+RefrigCusto!L276+SolarCusto!L276+HospCusto!L276+OutrosCusto!L276+FICusto!L276","v":0},{"$f":"IlumCusto!M276+CondAmbCusto!M276+MotorCusto!M276+RefrigCusto!M276+SolarCusto!M276+HospCusto!M276+OutrosCusto!M276+FICusto!M276","v":0},null,"Custo total do PEE - Ex post","Realizado",{"$f":"SUM(L49,L55)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Medição & Verificação","Realizado",0,0,{"$f":"IlumCusto!K277+CondAmbCusto!K277+MotorCusto!K277+RefrigCusto!K277+SolarCusto!K277+HospCusto!K277+OutrosCusto!K277+FICusto!K277","v":0},{"$f":"IlumCusto!L277+CondAmbCusto!L277+MotorCusto!L277+RefrigCusto!L277+SolarCusto!L277+HospCusto!L277+OutrosCusto!L277+FICusto!L277","v":0},{"$f":"IlumCusto!M277+CondAmbCusto!M277+MotorCusto!M277+RefrigCusto!M277+SolarCusto!M277+HospCusto!M277+OutrosCusto!M277+FICusto!M277","v":0}]
[null,"Auditoria Contábil (Light)","Realizado",{"$f":"SUM(F58:H58)","v":0},0,{"$f":"C67","v":0},0,0]
[null,"Outros Custos","Realizado",0,0,{"$f":"IlumCusto!K282+CondAmbCusto!K282+MotorCusto!K282+RefrigCusto!K282+SolarCusto!K282+HospCusto!K282+OutrosCusto!K282+FICusto!K282","v":0},{"$f":"IlumCusto!L282+CondAmbCusto!L282+MotorCusto!L282+RefrigCusto!L282+SolarCusto!L282+HospCusto!L282+OutrosCusto!L282+FICusto!L282","v":0},{"$f":"IlumCusto!M282+CondAmbCusto!M282+MotorCusto!M282+RefrigCusto!M282+SolarCusto!M282+HospCusto!M282+OutrosCusto!M282+FICusto!M282","v":0},null,"*Não estão inclusos nesta tabela os custos internos da Light."]
[null,"Total custos indiretos","Realizado",{"$f":"SUM(D53:D59)","v":0},{"$f":"SUM(E53:E59)","v":0},{"$f":"SUM(F53:F59)","v":0},{"$f":"SUM(G53:G59)","v":0},{"$f":"SUM(H53:H59)","v":0}]
[null,"CUSTO TOTAL DO PROJETO - EX POST","REALIZADO",{"$f":"SUM(D51,D60)","v":0},{"$f":"SUM(E51,E60)","v":0},{"$f":"SUM(F51,F60)","v":0},{"$f":"SUM(G51,G60)","v":0},{"$f":"SUM(H51,H60)","v":0}]
[]
[null,"Inserir os Valores Conforme Edital"]
[null,"Mão de Obra Própria (Light)"]
[null,"Transporte (Light)"]
[null,"Marketing e Divulgação (Light)"]
[null,"Auditoria Contábil (Light)"]
[]
[null,"Uso da Light (caso necessário)"]
[null,"Administração Própria (Light)",0]

{"sheet":"M&V","index":5,"n_rows":476,"n_cols":16,"rows_kept":476,"cut":false,"hidden":false,"merged":[[300,2,300,7],[301,2,301,7],[302,2,302,7],[303,2,303,7],[277,2,277,7],[278,2,278,7],[290,2,290,7],[295,1,295,7],[296,2,296,7],[297,2,297,7],[298,2,298,7],[299,2,299,7],[291,2,291,11],[292,2,292,11],[280,2,280,7],[281,2,281,7],[282,2,282,7],[283,2,283,7],[284,2,284,7],[285,2,285,7],[293,1,293,15],[246,1,246,11],[246,12,246,15],[294,1,294,11],[294,12,294,15],[269,1,269,11],[269,12,269,15],[247,1,247,7],[248,2,248,7],[249,2,249,7],[250,2,250,7],[251,2,251,7],[252,2,252,7],[253,2,253,7],[254,2,254,7],[255,2,255,7],[267,2,267,7],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[274,2,274,7],[275,2,275,7],[276,2,276,7],[222,2,222,11],[57,1,57,7],[58,2,58,7],[59,2,59,7],[216,2,216,7],[217,2,217,7],[218,2,218,7],[221,2,221,11],[210,1,210,7],[211,2,211,7],[212,2,212,7],[213,2,213,7],[214,2,214,7],[215,2,215,7],[204,2,204,7],[205,2,205,7],[208,2,208,11],[198,2,198,7],[199,2,199,7],[200,2,200,7],[201,2,201,7],[202,2,202,7],[203,2,203,7],[180,2,180,11],[181,12,181,15],[193,2,193,11],[194,2,194,11],[197,1,197,7],[186,2,186,7],[187,2,187,7],[188,2,188,7],[189,2,189,7],[190,2,190,7],[196,1,196,11],[196,12,196,15],[191,2,191,7],[192,2,192,7],[182,1,182,7],[183,2,183,7],[184,2,184,7],[185,2,185,7],[174,2,174,7],[175,2,175,7],[176,2,176,7],[177,2,177,7],[181,1,181,11],[178,2,178,7],[179,2,179,7],[153,12,153,15],[169,1,169,7],[170,2,170,7],[171,2,171,7],[172,2,172,7],[173,2,173,7],[162,2,162,7],[165,2,165,11],[166,2,166,11],[156,2,156,7],[157,2,157,7],[158,2,158,7],[159,2,159,7],[160,2,160,7],[161,2,161,7],[168,12,168,15],[163,2,163,7],[164,2,164,7],[168,1,168,11],[152,2,152,11],[154,1,154,7],[155,2,155,7],[153,1,153,11],[144,2,144,7],[145,2,145,7],[146,2,146,7],[147,2,147,7],[148,2,148,7],[149,2,149,7],[150,2,150,7],[151,2,151,7],[138,2,138,11],[141,1,141,7],[142,2,142,7],[143,2,143,7],[125,1,125,11],[125,12,125,15],[132,2,132,7],[133,2,133,7],[134,2,134,7],[137,2,137,11],[126,1,126,7],[127,2,127,7],[128,2,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[135,2,135,7],[136,2,136,7],[140,1,140,11],[140,12,140,15],[120,2,120,7],[121,2,121,7],[124,2,124,11],[114,2,114,7],[115,2,115,7],[116,2,116,7],[117,2,117,7],[118,2,118,7],[119,2,119,7],[122,2,122,7],[123,2,123,7],[97,12,97,15],[109,2,109,11],[110,2,110,11],[113,1,113,7],[102,2,102,7],[103,2,103,7],[104,2,104,7],[105,2,105,7],[106,2,106,7],[107,2,107,7],[108,2,108,7],[96,2,96,11],[98,1,98,7],[99,2,99,7],[100,2,100,7],[101,2,101,7],[90,2,90,7],[91,2,91,7],[92,2,92,7],[93,2,93,7],[97,1,97,11],[94,2,94,7],[95,2,95,7],[66,2,66,7],[67,2,67,7],[69,12,69,15],[85,1,85,7],[86,2,86,7],[87,2,87,7],[88,2,88,7],[89,2,89,7],[78,2,78,7],[81,2,81,11],[82,2,82,11],[72,2,72,7],[73,2,73,7],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[79,2,79,7],[80,2,80,7],[53,2,53,11],[34,2,34,7],[35,2,35,7],[36,2,36,7],[37,2,37,7],[38,2,38,7],[39,2,39,7],[47,2,47,7],[48,2,48,7],[49,2,49,7],[50,2,50,7],[51,2,51,7],[52,2,52,7],[10,2,10,7],[11,2,11,7],[237,2,237,11],[9,1,9,7],[30,2,30,11],[32,1,32,7],[33,2,33,7],[12,2,12,7],[13,2,13,7],[14,2,14,7],[60,2,60,7],[61,2,61,7],[62,2,62,7],[63,2,63,7],[64,2,64,7],[65,2,65,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[54,2,54,11],[40,2,40,7],[68,2,68,11],[70,1,70,7],[71,2,71,7],[335,1,335,11],[335,12,335,15],[324,2,324,7],[325,2,325,7],[334,2,334,11],[326,2,326,7],[327,2,327,7],[328,2,328,7],[329,2,329,7],[330,2,330,7],[331,2,331,7],[333,2,333,7],[347,2,347,11],[348,2,348,11],[344,2,344,7],[351,1,351,7],[352,2,352,7],[349,1,349,15],[350,1,350,11],[350,12,350,15],[336,1,336,7],[337,2,337,7],[338,2,338,7],[339,2,339,7],[340,2,340,7],[341,2,341,7],[342,2,342,7],[343,2,343,7],[345,2,345,7],[346,2,346,7],[363,1,363,11],[375,2,375,11],[363,12,363,15],[353,2,353,7],[354,2,354,7],[355,2,355,7],[356,2,356,7],[357,2,357,7],[358,2,358,7],[359,2,359,7],[362,2,362,11],[360,2,360,7],[361,2,361,7],[364,1,364,7],[365,2,365,7],[366,2,366,7],[367,2,367,7],[368,2,368,7],[369,2,369,7],[370,2,370,7],[373,2,373,7],[374,2,374,7],[386,2,386,7],[387,2,387,7],[390,2,390,11],[388,2,388,7],[389,2,389,7],[376,2,376,11],[371,2,371,7],[372,2,372,7],[379,1,379,7],[377,1,377,15],[378,1,378,11],[378,12,378,15],[384,2,384,7],[385,2,385,7],[382,2,382,7],[383,2,383,7],[437,2,437,7],[438,2,438,7],[418,2,418,11],[416,2,416,7],[417,2,417,7],[392,1,392,7],[393,2,393,7],[394,2,394,7],[395,2,395,7],[396,2,396,7],[397,2,397,7],[406,1,406,11],[415,2,415,7],[403,2,403,11],[404,2,404,11],[398,2,398,7],[399,2,399,7],[400,2,400,7],[401,2,401,7],[402,2,402,7],[424,2,424,7],[419,1,419,11],[422,2,422,7],[423,2,423,7],[434,12,434,15],[431,2,431,11],[432,2,432,11],[425,2,425,7],[426,2,426,7],[427,2,427,7],[428,2,428,7],[433,1,433,15],[429,2,429,7],[430,2,430,7],[434,1,434,11],[475,2,475,11],[459,2,459,11],[460,2,460,11],[446,2,446,11],[443,2,443,7],[448,1,448,7],[449,2,449,7],[450,2,450,7],[451,2,451,7],[454,2,454,7],[455,2,455,7],[456,2,456,7],[447,1,447,11],[466,2,466,7],[471,2,471,7],[474,2,474,11],[469,2,469,7],[470,2,470,7],[444,2,444,7],[463,1,463,7],[464,2,464,7],[465,2,465,7],[467,2,467,7],[468,2,468,7],[435,1,435,7],[436,2,436,7],[472,2,472,7],[473,2,473,7],[224,1,224,11],[223,1,223,15],[1,1,1,15],[2,1,2,15],[7,1,7,15],[55,1,55,15],[83,1,83,15],[111,1,111,15],[139,1,139,15],[167,1,167,15],[195,1,195,15],[8,1,8,11],[8,12,8,15],[56,1,56,11],[56,12,56,15],[84,1,84,11],[84,12,84,15],[112,1,112,11],[112,12,112,15],[419,12,419,15],[420,1,420,7],[421,2,421,7],[31,12,31,15],[69,1,69,11],[405,1,405,15],[258,2,258,7],[259,2,259,7],[260,2,260,7],[261,2,261,7],[262,2,262,7],[263,2,263,7],[264,2,264,7],[265,2,265,7],[266,2,266,7],[279,2,279,7],[268,2,268,11],[286,2,286,7],[287,2,287,7],[288,2,288,7],[289,2,289,7],[391,1,391,11],[391,12,391,15],[380,2,380,7],[381,2,381,7],[406,12,406,15],[407,1,407,7],[408,2,408,7],[409,2,409,7],[410,2,410,7],[411,2,411,7],[412,2,412,7],[413,2,413,7],[414,2,414,7],[439,2,439,7],[440,2,440,7],[441,2,441,7],[452,2,452,7],[453,2,453,7],[442,2,442,7],[461,1,461,15],[462,1,462,11],[462,12,462,15],[445,2,445,7],[457,2,457,7],[458,2,458,7],[447,12,447,15],[18,2,18,7],[19,2,19,7],[20,2,20,7],[21,2,21,7],[22,2,22,7],[23,2,23,7],[24,2,24,7],[25,2,25,7],[26,2,26,7],[27,2,27,7],[28,2,28,7],[29,2,29,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[44,2,44,7],[45,2,45,7],[46,2,46,7],[31,1,31,11],[206,2,206,7],[207,2,207,7],[219,2,219,7],[220,2,220,7],[234,2,234,7],[235,2,235,7],[256,2,256,7],[257,2,257,7],[236,2,236,11],[209,1,209,11],[239,1,239,15],[240,1,240,15],[245,1,245,15],[226,2,226,7],[227,2,227,7],[228,2,228,7],[229,2,229,7],[230,2,230,7],[231,2,231,7],[232,2,232,7],[233,2,233,7],[224,12,224,15],[225,1,225,7],[209,12,209,15],[304,2,304,7],[305,2,305,7],[317,2,317,7],[318,2,318,7],[332,2,332,7],[315,2,315,7],[316,2,316,7],[319,2,319,11],[320,2,320,11],[323,1,323,7],[321,1,321,15],[322,1,322,11],[322,12,322,15],[308,1,308,7],[309,2,309,7],[310,2,310,7],[311,2,311,7],[312,2,312,7],[313,2,313,7],[314,2,314,7],[306,2,306,11],[307,1,307,11],[307,12,307,15]]}
[]
[null,"MEDIÇÃO E VERIFICAÇÃO - EX ANTE"]
[null,"PREMISSAS PARA A MEDIÇÃO E VERIFICAÇÃO"]
[]
[null,null,null,"Intervalo de confiança desejado",null,null,null,null,null,null,null,"Valor da distribuição normal (z)",null,null,{"$f":"LIGHT!$BQ$9","v":1.96}]
[null,null,null,"Nível de precisão desejado",null,null,"±"]
[]
[null,"ILUMINAÇÃO - EX ANTE"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I11=0,J11=0),0,IF((((($O$5^2*I11^2)/LIGHT!$BN$10^2)*J11)/((($O$5^2*I11^2)/LIGHT!$BN$10^2)+J11))<(($O$5^2*I11^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I11^2)/LIGHT!$BN$10^2)*J11)/((($O$5^2*I11^2)/LIGHT!$BN$10^2)+J11)),0),ROUND((($O$5^2*I11^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P11-N11-O11","v":0},null,null,{"$f":"K11*L11","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I12=0,J12=0),0,IF((((($O$5^2*I12^2)/LIGHT!$BN$10^2)*J12)/((($O$5^2*I12^2)/LIGHT!$BN$10^2)+J12))<(($O$5^2*I12^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I12^2)/LIGHT!$BN$10^2)*J12)/((($O$5^2*I12^2)/LIGHT!$BN$10^2)+J12)),0),ROUND((($O$5^2*I12^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P12-N12-O12","v":0},null,null,{"$f":"K12*L12","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I13=0,J13=0),0,IF((((($O$5^2*I13^2)/LIGHT!$BN$10^2)*J13)/((($O$5^2*I13^2)/LIGHT!$BN$10^2)+J13))<(($O$5^2*I13^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I13^2)/LIGHT!$BN$10^2)*J13)/((($O$5^2*I13^2)/LIGHT!$BN$10^2)+J13)),0),ROUND((($O$5^2*I13^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I14=0,J14=0),0,IF((((($O$5^2*I14^2)/LIGHT!$BN$10^2)*J14)/((($O$5^2*I14^2)/LIGHT!$BN$10^2)+J14))<(($O$5^2*I14^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I14^2)/LIGHT!$BN$10^2)*J14)/((($O$5^2*I14^2)/LIGHT!$BN$10^2)+J14)),0),ROUND((($O$5^2*I14^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I15=0,J15=0),0,IF((((($O$5^2*I15^2)/LIGHT!$BN$10^2)*J15)/((($O$5^2*I15^2)/LIGHT!$BN$10^2)+J15))<(($O$5^2*I15^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I15^2)/LIGHT!$BN$10^2)*J15)/((($O$5^2*I15^2)/LIGHT!$BN$10^2)+J15)),0),ROUND((($O$5^2*I15^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I16=0,J16=0),0,IF((((($O$5^2*I16^2)/LIGHT!$BN$10^2)*J16)/((($O$5^2*I16^2)/LIGHT!$BN$10^2)+J16))<(($O$5^2*I16^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I16^2)/LIGHT!$BN$10^2)*J16)/((($O$5^2*I16^2)/LIGHT!$BN$10^2)+J16)),0),ROUND((($O$5^2*I16^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I17=0,J17=0),0,IF((((($O$5^2*I17^2)/LIGHT!$BN$10^2)*J17)/((($O$5^2*I17^2)/LIGHT!$BN$10^2)+J17))<(($O$5^2*I17^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I17^2)/LIGHT!$BN$10^2)*J17)/((($O$5^2*I17^2)/LIGHT!$BN$10^2)+J17)),0),ROUND((($O$5^2*I17^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I18=0,J18=0),0,IF((((($O$5^2*I18^2)/LIGHT!$BN$10^2)*J18)/((($O$5^2*I18^2)/LIGHT!$BN$10^2)+J18))<(($O$5^2*I18^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I18^2)/LIGHT!$BN$10^2)*J18)/((($O$5^2*I18^2)/LIGHT!$BN$10^2)+J18)),0),ROUND((($O$5^2*I18^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I19=0,J19=0),0,IF((((($O$5^2*I19^2)/LIGHT!$BN$10^2)*J19)/((($O$5^2*I19^2)/LIGHT!$BN$10^2)+J19))<(($O$5^2*I19^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I19^2)/LIGHT!$BN$10^2)*J19)/((($O$5^2*I19^2)/LIGHT!$BN$10^2)+J19)),0),ROUND((($O$5^2*I19^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I20=0,J20=0),0,IF((((($O$5^2*I20^2)/LIGHT!$BN$10^2)*J20)/((($O$5^2*I20^2)/LIGHT!$BN$10^2)+J20))<(($O$5^2*I20^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I20^2)/LIGHT!$BN$10^2)*J20)/((($O$5^2*I20^2)/LIGHT!$BN$10^2)+J20)),0),ROUND((($O$5^2*I20^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P20-N20-O20","v":0},null,null,{"$f":"K20*L20","v":0}]
[null,11,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I21=0,J21=0),0,IF((((($O$5^2*I21^2)/LIGHT!$BN$10^2)*J21)/((($O$5^2*I21^2)/LIGHT!$BN$10^2)+J21))<(($O$5^2*I21^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I21^2)/LIGHT!$BN$10^2)*J21)/((($O$5^2*I21^2)/LIGHT!$BN$10^2)+J21)),0),ROUND((($O$5^2*I21^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,12,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I22=0,J22=0),0,IF((((($O$5^2*I22^2)/LIGHT!$BN$10^2)*J22)/((($O$5^2*I22^2)/LIGHT!$BN$10^2)+J22))<(($O$5^2*I22^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I22^2)/LIGHT!$BN$10^2)*J22)/((($O$5^2*I22^2)/LIGHT!$BN$10^2)+J22)),0),ROUND((($O$5^2*I22^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,13,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I23=0,J23=0),0,IF((((($O$5^2*I23^2)/LIGHT!$BN$10^2)*J23)/((($O$5^2*I23^2)/LIGHT!$BN$10^2)+J23))<(($O$5^2*I23^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I23^2)/LIGHT!$BN$10^2)*J23)/((($O$5^2*I23^2)/LIGHT!$BN$10^2)+J23)),0),ROUND((($O$5^2*I23^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,14,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=0,J24=0),0,IF((((($O$5^2*I24^2)/LIGHT!$BN$10^2)*J24)/((($O$5^2*I24^2)/LIGHT!$BN$10^2)+J24))<(($O$5^2*I24^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I24^2)/LIGHT!$BN$10^2)*J24)/((($O$5^2*I24^2)/LIGHT!$BN$10^2)+J24)),0),ROUND((($O$5^2*I24^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,15,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I25=0,J25=0),0,IF((((($O$5^2*I25^2)/LIGHT!$BN$10^2)*J25)/((($O$5^2*I25^2)/LIGHT!$BN$10^2)+J25))<(($O$5^2*I25^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I25^2)/LIGHT!$BN$10^2)*J25)/((($O$5^2*I25^2)/LIGHT!$BN$10^2)+J25)),0),ROUND((($O$5^2*I25^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,16,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I26=0,J26=0),0,IF((((($O$5^2*I26^2)/LIGHT!$BN$10^2)*J26)/((($O$5^2*I26^2)/LIGHT!$BN$10^2)+J26))<(($O$5^2*I26^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I26^2)/LIGHT!$BN$10^2)*J26)/((($O$5^2*I26^2)/LIGHT!$BN$10^2)+J26)),0),ROUND((($O$5^2*I26^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,17,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I27=0,J27=0),0,IF((((($O$5^2*I27^2)/LIGHT!$BN$10^2)*J27)/((($O$5^2*I27^2)/LIGHT!$BN$10^2)+J27))<(($O$5^2*I27^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I27^2)/LIGHT!$BN$10^2)*J27)/((($O$5^2*I27^2)/LIGHT!$BN$10^2)+J27)),0),ROUND((($O$5^2*I27^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,18,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I28=0,J28=0),0,IF((((($O$5^2*I28^2)/LIGHT!$BN$10^2)*J28)/((($O$5^2*I28^2)/LIGHT!$BN$10^2)+J28))<(($O$5^2*I28^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I28^2)/LIGHT!$BN$10^2)*J28)/((($O$5^2*I28^2)/LIGHT!$BN$10^2)+J28)),0),ROUND((($O$5^2*I28^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,19,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I29=0,J29=0),0,IF((((($O$5^2*I29^2)/LIGHT!$BN$10^2)*J29)/((($O$5^2*I29^2)/LIGHT!$BN$10^2)+J29))<(($O$5^2*I29^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I29^2)/LIGHT!$BN$10^2)*J29)/((($O$5^2*I29^2)/LIGHT!$BN$10^2)+J29)),0),ROUND((($O$5^2*I29^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,20,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I30=0,J30=0),0,IF((((($O$5^2*I30^2)/LIGHT!$BN$10^2)*J30)/((($O$5^2*I30^2)/LIGHT!$BN$10^2)+J30))<(($O$5^2*I30^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I30^2)/LIGHT!$BN$10^2)*J30)/((($O$5^2*I30^2)/LIGHT!$BN$10^2)+J30)),0),ROUND((($O$5^2*I30^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M11:M30)","v":0},{"$f":"SUM(N11:N30)","v":0},{"$f":"SUM(O11:O30)","v":0},{"$f":"SUM(P11:P30)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I34=0,J34=0),0,IF((((($O$5^2*I34^2)/LIGHT!$BN$10^2)*J34)/((($O$5^2*I34^2)/LIGHT!$BN$10^2)+J34))<(($O$5^2*I34^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I34^2)/LIGHT!$BN$10^2)*J34)/((($O$5^2*I34^2)/LIGHT!$BN$10^2)+J34)),0),ROUND((($O$5^2*I34^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P34-N34-O34","v":0},null,null,{"$f":"K34*L34","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I35=0,J35=0),0,IF((((($O$5^2*I35^2)/LIGHT!$BN$10^2)*J35)/((($O$5^2*I35^2)/LIGHT!$BN$10^2)+J35))<(($O$5^2*I35^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I35^2)/LIGHT!$BN$10^2)*J35)/((($O$5^2*I35^2)/LIGHT!$BN$10^2)+J35)),0),ROUND((($O$5^2*I35^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P35-N35-O35","v":0},null,null,{"$f":"K35*L35","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I36=0,J36=0),0,IF((((($O$5^2*I36^2)/LIGHT!$BN$10^2)*J36)/((($O$5^2*I36^2)/LIGHT!$BN$10^2)+J36))<(($O$5^2*I36^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I36^2)/LIGHT!$BN$10^2)*J36)/((($O$5^2*I36^2)/LIGHT!$BN$10^2)+J36)),0),ROUND((($O$5^2*I36^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I37=0,J37=0),0,IF((((($O$5^2*I37^2)/LIGHT!$BN$10^2)*J37)/((($O$5^2*I37^2)/LIGHT!$BN$10^2)+J37))<(($O$5^2*I37^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I37^2)/LIGHT!$BN$10^2)*J37)/((($O$5^2*I37^2)/LIGHT!$BN$10^2)+J37)),0),ROUND((($O$5^2*I37^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I38=0,J38=0),0,IF((((($O$5^2*I38^2)/LIGHT!$BN$10^2)*J38)/((($O$5^2*I38^2)/LIGHT!$BN$10^2)+J38))<(($O$5^2*I38^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I38^2)/LIGHT!$BN$10^2)*J38)/((($O$5^2*I38^2)/LIGHT!$BN$10^2)+J38)),0),ROUND((($O$5^2*I38^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I39=0,J39=0),0,IF((((($O$5^2*I39^2)/LIGHT!$BN$10^2)*J39)/((($O$5^2*I39^2)/LIGHT!$BN$10^2)+J39))<(($O$5^2*I39^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I39^2)/LIGHT!$BN$10^2)*J39)/((($O$5^2*I39^2)/LIGHT!$BN$10^2)+J39)),0),ROUND((($O$5^2*I39^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I40=0,J40=0),0,IF((((($O$5^2*I40^2)/LIGHT!$BN$10^2)*J40)/((($O$5^2*I40^2)/LIGHT!$BN$10^2)+J40))<(($O$5^2*I40^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I40^2)/LIGHT!$BN$10^2)*J40)/((($O$5^2*I40^2)/LIGHT!$BN$10^2)+J40)),0),ROUND((($O$5^2*I40^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I41=0,J41=0),0,IF((((($O$5^2*I41^2)/LIGHT!$BN$10^2)*J41)/((($O$5^2*I41^2)/LIGHT!$BN$10^2)+J41))<(($O$5^2*I41^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I41^2)/LIGHT!$BN$10^2)*J41)/((($O$5^2*I41^2)/LIGHT!$BN$10^2)+J41)),0),ROUND((($O$5^2*I41^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I42=0,J42=0),0,IF((((($O$5^2*I42^2)/LIGHT!$BN$10^2)*J42)/((($O$5^2*I42^2)/LIGHT!$BN$10^2)+J42))<(($O$5^2*I42^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I42^2)/LIGHT!$BN$10^2)*J42)/((($O$5^2*I42^2)/LIGHT!$BN$10^2)+J42)),0),ROUND((($O$5^2*I42^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I43=0,J43=0),0,IF((((($O$5^2*I43^2)/LIGHT!$BN$10^2)*J43)/((($O$5^2*I43^2)/LIGHT!$BN$10^2)+J43))<(($O$5^2*I43^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I43^2)/LIGHT!$BN$10^2)*J43)/((($O$5^2*I43^2)/LIGHT!$BN$10^2)+J43)),0),ROUND((($O$5^2*I43^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P43-N43-O43","v":0},null,null,{"$f":"K43*L43","v":0}]
[null,11,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I44=0,J44=0),0,IF((((($O$5^2*I44^2)/LIGHT!$BN$10^2)*J44)/((($O$5^2*I44^2)/LIGHT!$BN$10^2)+J44))<(($O$5^2*I44^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I44^2)/LIGHT!$BN$10^2)*J44)/((($O$5^2*I44^2)/LIGHT!$BN$10^2)+J44)),0),ROUND((($O$5^2*I44^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,12,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I45=0,J45=0),0,IF((((($O$5^2*I45^2)/LIGHT!$BN$10^2)*J45)/((($O$5^2*I45^2)/LIGHT!$BN$10^2)+J45))<(($O$5^2*I45^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I45^2)/LIGHT!$BN$10^2)*J45)/((($O$5^2*I45^2)/LIGHT!$BN$10^2)+J45)),0),ROUND((($O$5^2*I45^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,13,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I46=0,J46=0),0,IF((((($O$5^2*I46^2)/LIGHT!$BN$10^2)*J46)/((($O$5^2*I46^2)/LIGHT!$BN$10^2)+J46))<(($O$5^2*I46^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I46^2)/LIGHT!$BN$10^2)*J46)/((($O$5^2*I46^2)/LIGHT!$BN$10^2)+J46)),0),ROUND((($O$5^2*I46^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,14,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I47=0,J47=0),0,IF((((($O$5^2*I47^2)/LIGHT!$BN$10^2)*J47)/((($O$5^2*I47^2)/LIGHT!$BN$10^2)+J47))<(($O$5^2*I47^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I47^2)/LIGHT!$BN$10^2)*J47)/((($O$5^2*I47^2)/LIGHT!$BN$10^2)+J47)),0),ROUND((($O$5^2*I47^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,15,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I48=0,J48=0),0,IF((((($O$5^2*I48^2)/LIGHT!$BN$10^2)*J48)/((($O$5^2*I48^2)/LIGHT!$BN$10^2)+J48))<(($O$5^2*I48^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I48^2)/LIGHT!$BN$10^2)*J48)/((($O$5^2*I48^2)/LIGHT!$BN$10^2)+J48)),0),ROUND((($O$5^2*I48^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,16,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I49=0,J49=0),0,IF((((($O$5^2*I49^2)/LIGHT!$BN$10^2)*J49)/((($O$5^2*I49^2)/LIGHT!$BN$10^2)+J49))<(($O$5^2*I49^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I49^2)/LIGHT!$BN$10^2)*J49)/((($O$5^2*I49^2)/LIGHT!$BN$10^2)+J49)),0),ROUND((($O$5^2*I49^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,17,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I50=0,J50=0),0,IF((((($O$5^2*I50^2)/LIGHT!$BN$10^2)*J50)/((($O$5^2*I50^2)/LIGHT!$BN$10^2)+J50))<(($O$5^2*I50^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I50^2)/LIGHT!$BN$10^2)*J50)/((($O$5^2*I50^2)/LIGHT!$BN$10^2)+J50)),0),ROUND((($O$5^2*I50^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,18,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I51=0,J51=0),0,IF((((($O$5^2*I51^2)/LIGHT!$BN$10^2)*J51)/((($O$5^2*I51^2)/LIGHT!$BN$10^2)+J51))<(($O$5^2*I51^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I51^2)/LIGHT!$BN$10^2)*J51)/((($O$5^2*I51^2)/LIGHT!$BN$10^2)+J51)),0),ROUND((($O$5^2*I51^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,19,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I52=0,J52=0),0,IF((((($O$5^2*I52^2)/LIGHT!$BN$10^2)*J52)/((($O$5^2*I52^2)/LIGHT!$BN$10^2)+J52))<(($O$5^2*I52^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I52^2)/LIGHT!$BN$10^2)*J52)/((($O$5^2*I52^2)/LIGHT!$BN$10^2)+J52)),0),ROUND((($O$5^2*I52^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,20,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I53=0,J53=0),0,IF((((($O$5^2*I53^2)/LIGHT!$BN$10^2)*J53)/((($O$5^2*I53^2)/LIGHT!$BN$10^2)+J53))<(($O$5^2*I53^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I53^2)/LIGHT!$BN$10^2)*J53)/((($O$5^2*I53^2)/LIGHT!$BN$10^2)+J53)),0),ROUND((($O$5^2*I53^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M34:M53)","v":0},{"$f":"SUM(N34:N53)","v":0},{"$f":"SUM(O34:O53)","v":0},{"$f":"SUM(P34:P53)","v":0}]
[null,null,"Sub total - Custos medição e verificação iluminação",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M31,M54)","v":0},{"$f":"SUM(N31,N54)","v":0},{"$f":"SUM(O31,O54)","v":0},{"$f":"SUM(P31,P54)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL - EX ANTE"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I59=0,J59=0),0,IF((((($O$5^2*I59^2)/LIGHT!$BN$10^2)*J59)/((($O$5^2*I59^2)/LIGHT!$BN$10^2)+J59))<(($O$5^2*I59^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I59^2)/LIGHT!$BN$10^2)*J59)/((($O$5^2*I59^2)/LIGHT!$BN$10^2)+J59)),0),ROUND((($O$5^2*I59^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P59-N59-O59","v":0},null,null,{"$f":"K59*L59","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I60=0,J60=0),0,IF((((($O$5^2*I60^2)/LIGHT!$BN$10^2)*J60)/((($O$5^2*I60^2)/LIGHT!$BN$10^2)+J60))<(($O$5^2*I60^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I60^2)/LIGHT!$BN$10^2)*J60)/((($O$5^2*I60^2)/LIGHT!$BN$10^2)+J60)),0),ROUND((($O$5^2*I60^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P60-N60-O60","v":0},null,null,{"$f":"K60*L60","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I61=0,J61=0),0,IF((((($O$5^2*I61^2)/LIGHT!$BN$10^2)*J61)/((($O$5^2*I61^2)/LIGHT!$BN$10^2)+J61))<(($O$5^2*I61^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I61^2)/LIGHT!$BN$10^2)*J61)/((($O$5^2*I61^2)/LIGHT!$BN$10^2)+J61)),0),ROUND((($O$5^2*I61^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I62=0,J62=0),0,IF((((($O$5^2*I62^2)/LIGHT!$BN$10^2)*J62)/((($O$5^2*I62^2)/LIGHT!$BN$10^2)+J62))<(($O$5^2*I62^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I62^2)/LIGHT!$BN$10^2)*J62)/((($O$5^2*I62^2)/LIGHT!$BN$10^2)+J62)),0),ROUND((($O$5^2*I62^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I63=0,J63=0),0,IF((((($O$5^2*I63^2)/LIGHT!$BN$10^2)*J63)/((($O$5^2*I63^2)/LIGHT!$BN$10^2)+J63))<(($O$5^2*I63^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I63^2)/LIGHT!$BN$10^2)*J63)/((($O$5^2*I63^2)/LIGHT!$BN$10^2)+J63)),0),ROUND((($O$5^2*I63^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I64=0,J64=0),0,IF((((($O$5^2*I64^2)/LIGHT!$BN$10^2)*J64)/((($O$5^2*I64^2)/LIGHT!$BN$10^2)+J64))<(($O$5^2*I64^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I64^2)/LIGHT!$BN$10^2)*J64)/((($O$5^2*I64^2)/LIGHT!$BN$10^2)+J64)),0),ROUND((($O$5^2*I64^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I65=0,J65=0),0,IF((((($O$5^2*I65^2)/LIGHT!$BN$10^2)*J65)/((($O$5^2*I65^2)/LIGHT!$BN$10^2)+J65))<(($O$5^2*I65^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I65^2)/LIGHT!$BN$10^2)*J65)/((($O$5^2*I65^2)/LIGHT!$BN$10^2)+J65)),0),ROUND((($O$5^2*I65^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I66=0,J66=0),0,IF((((($O$5^2*I66^2)/LIGHT!$BN$10^2)*J66)/((($O$5^2*I66^2)/LIGHT!$BN$10^2)+J66))<(($O$5^2*I66^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I66^2)/LIGHT!$BN$10^2)*J66)/((($O$5^2*I66^2)/LIGHT!$BN$10^2)+J66)),0),ROUND((($O$5^2*I66^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I67=0,J67=0),0,IF((((($O$5^2*I67^2)/LIGHT!$BN$10^2)*J67)/((($O$5^2*I67^2)/LIGHT!$BN$10^2)+J67))<(($O$5^2*I67^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I67^2)/LIGHT!$BN$10^2)*J67)/((($O$5^2*I67^2)/LIGHT!$BN$10^2)+J67)),0),ROUND((($O$5^2*I67^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I68=0,J68=0),0,IF((((($O$5^2*I68^2)/LIGHT!$BN$10^2)*J68)/((($O$5^2*I68^2)/LIGHT!$BN$10^2)+J68))<(($O$5^2*I68^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I68^2)/LIGHT!$BN$10^2)*J68)/((($O$5^2*I68^2)/LIGHT!$BN$10^2)+J68)),0),ROUND((($O$5^2*I68^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M59:M68)","v":0},{"$f":"SUM(N59:N68)","v":0},{"$f":"SUM(O59:O68)","v":0},{"$f":"SUM(P59:P68)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I72=0,J72=0),0,IF((((($O$5^2*I72^2)/LIGHT!$BN$10^2)*J72)/((($O$5^2*I72^2)/LIGHT!$BN$10^2)+J72))<(($O$5^2*I72^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I72^2)/LIGHT!$BN$10^2)*J72)/((($O$5^2*I72^2)/LIGHT!$BN$10^2)+J72)),0),ROUND((($O$5^2*I72^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P72-N72-O72","v":0},null,null,{"$f":"K72*L72","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I73=0,J73=0),0,IF((((($O$5^2*I73^2)/LIGHT!$BN$10^2)*J73)/((($O$5^2*I73^2)/LIGHT!$BN$10^2)+J73))<(($O$5^2*I73^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I73^2)/LIGHT!$BN$10^2)*J73)/((($O$5^2*I73^2)/LIGHT!$BN$10^2)+J73)),0),ROUND((($O$5^2*I73^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P73-N73-O73","v":0},null,null,{"$f":"K73*L73","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I74=0,J74=0),0,IF((((($O$5^2*I74^2)/LIGHT!$BN$10^2)*J74)/((($O$5^2*I74^2)/LIGHT!$BN$10^2)+J74))<(($O$5^2*I74^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I74^2)/LIGHT!$BN$10^2)*J74)/((($O$5^2*I74^2)/LIGHT!$BN$10^2)+J74)),0),ROUND((($O$5^2*I74^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I75=0,J75=0),0,IF((((($O$5^2*I75^2)/LIGHT!$BN$10^2)*J75)/((($O$5^2*I75^2)/LIGHT!$BN$10^2)+J75))<(($O$5^2*I75^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I75^2)/LIGHT!$BN$10^2)*J75)/((($O$5^2*I75^2)/LIGHT!$BN$10^2)+J75)),0),ROUND((($O$5^2*I75^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I76=0,J76=0),0,IF((((($O$5^2*I76^2)/LIGHT!$BN$10^2)*J76)/((($O$5^2*I76^2)/LIGHT!$BN$10^2)+J76))<(($O$5^2*I76^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I76^2)/LIGHT!$BN$10^2)*J76)/((($O$5^2*I76^2)/LIGHT!$BN$10^2)+J76)),0),ROUND((($O$5^2*I76^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I77=0,J77=0),0,IF((((($O$5^2*I77^2)/LIGHT!$BN$10^2)*J77)/((($O$5^2*I77^2)/LIGHT!$BN$10^2)+J77))<(($O$5^2*I77^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I77^2)/LIGHT!$BN$10^2)*J77)/((($O$5^2*I77^2)/LIGHT!$BN$10^2)+J77)),0),ROUND((($O$5^2*I77^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I78=0,J78=0),0,IF((((($O$5^2*I78^2)/LIGHT!$BN$10^2)*J78)/((($O$5^2*I78^2)/LIGHT!$BN$10^2)+J78))<(($O$5^2*I78^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I78^2)/LIGHT!$BN$10^2)*J78)/((($O$5^2*I78^2)/LIGHT!$BN$10^2)+J78)),0),ROUND((($O$5^2*I78^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I79=0,J79=0),0,IF((((($O$5^2*I79^2)/LIGHT!$BN$10^2)*J79)/((($O$5^2*I79^2)/LIGHT!$BN$10^2)+J79))<(($O$5^2*I79^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I79^2)/LIGHT!$BN$10^2)*J79)/((($O$5^2*I79^2)/LIGHT!$BN$10^2)+J79)),0),ROUND((($O$5^2*I79^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I80=0,J80=0),0,IF((((($O$5^2*I80^2)/LIGHT!$BN$10^2)*J80)/((($O$5^2*I80^2)/LIGHT!$BN$10^2)+J80))<(($O$5^2*I80^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I80^2)/LIGHT!$BN$10^2)*J80)/((($O$5^2*I80^2)/LIGHT!$BN$10^2)+J80)),0),ROUND((($O$5^2*I80^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I81=0,J81=0),0,IF((((($O$5^2*I81^2)/LIGHT!$BN$10^2)*J81)/((($O$5^2*I81^2)/LIGHT!$BN$10^2)+J81))<(($O$5^2*I81^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I81^2)/LIGHT!$BN$10^2)*J81)/((($O$5^2*I81^2)/LIGHT!$BN$10^2)+J81)),0),ROUND((($O$5^2*I81^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M72:M81)","v":0},{"$f":"SUM(N72:N81)","v":0},{"$f":"SUM(O72:O81)","v":0},{"$f":"SUM(P72:P81)","v":0}]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M69,M82)","v":0},{"$f":"SUM(N69,N82)","v":0},{"$f":"SUM(O69,O82)","v":0},{"$f":"SUM(P69,P82)","v":0}]
[null,"SISTEMAS MOTRIZES - EX ANTE"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I87=0,J87=0),0,IF((((($O$5^2*I87^2)/LIGHT!$BN$10^2)*J87)/((($O$5^2*I87^2)/LIGHT!$BN$10^2)+J87))<(($O$5^2*I87^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I87^2)/LIGHT!$BN$10^2)*J87)/((($O$5^2*I87^2)/LIGHT!$BN$10^2)+J87)),0),ROUND((($O$5^2*I87^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P87-N87-O87","v":0},null,null,{"$f":"K87*L87","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I88=0,J88=0),0,IF((((($O$5^2*I88^2)/LIGHT!$BN$10^2)*J88)/((($O$5^2*I88^2)/LIGHT!$BN$10^2)+J88))<(($O$5^2*I88^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I88^2)/LIGHT!$BN$10^2)*J88)/((($O$5^2*I88^2)/LIGHT!$BN$10^2)+J88)),0),ROUND((($O$5^2*I88^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P88-N88-O88","v":0},null,null,{"$f":"K88*L88","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I89=0,J89=0),0,IF((((($O$5^2*I89^2)/LIGHT!$BN$10^2)*J89)/((($O$5^2*I89^2)/LIGHT!$BN$10^2)+J89))<(($O$5^2*I89^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I89^2)/LIGHT!$BN$10^2)*J89)/((($O$5^2*I89^2)/LIGHT!$BN$10^2)+J89)),0),ROUND((($O$5^2*I89^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I90=0,J90=0),0,IF((((($O$5^2*I90^2)/LIGHT!$BN$10^2)*J90)/((($O$5^2*I90^2)/LIGHT!$BN$10^2)+J90))<(($O$5^2*I90^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I90^2)/LIGHT!$BN$10^2)*J90)/((($O$5^2*I90^2)/LIGHT!$BN$10^2)+J90)),0),ROUND((($O$5^2*I90^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I91=0,J91=0),0,IF((((($O$5^2*I91^2)/LIGHT!$BN$10^2)*J91)/((($O$5^2*I91^2)/LIGHT!$BN$10^2)+J91))<(($O$5^2*I91^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I91^2)/LIGHT!$BN$10^2)*J91)/((($O$5^2*I91^2)/LIGHT!$BN$10^2)+J91)),0),ROUND((($O$5^2*I91^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I92=0,J92=0),0,IF((((($O$5^2*I92^2)/LIGHT!$BN$10^2)*J92)/((($O$5^2*I92^2)/LIGHT!$BN$10^2)+J92))<(($O$5^2*I92^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I92^2)/LIGHT!$BN$10^2)*J92)/((($O$5^2*I92^2)/LIGHT!$BN$10^2)+J92)),0),ROUND((($O$5^2*I92^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I93=0,J93=0),0,IF((((($O$5^2*I93^2)/LIGHT!$BN$10^2)*J93)/((($O$5^2*I93^2)/LIGHT!$BN$10^2)+J93))<(($O$5^2*I93^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I93^2)/LIGHT!$BN$10^2)*J93)/((($O$5^2*I93^2)/LIGHT!$BN$10^2)+J93)),0),ROUND((($O$5^2*I93^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I94=0,J94=0),0,IF((((($O$5^2*I94^2)/LIGHT!$BN$10^2)*J94)/((($O$5^2*I94^2)/LIGHT!$BN$10^2)+J94))<(($O$5^2*I94^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I94^2)/LIGHT!$BN$10^2)*J94)/((($O$5^2*I94^2)/LIGHT!$BN$10^2)+J94)),0),ROUND((($O$5^2*I94^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I95=0,J95=0),0,IF((((($O$5^2*I95^2)/LIGHT!$BN$10^2)*J95)/((($O$5^2*I95^2)/LIGHT!$BN$10^2)+J95))<(($O$5^2*I95^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I95^2)/LIGHT!$BN$10^2)*J95)/((($O$5^2*I95^2)/LIGHT!$BN$10^2)+J95)),0),ROUND((($O$5^2*I95^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I96=0,J96=0),0,IF((((($O$5^2*I96^2)/LIGHT!$BN$10^2)*J96)/((($O$5^2*I96^2)/LIGHT!$BN$10^2)+J96))<(($O$5^2*I96^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I96^2)/LIGHT!$BN$10^2)*J96)/((($O$5^2*I96^2)/LIGHT!$BN$10^2)+J96)),0),ROUND((($O$5^2*I96^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M87:M96)","v":0},{"$f":"SUM(N87:N96)","v":0},{"$f":"SUM(O87:O96)","v":0},{"$f":"SUM(P87:P96)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I100=0,J100=0),0,IF((((($O$5^2*I100^2)/LIGHT!$BN$10^2)*J100)/((($O$5^2*I100^2)/LIGHT!$BN$10^2)+J100))<(($O$5^2*I100^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I100^2)/LIGHT!$BN$10^2)*J100)/((($O$5^2*I100^2)/LIGHT!$BN$10^2)+J100)),0),ROUND((($O$5^2*I100^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P100-N100-O100","v":0},null,null,{"$f":"K100*L100","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I101=0,J101=0),0,IF((((($O$5^2*I101^2)/LIGHT!$BN$10^2)*J101)/((($O$5^2*I101^2)/LIGHT!$BN$10^2)+J101))<(($O$5^2*I101^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I101^2)/LIGHT!$BN$10^2)*J101)/((($O$5^2*I101^2)/LIGHT!$BN$10^2)+J101)),0),ROUND((($O$5^2*I101^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P101-N101-O101","v":0},null,null,{"$f":"K101*L101","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I102=0,J102=0),0,IF((((($O$5^2*I102^2)/LIGHT!$BN$10^2)*J102)/((($O$5^2*I102^2)/LIGHT!$BN$10^2)+J102))<(($O$5^2*I102^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I102^2)/LIGHT!$BN$10^2)*J102)/((($O$5^2*I102^2)/LIGHT!$BN$10^2)+J102)),0),ROUND((($O$5^2*I102^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I103=0,J103=0),0,IF((((($O$5^2*I103^2)/LIGHT!$BN$10^2)*J103)/((($O$5^2*I103^2)/LIGHT!$BN$10^2)+J103))<(($O$5^2*I103^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I103^2)/LIGHT!$BN$10^2)*J103)/((($O$5^2*I103^2)/LIGHT!$BN$10^2)+J103)),0),ROUND((($O$5^2*I103^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I104=0,J104=0),0,IF((((($O$5^2*I104^2)/LIGHT!$BN$10^2)*J104)/((($O$5^2*I104^2)/LIGHT!$BN$10^2)+J104))<(($O$5^2*I104^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I104^2)/LIGHT!$BN$10^2)*J104)/((($O$5^2*I104^2)/LIGHT!$BN$10^2)+J104)),0),ROUND((($O$5^2*I104^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I105=0,J105=0),0,IF((((($O$5^2*I105^2)/LIGHT!$BN$10^2)*J105)/((($O$5^2*I105^2)/LIGHT!$BN$10^2)+J105))<(($O$5^2*I105^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I105^2)/LIGHT!$BN$10^2)*J105)/((($O$5^2*I105^2)/LIGHT!$BN$10^2)+J105)),0),ROUND((($O$5^2*I105^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I106=0,J106=0),0,IF((((($O$5^2*I106^2)/LIGHT!$BN$10^2)*J106)/((($O$5^2*I106^2)/LIGHT!$BN$10^2)+J106))<(($O$5^2*I106^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I106^2)/LIGHT!$BN$10^2)*J106)/((($O$5^2*I106^2)/LIGHT!$BN$10^2)+J106)),0),ROUND((($O$5^2*I106^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I107=0,J107=0),0,IF((((($O$5^2*I107^2)/LIGHT!$BN$10^2)*J107)/((($O$5^2*I107^2)/LIGHT!$BN$10^2)+J107))<(($O$5^2*I107^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I107^2)/LIGHT!$BN$10^2)*J107)/((($O$5^2*I107^2)/LIGHT!$BN$10^2)+J107)),0),ROUND((($O$5^2*I107^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I108=0,J108=0),0,IF((((($O$5^2*I108^2)/LIGHT!$BN$10^2)*J108)/((($O$5^2*I108^2)/LIGHT!$BN$10^2)+J108))<(($O$5^2*I108^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I108^2)/LIGHT!$BN$10^2)*J108)/((($O$5^2*I108^2)/LIGHT!$BN$10^2)+J108)),0),ROUND((($O$5^2*I108^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I109=0,J109=0),0,IF((((($O$5^2*I109^2)/LIGHT!$BN$10^2)*J109)/((($O$5^2*I109^2)/LIGHT!$BN$10^2)+J109))<(($O$5^2*I109^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I109^2)/LIGHT!$BN$10^2)*J109)/((($O$5^2*I109^2)/LIGHT!$BN$10^2)+J109)),0),ROUND((($O$5^2*I109^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M100:M109)","v":0},{"$f":"SUM(N100:N109)","v":0},{"$f":"SUM(O100:O109)","v":0},{"$f":"SUM(P100:P109)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M97,M110)","v":0},{"$f":"SUM(N97,N110)","v":0},{"$f":"SUM(O97,O110)","v":0},{"$f":"SUM(P97,P110)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX ANTE"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I115=0,J115=0),0,IF((((($O$5^2*I115^2)/LIGHT!$BN$10^2)*J115)/((($O$5^2*I115^2)/LIGHT!$BN$10^2)+J115))<(($O$5^2*I115^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I115^2)/LIGHT!$BN$10^2)*J115)/((($O$5^2*I115^2)/LIGHT!$BN$10^2)+J115)),0),ROUND((($O$5^2*I115^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P115-N115-O115","v":0},null,null,{"$f":"K115*L115","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I116=0,J116=0),0,IF((((($O$5^2*I116^2)/LIGHT!$BN$10^2)*J116)/((($O$5^2*I116^2)/LIGHT!$BN$10^2)+J116))<(($O$5^2*I116^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I116^2)/LIGHT!$BN$10^2)*J116)/((($O$5^2*I116^2)/LIGHT!$BN$10^2)+J116)),0),ROUND((($O$5^2*I116^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P116-N116-O116","v":0},null,null,{"$f":"K116*L116","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I117=0,J117=0),0,IF((((($O$5^2*I117^2)/LIGHT!$BN$10^2)*J117)/((($O$5^2*I117^2)/LIGHT!$BN$10^2)+J117))<(($O$5^2*I117^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I117^2)/LIGHT!$BN$10^2)*J117)/((($O$5^2*I117^2)/LIGHT!$BN$10^2)+J117)),0),ROUND((($O$5^2*I117^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I118=0,J118=0),0,IF((((($O$5^2*I118^2)/LIGHT!$BN$10^2)*J118)/((($O$5^2*I118^2)/LIGHT!$BN$10^2)+J118))<(($O$5^2*I118^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I118^2)/LIGHT!$BN$10^2)*J118)/((($O$5^2*I118^2)/LIGHT!$BN$10^2)+J118)),0),ROUND((($O$5^2*I118^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I119=0,J119=0),0,IF((((($O$5^2*I119^2)/LIGHT!$BN$10^2)*J119)/((($O$5^2*I119^2)/LIGHT!$BN$10^2)+J119))<(($O$5^2*I119^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I119^2)/LIGHT!$BN$10^2)*J119)/((($O$5^2*I119^2)/LIGHT!$BN$10^2)+J119)),0),ROUND((($O$5^2*I119^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I120=0,J120=0),0,IF((((($O$5^2*I120^2)/LIGHT!$BN$10^2)*J120)/((($O$5^2*I120^2)/LIGHT!$BN$10^2)+J120))<(($O$5^2*I120^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I120^2)/LIGHT!$BN$10^2)*J120)/((($O$5^2*I120^2)/LIGHT!$BN$10^2)+J120)),0),ROUND((($O$5^2*I120^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I121=0,J121=0),0,IF((((($O$5^2*I121^2)/LIGHT!$BN$10^2)*J121)/((($O$5^2*I121^2)/LIGHT!$BN$10^2)+J121))<(($O$5^2*I121^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I121^2)/LIGHT!$BN$10^2)*J121)/((($O$5^2*I121^2)/LIGHT!$BN$10^2)+J121)),0),ROUND((($O$5^2*I121^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I122=0,J122=0),0,IF((((($O$5^2*I122^2)/LIGHT!$BN$10^2)*J122)/((($O$5^2*I122^2)/LIGHT!$BN$10^2)+J122))<(($O$5^2*I122^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I122^2)/LIGHT!$BN$10^2)*J122)/((($O$5^2*I122^2)/LIGHT!$BN$10^2)+J122)),0),ROUND((($O$5^2*I122^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I123=0,J123=0),0,IF((((($O$5^2*I123^2)/LIGHT!$BN$10^2)*J123)/((($O$5^2*I123^2)/LIGHT!$BN$10^2)+J123))<(($O$5^2*I123^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I123^2)/LIGHT!$BN$10^2)*J123)/((($O$5^2*I123^2)/LIGHT!$BN$10^2)+J123)),0),ROUND((($O$5^2*I123^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I124=0,J124=0),0,IF((((($O$5^2*I124^2)/LIGHT!$BN$10^2)*J124)/((($O$5^2*I124^2)/LIGHT!$BN$10^2)+J124))<(($O$5^2*I124^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I124^2)/LIGHT!$BN$10^2)*J124)/((($O$5^2*I124^2)/LIGHT!$BN$10^2)+J124)),0),ROUND((($O$5^2*I124^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M115:M124)","v":0},{"$f":"SUM(N115:N124)","v":0},{"$f":"SUM(O115:O124)","v":0},{"$f":"SUM(P115:P124)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I128=0,J128=0),0,IF((((($O$5^2*I128^2)/LIGHT!$BN$10^2)*J128)/((($O$5^2*I128^2)/LIGHT!$BN$10^2)+J128))<(($O$5^2*I128^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I128^2)/LIGHT!$BN$10^2)*J128)/((($O$5^2*I128^2)/LIGHT!$BN$10^2)+J128)),0),ROUND((($O$5^2*I128^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P128-N128-O128","v":0},null,null,{"$f":"K128*L128","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I129=0,J129=0),0,IF((((($O$5^2*I129^2)/LIGHT!$BN$10^2)*J129)/((($O$5^2*I129^2)/LIGHT!$BN$10^2)+J129))<(($O$5^2*I129^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I129^2)/LIGHT!$BN$10^2)*J129)/((($O$5^2*I129^2)/LIGHT!$BN$10^2)+J129)),0),ROUND((($O$5^2*I129^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P129-N129-O129","v":0},null,null,{"$f":"K129*L129","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I130=0,J130=0),0,IF((((($O$5^2*I130^2)/LIGHT!$BN$10^2)*J130)/((($O$5^2*I130^2)/LIGHT!$BN$10^2)+J130))<(($O$5^2*I130^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I130^2)/LIGHT!$BN$10^2)*J130)/((($O$5^2*I130^2)/LIGHT!$BN$10^2)+J130)),0),ROUND((($O$5^2*I130^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I131=0,J131=0),0,IF((((($O$5^2*I131^2)/LIGHT!$BN$10^2)*J131)/((($O$5^2*I131^2)/LIGHT!$BN$10^2)+J131))<(($O$5^2*I131^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I131^2)/LIGHT!$BN$10^2)*J131)/((($O$5^2*I131^2)/LIGHT!$BN$10^2)+J131)),0),ROUND((($O$5^2*I131^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I132=0,J132=0),0,IF((((($O$5^2*I132^2)/LIGHT!$BN$10^2)*J132)/((($O$5^2*I132^2)/LIGHT!$BN$10^2)+J132))<(($O$5^2*I132^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I132^2)/LIGHT!$BN$10^2)*J132)/((($O$5^2*I132^2)/LIGHT!$BN$10^2)+J132)),0),ROUND((($O$5^2*I132^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I133=0,J133=0),0,IF((((($O$5^2*I133^2)/LIGHT!$BN$10^2)*J133)/((($O$5^2*I133^2)/LIGHT!$BN$10^2)+J133))<(($O$5^2*I133^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I133^2)/LIGHT!$BN$10^2)*J133)/((($O$5^2*I133^2)/LIGHT!$BN$10^2)+J133)),0),ROUND((($O$5^2*I133^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I134=0,J134=0),0,IF((((($O$5^2*I134^2)/LIGHT!$BN$10^2)*J134)/((($O$5^2*I134^2)/LIGHT!$BN$10^2)+J134))<(($O$5^2*I134^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I134^2)/LIGHT!$BN$10^2)*J134)/((($O$5^2*I134^2)/LIGHT!$BN$10^2)+J134)),0),ROUND((($O$5^2*I134^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I135=0,J135=0),0,IF((((($O$5^2*I135^2)/LIGHT!$BN$10^2)*J135)/((($O$5^2*I135^2)/LIGHT!$BN$10^2)+J135))<(($O$5^2*I135^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I135^2)/LIGHT!$BN$10^2)*J135)/((($O$5^2*I135^2)/LIGHT!$BN$10^2)+J135)),0),ROUND((($O$5^2*I135^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I136=0,J136=0),0,IF((((($O$5^2*I136^2)/LIGHT!$BN$10^2)*J136)/((($O$5^2*I136^2)/LIGHT!$BN$10^2)+J136))<(($O$5^2*I136^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I136^2)/LIGHT!$BN$10^2)*J136)/((($O$5^2*I136^2)/LIGHT!$BN$10^2)+J136)),0),ROUND((($O$5^2*I136^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I137=0,J137=0),0,IF((((($O$5^2*I137^2)/LIGHT!$BN$10^2)*J137)/((($O$5^2*I137^2)/LIGHT!$BN$10^2)+J137))<(($O$5^2*I137^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I137^2)/LIGHT!$BN$10^2)*J137)/((($O$5^2*I137^2)/LIGHT!$BN$10^2)+J137)),0),ROUND((($O$5^2*I137^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M128:M137)","v":0},{"$f":"SUM(N128:N137)","v":0},{"$f":"SUM(O128:O137)","v":0},{"$f":"SUM(P128:P137)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M125,M138)","v":0},{"$f":"SUM(N125,N138)","v":0},{"$f":"SUM(O125,O138)","v":0},{"$f":"SUM(P125,P138)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX ANTE"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I143=0,J143=0),0,IF((((($O$5^2*I143^2)/LIGHT!$BN$10^2)*J143)/((($O$5^2*I143^2)/LIGHT!$BN$10^2)+J143))<(($O$5^2*I143^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I143^2)/LIGHT!$BN$10^2)*J143)/((($O$5^2*I143^2)/LIGHT!$BN$10^2)+J143)),0),ROUND((($O$5^2*I143^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P143-N143-O143","v":0},null,null,{"$f":"K143*L143","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I144=0,J144=0),0,IF((((($O$5^2*I144^2)/LIGHT!$BN$10^2)*J144)/((($O$5^2*I144^2)/LIGHT!$BN$10^2)+J144))<(($O$5^2*I144^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I144^2)/LIGHT!$BN$10^2)*J144)/((($O$5^2*I144^2)/LIGHT!$BN$10^2)+J144)),0),ROUND((($O$5^2*I144^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P144-N144-O144","v":0},null,null,{"$f":"K144*L144","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I145=0,J145=0),0,IF((((($O$5^2*I145^2)/LIGHT!$BN$10^2)*J145)/((($O$5^2*I145^2)/LIGHT!$BN$10^2)+J145))<(($O$5^2*I145^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I145^2)/LIGHT!$BN$10^2)*J145)/((($O$5^2*I145^2)/LIGHT!$BN$10^2)+J145)),0),ROUND((($O$5^2*I145^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I146=0,J146=0),0,IF((((($O$5^2*I146^2)/LIGHT!$BN$10^2)*J146)/((($O$5^2*I146^2)/LIGHT!$BN$10^2)+J146))<(($O$5^2*I146^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I146^2)/LIGHT!$BN$10^2)*J146)/((($O$5^2*I146^2)/LIGHT!$BN$10^2)+J146)),0),ROUND((($O$5^2*I146^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I147=0,J147=0),0,IF((((($O$5^2*I147^2)/LIGHT!$BN$10^2)*J147)/((($O$5^2*I147^2)/LIGHT!$BN$10^2)+J147))<(($O$5^2*I147^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I147^2)/LIGHT!$BN$10^2)*J147)/((($O$5^2*I147^2)/LIGHT!$BN$10^2)+J147)),0),ROUND((($O$5^2*I147^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I148=0,J148=0),0,IF((((($O$5^2*I148^2)/LIGHT!$BN$10^2)*J148)/((($O$5^2*I148^2)/LIGHT!$BN$10^2)+J148))<(($O$5^2*I148^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I148^2)/LIGHT!$BN$10^2)*J148)/((($O$5^2*I148^2)/LIGHT!$BN$10^2)+J148)),0),ROUND((($O$5^2*I148^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I149=0,J149=0),0,IF((((($O$5^2*I149^2)/LIGHT!$BN$10^2)*J149)/((($O$5^2*I149^2)/LIGHT!$BN$10^2)+J149))<(($O$5^2*I149^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I149^2)/LIGHT!$BN$10^2)*J149)/((($O$5^2*I149^2)/LIGHT!$BN$10^2)+J149)),0),ROUND((($O$5^2*I149^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I150=0,J150=0),0,IF((((($O$5^2*I150^2)/LIGHT!$BN$10^2)*J150)/((($O$5^2*I150^2)/LIGHT!$BN$10^2)+J150))<(($O$5^2*I150^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I150^2)/LIGHT!$BN$10^2)*J150)/((($O$5^2*I150^2)/LIGHT!$BN$10^2)+J150)),0),ROUND((($O$5^2*I150^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I151=0,J151=0),0,IF((((($O$5^2*I151^2)/LIGHT!$BN$10^2)*J151)/((($O$5^2*I151^2)/LIGHT!$BN$10^2)+J151))<(($O$5^2*I151^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I151^2)/LIGHT!$BN$10^2)*J151)/((($O$5^2*I151^2)/LIGHT!$BN$10^2)+J151)),0),ROUND((($O$5^2*I151^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I152=0,J152=0),0,IF((((($O$5^2*I152^2)/LIGHT!$BN$10^2)*J152)/((($O$5^2*I152^2)/LIGHT!$BN$10^2)+J152))<(($O$5^2*I152^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I152^2)/LIGHT!$BN$10^2)*J152)/((($O$5^2*I152^2)/LIGHT!$BN$10^2)+J152)),0),ROUND((($O$5^2*I152^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M143:M152)","v":0},{"$f":"SUM(N143:N152)","v":0},{"$f":"SUM(O143:O152)","v":0},{"$f":"SUM(P143:P152)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I156=0,J156=0),0,IF((((($O$5^2*I156^2)/LIGHT!$BN$10^2)*J156)/((($O$5^2*I156^2)/LIGHT!$BN$10^2)+J156))<(($O$5^2*I156^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I156^2)/LIGHT!$BN$10^2)*J156)/((($O$5^2*I156^2)/LIGHT!$BN$10^2)+J156)),0),ROUND((($O$5^2*I156^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P156-N156-O156","v":0},null,null,{"$f":"K156*L156","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I157=0,J157=0),0,IF((((($O$5^2*I157^2)/LIGHT!$BN$10^2)*J157)/((($O$5^2*I157^2)/LIGHT!$BN$10^2)+J157))<(($O$5^2*I157^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I157^2)/LIGHT!$BN$10^2)*J157)/((($O$5^2*I157^2)/LIGHT!$BN$10^2)+J157)),0),ROUND((($O$5^2*I157^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P157-N157-O157","v":0},null,null,{"$f":"K157*L157","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I158=0,J158=0),0,IF((((($O$5^2*I158^2)/LIGHT!$BN$10^2)*J158)/((($O$5^2*I158^2)/LIGHT!$BN$10^2)+J158))<(($O$5^2*I158^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I158^2)/LIGHT!$BN$10^2)*J158)/((($O$5^2*I158^2)/LIGHT!$BN$10^2)+J158)),0),ROUND((($O$5^2*I158^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I159=0,J159=0),0,IF((((($O$5^2*I159^2)/LIGHT!$BN$10^2)*J159)/((($O$5^2*I159^2)/LIGHT!$BN$10^2)+J159))<(($O$5^2*I159^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I159^2)/LIGHT!$BN$10^2)*J159)/((($O$5^2*I159^2)/LIGHT!$BN$10^2)+J159)),0),ROUND((($O$5^2*I159^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I160=0,J160=0),0,IF((((($O$5^2*I160^2)/LIGHT!$BN$10^2)*J160)/((($O$5^2*I160^2)/LIGHT!$BN$10^2)+J160))<(($O$5^2*I160^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I160^2)/LIGHT!$BN$10^2)*J160)/((($O$5^2*I160^2)/LIGHT!$BN$10^2)+J160)),0),ROUND((($O$5^2*I160^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I161=0,J161=0),0,IF((((($O$5^2*I161^2)/LIGHT!$BN$10^2)*J161)/((($O$5^2*I161^2)/LIGHT!$BN$10^2)+J161))<(($O$5^2*I161^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I161^2)/LIGHT!$BN$10^2)*J161)/((($O$5^2*I161^2)/LIGHT!$BN$10^2)+J161)),0),ROUND((($O$5^2*I161^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I162=0,J162=0),0,IF((((($O$5^2*I162^2)/LIGHT!$BN$10^2)*J162)/((($O$5^2*I162^2)/LIGHT!$BN$10^2)+J162))<(($O$5^2*I162^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I162^2)/LIGHT!$BN$10^2)*J162)/((($O$5^2*I162^2)/LIGHT!$BN$10^2)+J162)),0),ROUND((($O$5^2*I162^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I163=0,J163=0),0,IF((((($O$5^2*I163^2)/LIGHT!$BN$10^2)*J163)/((($O$5^2*I163^2)/LIGHT!$BN$10^2)+J163))<(($O$5^2*I163^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I163^2)/LIGHT!$BN$10^2)*J163)/((($O$5^2*I163^2)/LIGHT!$BN$10^2)+J163)),0),ROUND((($O$5^2*I163^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I164=0,J164=0),0,IF((((($O$5^2*I164^2)/LIGHT!$BN$10^2)*J164)/((($O$5^2*I164^2)/LIGHT!$BN$10^2)+J164))<(($O$5^2*I164^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I164^2)/LIGHT!$BN$10^2)*J164)/((($O$5^2*I164^2)/LIGHT!$BN$10^2)+J164)),0),ROUND((($O$5^2*I164^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I165=0,J165=0),0,IF((((($O$5^2*I165^2)/LIGHT!$BN$10^2)*J165)/((($O$5^2*I165^2)/LIGHT!$BN$10^2)+J165))<(($O$5^2*I165^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I165^2)/LIGHT!$BN$10^2)*J165)/((($O$5^2*I165^2)/LIGHT!$BN$10^2)+J165)),0),ROUND((($O$5^2*I165^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M156:M165)","v":0},{"$f":"SUM(N156:N165)","v":0},{"$f":"SUM(O156:O165)","v":0},{"$f":"SUM(P156:P165)","v":0}]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M153,M166)","v":0},{"$f":"SUM(N153,N166)","v":0},{"$f":"SUM(O153,O166)","v":0},{"$f":"SUM(P153,P166)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES - EX ANTE"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I171=0,J171=0),0,IF((((($O$5^2*I171^2)/LIGHT!$BN$10^2)*J171)/((($O$5^2*I171^2)/LIGHT!$BN$10^2)+J171))<(($O$5^2*I171^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I171^2)/LIGHT!$BN$10^2)*J171)/((($O$5^2*I171^2)/LIGHT!$BN$10^2)+J171)),0),ROUND((($O$5^2*I171^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P171-N171-O171","v":0},null,null,{"$f":"K171*L171","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I172=0,J172=0),0,IF((((($O$5^2*I172^2)/LIGHT!$BN$10^2)*J172)/((($O$5^2*I172^2)/LIGHT!$BN$10^2)+J172))<(($O$5^2*I172^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I172^2)/LIGHT!$BN$10^2)*J172)/((($O$5^2*I172^2)/LIGHT!$BN$10^2)+J172)),0),ROUND((($O$5^2*I172^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P172-N172-O172","v":0},null,null,{"$f":"K172*L172","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I173=0,J173=0),0,IF((((($O$5^2*I173^2)/LIGHT!$BN$10^2)*J173)/((($O$5^2*I173^2)/LIGHT!$BN$10^2)+J173))<(($O$5^2*I173^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I173^2)/LIGHT!$BN$10^2)*J173)/((($O$5^2*I173^2)/LIGHT!$BN$10^2)+J173)),0),ROUND((($O$5^2*I173^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I174=0,J174=0),0,IF((((($O$5^2*I174^2)/LIGHT!$BN$10^2)*J174)/((($O$5^2*I174^2)/LIGHT!$BN$10^2)+J174))<(($O$5^2*I174^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I174^2)/LIGHT!$BN$10^2)*J174)/((($O$5^2*I174^2)/LIGHT!$BN$10^2)+J174)),0),ROUND((($O$5^2*I174^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I175=0,J175=0),0,IF((((($O$5^2*I175^2)/LIGHT!$BN$10^2)*J175)/((($O$5^2*I175^2)/LIGHT!$BN$10^2)+J175))<(($O$5^2*I175^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I175^2)/LIGHT!$BN$10^2)*J175)/((($O$5^2*I175^2)/LIGHT!$BN$10^2)+J175)),0),ROUND((($O$5^2*I175^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I176=0,J176=0),0,IF((((($O$5^2*I176^2)/LIGHT!$BN$10^2)*J176)/((($O$5^2*I176^2)/LIGHT!$BN$10^2)+J176))<(($O$5^2*I176^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I176^2)/LIGHT!$BN$10^2)*J176)/((($O$5^2*I176^2)/LIGHT!$BN$10^2)+J176)),0),ROUND((($O$5^2*I176^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I177=0,J177=0),0,IF((((($O$5^2*I177^2)/LIGHT!$BN$10^2)*J177)/((($O$5^2*I177^2)/LIGHT!$BN$10^2)+J177))<(($O$5^2*I177^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I177^2)/LIGHT!$BN$10^2)*J177)/((($O$5^2*I177^2)/LIGHT!$BN$10^2)+J177)),0),ROUND((($O$5^2*I177^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I178=0,J178=0),0,IF((((($O$5^2*I178^2)/LIGHT!$BN$10^2)*J178)/((($O$5^2*I178^2)/LIGHT!$BN$10^2)+J178))<(($O$5^2*I178^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I178^2)/LIGHT!$BN$10^2)*J178)/((($O$5^2*I178^2)/LIGHT!$BN$10^2)+J178)),0),ROUND((($O$5^2*I178^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I179=0,J179=0),0,IF((((($O$5^2*I179^2)/LIGHT!$BN$10^2)*J179)/((($O$5^2*I179^2)/LIGHT!$BN$10^2)+J179))<(($O$5^2*I179^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I179^2)/LIGHT!$BN$10^2)*J179)/((($O$5^2*I179^2)/LIGHT!$BN$10^2)+J179)),0),ROUND((($O$5^2*I179^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I180=0,J180=0),0,IF((((($O$5^2*I180^2)/LIGHT!$BN$10^2)*J180)/((($O$5^2*I180^2)/LIGHT!$BN$10^2)+J180))<(($O$5^2*I180^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I180^2)/LIGHT!$BN$10^2)*J180)/((($O$5^2*I180^2)/LIGHT!$BN$10^2)+J180)),0),ROUND((($O$5^2*I180^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M171:M180)","v":0},{"$f":"SUM(N171:N180)","v":0},{"$f":"SUM(O171:O180)","v":0},{"$f":"SUM(P171:P180)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I184=0,J184=0),0,IF((((($O$5^2*I184^2)/LIGHT!$BN$10^2)*J184)/((($O$5^2*I184^2)/LIGHT!$BN$10^2)+J184))<(($O$5^2*I184^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I184^2)/LIGHT!$BN$10^2)*J184)/((($O$5^2*I184^2)/LIGHT!$BN$10^2)+J184)),0),ROUND((($O$5^2*I184^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P184-N184-O184","v":0},null,null,{"$f":"K184*L184","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I185=0,J185=0),0,IF((((($O$5^2*I185^2)/LIGHT!$BN$10^2)*J185)/((($O$5^2*I185^2)/LIGHT!$BN$10^2)+J185))<(($O$5^2*I185^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I185^2)/LIGHT!$BN$10^2)*J185)/((($O$5^2*I185^2)/LIGHT!$BN$10^2)+J185)),0),ROUND((($O$5^2*I185^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P185-N185-O185","v":0},null,null,{"$f":"K185*L185","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I186=0,J186=0),0,IF((((($O$5^2*I186^2)/LIGHT!$BN$10^2)*J186)/((($O$5^2*I186^2)/LIGHT!$BN$10^2)+J186))<(($O$5^2*I186^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I186^2)/LIGHT!$BN$10^2)*J186)/((($O$5^2*I186^2)/LIGHT!$BN$10^2)+J186)),0),ROUND((($O$5^2*I186^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I187=0,J187=0),0,IF((((($O$5^2*I187^2)/LIGHT!$BN$10^2)*J187)/((($O$5^2*I187^2)/LIGHT!$BN$10^2)+J187))<(($O$5^2*I187^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I187^2)/LIGHT!$BN$10^2)*J187)/((($O$5^2*I187^2)/LIGHT!$BN$10^2)+J187)),0),ROUND((($O$5^2*I187^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I188=0,J188=0),0,IF((((($O$5^2*I188^2)/LIGHT!$BN$10^2)*J188)/((($O$5^2*I188^2)/LIGHT!$BN$10^2)+J188))<(($O$5^2*I188^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I188^2)/LIGHT!$BN$10^2)*J188)/((($O$5^2*I188^2)/LIGHT!$BN$10^2)+J188)),0),ROUND((($O$5^2*I188^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I189=0,J189=0),0,IF((((($O$5^2*I189^2)/LIGHT!$BN$10^2)*J189)/((($O$5^2*I189^2)/LIGHT!$BN$10^2)+J189))<(($O$5^2*I189^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I189^2)/LIGHT!$BN$10^2)*J189)/((($O$5^2*I189^2)/LIGHT!$BN$10^2)+J189)),0),ROUND((($O$5^2*I189^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I190=0,J190=0),0,IF((((($O$5^2*I190^2)/LIGHT!$BN$10^2)*J190)/((($O$5^2*I190^2)/LIGHT!$BN$10^2)+J190))<(($O$5^2*I190^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I190^2)/LIGHT!$BN$10^2)*J190)/((($O$5^2*I190^2)/LIGHT!$BN$10^2)+J190)),0),ROUND((($O$5^2*I190^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I191=0,J191=0),0,IF((((($O$5^2*I191^2)/LIGHT!$BN$10^2)*J191)/((($O$5^2*I191^2)/LIGHT!$BN$10^2)+J191))<(($O$5^2*I191^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I191^2)/LIGHT!$BN$10^2)*J191)/((($O$5^2*I191^2)/LIGHT!$BN$10^2)+J191)),0),ROUND((($O$5^2*I191^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I192=0,J192=0),0,IF((((($O$5^2*I192^2)/LIGHT!$BN$10^2)*J192)/((($O$5^2*I192^2)/LIGHT!$BN$10^2)+J192))<(($O$5^2*I192^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I192^2)/LIGHT!$BN$10^2)*J192)/((($O$5^2*I192^2)/LIGHT!$BN$10^2)+J192)),0),ROUND((($O$5^2*I192^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I193=0,J193=0),0,IF((((($O$5^2*I193^2)/LIGHT!$BN$10^2)*J193)/((($O$5^2*I193^2)/LIGHT!$BN$10^2)+J193))<(($O$5^2*I193^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I193^2)/LIGHT!$BN$10^2)*J193)/((($O$5^2*I193^2)/LIGHT!$BN$10^2)+J193)),0),ROUND((($O$5^2*I193^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M184:M193)","v":0},{"$f":"SUM(N184:N193)","v":0},{"$f":"SUM(O184:O193)","v":0},{"$f":"SUM(P184:P193)","v":0}]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M181,M194)","v":0},{"$f":"SUM(N181,N194)","v":0},{"$f":"SUM(O181,O194)","v":0},{"$f":"SUM(P181,P194)","v":0}]
[null,"OUTROS - EX ANTE"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I199=0,J199=0),0,IF((((($O$5^2*I199^2)/LIGHT!$BN$10^2)*J199)/((($O$5^2*I199^2)/LIGHT!$BN$10^2)+J199))<(($O$5^2*I199^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I199^2)/LIGHT!$BN$10^2)*J199)/((($O$5^2*I199^2)/LIGHT!$BN$10^2)+J199)),0),ROUND((($O$5^2*I199^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P199-N199-O199","v":0},null,null,{"$f":"K199*L199","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I200=0,J200=0),0,IF((((($O$5^2*I200^2)/LIGHT!$BN$10^2)*J200)/((($O$5^2*I200^2)/LIGHT!$BN$10^2)+J200))<(($O$5^2*I200^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I200^2)/LIGHT!$BN$10^2)*J200)/((($O$5^2*I200^2)/LIGHT!$BN$10^2)+J200)),0),ROUND((($O$5^2*I200^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P200-N200-O200","v":0},null,null,{"$f":"K200*L200","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I201=0,J201=0),0,IF((((($O$5^2*I201^2)/LIGHT!$BN$10^2)*J201)/((($O$5^2*I201^2)/LIGHT!$BN$10^2)+J201))<(($O$5^2*I201^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I201^2)/LIGHT!$BN$10^2)*J201)/((($O$5^2*I201^2)/LIGHT!$BN$10^2)+J201)),0),ROUND((($O$5^2*I201^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I202=0,J202=0),0,IF((((($O$5^2*I202^2)/LIGHT!$BN$10^2)*J202)/((($O$5^2*I202^2)/LIGHT!$BN$10^2)+J202))<(($O$5^2*I202^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I202^2)/LIGHT!$BN$10^2)*J202)/((($O$5^2*I202^2)/LIGHT!$BN$10^2)+J202)),0),ROUND((($O$5^2*I202^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I203=0,J203=0),0,IF((((($O$5^2*I203^2)/LIGHT!$BN$10^2)*J203)/((($O$5^2*I203^2)/LIGHT!$BN$10^2)+J203))<(($O$5^2*I203^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I203^2)/LIGHT!$BN$10^2)*J203)/((($O$5^2*I203^2)/LIGHT!$BN$10^2)+J203)),0),ROUND((($O$5^2*I203^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I204=0,J204=0),0,IF((((($O$5^2*I204^2)/LIGHT!$BN$10^2)*J204)/((($O$5^2*I204^2)/LIGHT!$BN$10^2)+J204))<(($O$5^2*I204^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I204^2)/LIGHT!$BN$10^2)*J204)/((($O$5^2*I204^2)/LIGHT!$BN$10^2)+J204)),0),ROUND((($O$5^2*I204^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I205=0,J205=0),0,IF((((($O$5^2*I205^2)/LIGHT!$BN$10^2)*J205)/((($O$5^2*I205^2)/LIGHT!$BN$10^2)+J205))<(($O$5^2*I205^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I205^2)/LIGHT!$BN$10^2)*J205)/((($O$5^2*I205^2)/LIGHT!$BN$10^2)+J205)),0),ROUND((($O$5^2*I205^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I206=0,J206=0),0,IF((((($O$5^2*I206^2)/LIGHT!$BN$10^2)*J206)/((($O$5^2*I206^2)/LIGHT!$BN$10^2)+J206))<(($O$5^2*I206^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I206^2)/LIGHT!$BN$10^2)*J206)/((($O$5^2*I206^2)/LIGHT!$BN$10^2)+J206)),0),ROUND((($O$5^2*I206^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I207=0,J207=0),0,IF((((($O$5^2*I207^2)/LIGHT!$BN$10^2)*J207)/((($O$5^2*I207^2)/LIGHT!$BN$10^2)+J207))<(($O$5^2*I207^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I207^2)/LIGHT!$BN$10^2)*J207)/((($O$5^2*I207^2)/LIGHT!$BN$10^2)+J207)),0),ROUND((($O$5^2*I207^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I208=0,J208=0),0,IF((((($O$5^2*I208^2)/LIGHT!$BN$10^2)*J208)/((($O$5^2*I208^2)/LIGHT!$BN$10^2)+J208))<(($O$5^2*I208^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I208^2)/LIGHT!$BN$10^2)*J208)/((($O$5^2*I208^2)/LIGHT!$BN$10^2)+J208)),0),ROUND((($O$5^2*I208^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M199:M208)","v":0},{"$f":"SUM(N199:N208)","v":0},{"$f":"SUM(O199:O208)","v":0},{"$f":"SUM(P199:P208)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I212=0,J212=0),0,IF((((($O$5^2*I212^2)/LIGHT!$BN$10^2)*J212)/((($O$5^2*I212^2)/LIGHT!$BN$10^2)+J212))<(($O$5^2*I212^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I212^2)/LIGHT!$BN$10^2)*J212)/((($O$5^2*I212^2)/LIGHT!$BN$10^2)+J212)),0),ROUND((($O$5^2*I212^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P212-N212-O212","v":0},null,null,{"$f":"K212*L212","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I213=0,J213=0),0,IF((((($O$5^2*I213^2)/LIGHT!$BN$10^2)*J213)/((($O$5^2*I213^2)/LIGHT!$BN$10^2)+J213))<(($O$5^2*I213^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I213^2)/LIGHT!$BN$10^2)*J213)/((($O$5^2*I213^2)/LIGHT!$BN$10^2)+J213)),0),ROUND((($O$5^2*I213^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P213-N213-O213","v":0},null,null,{"$f":"K213*L213","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I214=0,J214=0),0,IF((((($O$5^2*I214^2)/LIGHT!$BN$10^2)*J214)/((($O$5^2*I214^2)/LIGHT!$BN$10^2)+J214))<(($O$5^2*I214^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I214^2)/LIGHT!$BN$10^2)*J214)/((($O$5^2*I214^2)/LIGHT!$BN$10^2)+J214)),0),ROUND((($O$5^2*I214^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I215=0,J215=0),0,IF((((($O$5^2*I215^2)/LIGHT!$BN$10^2)*J215)/((($O$5^2*I215^2)/LIGHT!$BN$10^2)+J215))<(($O$5^2*I215^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I215^2)/LIGHT!$BN$10^2)*J215)/((($O$5^2*I215^2)/LIGHT!$BN$10^2)+J215)),0),ROUND((($O$5^2*I215^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I216=0,J216=0),0,IF((((($O$5^2*I216^2)/LIGHT!$BN$10^2)*J216)/((($O$5^2*I216^2)/LIGHT!$BN$10^2)+J216))<(($O$5^2*I216^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I216^2)/LIGHT!$BN$10^2)*J216)/((($O$5^2*I216^2)/LIGHT!$BN$10^2)+J216)),0),ROUND((($O$5^2*I216^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I217=0,J217=0),0,IF((((($O$5^2*I217^2)/LIGHT!$BN$10^2)*J217)/((($O$5^2*I217^2)/LIGHT!$BN$10^2)+J217))<(($O$5^2*I217^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I217^2)/LIGHT!$BN$10^2)*J217)/((($O$5^2*I217^2)/LIGHT!$BN$10^2)+J217)),0),ROUND((($O$5^2*I217^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I218=0,J218=0),0,IF((((($O$5^2*I218^2)/LIGHT!$BN$10^2)*J218)/((($O$5^2*I218^2)/LIGHT!$BN$10^2)+J218))<(($O$5^2*I218^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I218^2)/LIGHT!$BN$10^2)*J218)/((($O$5^2*I218^2)/LIGHT!$BN$10^2)+J218)),0),ROUND((($O$5^2*I218^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I219=0,J219=0),0,IF((((($O$5^2*I219^2)/LIGHT!$BN$10^2)*J219)/((($O$5^2*I219^2)/LIGHT!$BN$10^2)+J219))<(($O$5^2*I219^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I219^2)/LIGHT!$BN$10^2)*J219)/((($O$5^2*I219^2)/LIGHT!$BN$10^2)+J219)),0),ROUND((($O$5^2*I219^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I220=0,J220=0),0,IF((((($O$5^2*I220^2)/LIGHT!$BN$10^2)*J220)/((($O$5^2*I220^2)/LIGHT!$BN$10^2)+J220))<(($O$5^2*I220^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I220^2)/LIGHT!$BN$10^2)*J220)/((($O$5^2*I220^2)/LIGHT!$BN$10^2)+J220)),0),ROUND((($O$5^2*I220^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I221=0,J221=0),0,IF((((($O$5^2*I221^2)/LIGHT!$BN$10^2)*J221)/((($O$5^2*I221^2)/LIGHT!$BN$10^2)+J221))<(($O$5^2*I221^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I221^2)/LIGHT!$BN$10^2)*J221)/((($O$5^2*I221^2)/LIGHT!$BN$10^2)+J221)),0),ROUND((($O$5^2*I221^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M212:M221)","v":0},{"$f":"SUM(N212:N221)","v":0},{"$f":"SUM(O212:O221)","v":0},{"$f":"SUM(P212:P221)","v":0}]
[null,null,"Sub total - Custos medição e verificação outros",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M209,M222)","v":0},{"$f":"SUM(N209,N222)","v":0},{"$f":"SUM(O209,O222)","v":0},{"$f":"SUM(P209,P222)","v":0}]
[null,"FONTES INCENTIVADAS - EX ANTE"]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I227=0,J227=0),0,IF((((($O$5^2*I227^2)/LIGHT!$BN$10^2)*J227)/((($O$5^2*I227^2)/LIGHT!$BN$10^2)+J227))<(($O$5^2*I227^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I227^2)/LIGHT!$BN$10^2)*J227)/((($O$5^2*I227^2)/LIGHT!$BN$10^2)+J227)),0),ROUND((($O$5^2*I227^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P227-N227-O227","v":0},null,null,{"$f":"K227*L227","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I228=0,J228=0),0,IF((((($O$5^2*I228^2)/LIGHT!$BN$10^2)*J228)/((($O$5^2*I228^2)/LIGHT!$BN$10^2)+J228))<(($O$5^2*I228^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I228^2)/LIGHT!$BN$10^2)*J228)/((($O$5^2*I228^2)/LIGHT!$BN$10^2)+J228)),0),ROUND((($O$5^2*I228^2)/LIGHT!$BN$10^2),0)))","v":0},null,{"$f":"P228-N228-O228","v":0},null,null,{"$f":"K228*L228","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I229=0,J229=0),0,IF((((($O$5^2*I229^2)/LIGHT!$BN$10^2)*J229)/((($O$5^2*I229^2)/LIGHT!$BN$10^2)+J229))<(($O$5^2*I229^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I229^2)/LIGHT!$BN$10^2)*J229)/((($O$5^2*I229^2)/LIGHT!$BN$10^2)+J229)),0),ROUND((($O$5^2*I229^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I230=0,J230=0),0,IF((((($O$5^2*I230^2)/LIGHT!$BN$10^2)*J230)/((($O$5^2*I230^2)/LIGHT!$BN$10^2)+J230))<(($O$5^2*I230^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I230^2)/LIGHT!$BN$10^2)*J230)/((($O$5^2*I230^2)/LIGHT!$BN$10^2)+J230)),0),ROUND((($O$5^2*I230^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I231=0,J231=0),0,IF((((($O$5^2*I231^2)/LIGHT!$BN$10^2)*J231)/((($O$5^2*I231^2)/LIGHT!$BN$10^2)+J231))<(($O$5^2*I231^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I231^2)/LIGHT!$BN$10^2)*J231)/((($O$5^2*I231^2)/LIGHT!$BN$10^2)+J231)),0),ROUND((($O$5^2*I231^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I232=0,J232=0),0,IF((((($O$5^2*I232^2)/LIGHT!$BN$10^2)*J232)/((($O$5^2*I232^2)/LIGHT!$BN$10^2)+J232))<(($O$5^2*I232^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I232^2)/LIGHT!$BN$10^2)*J232)/((($O$5^2*I232^2)/LIGHT!$BN$10^2)+J232)),0),ROUND((($O$5^2*I232^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I233=0,J233=0),0,IF((((($O$5^2*I233^2)/LIGHT!$BN$10^2)*J233)/((($O$5^2*I233^2)/LIGHT!$BN$10^2)+J233))<(($O$5^2*I233^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I233^2)/LIGHT!$BN$10^2)*J233)/((($O$5^2*I233^2)/LIGHT!$BN$10^2)+J233)),0),ROUND((($O$5^2*I233^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I234=0,J234=0),0,IF((((($O$5^2*I234^2)/LIGHT!$BN$10^2)*J234)/((($O$5^2*I234^2)/LIGHT!$BN$10^2)+J234))<(($O$5^2*I234^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I234^2)/LIGHT!$BN$10^2)*J234)/((($O$5^2*I234^2)/LIGHT!$BN$10^2)+J234)),0),ROUND((($O$5^2*I234^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I235=0,J235=0),0,IF((((($O$5^2*I235^2)/LIGHT!$BN$10^2)*J235)/((($O$5^2*I235^2)/LIGHT!$BN$10^2)+J235))<(($O$5^2*I235^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I235^2)/LIGHT!$BN$10^2)*J235)/((($O$5^2*I235^2)/LIGHT!$BN$10^2)+J235)),0),ROUND((($O$5^2*I235^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I236=0,J236=0),0,IF((((($O$5^2*I236^2)/LIGHT!$BN$10^2)*J236)/((($O$5^2*I236^2)/LIGHT!$BN$10^2)+J236))<(($O$5^2*I236^2)/LIGHT!$BN$10^2),ROUND((((($O$5^2*I236^2)/LIGHT!$BN$10^2)*J236)/((($O$5^2*I236^2)/LIGHT!$BN$10^2)+J236)),0),ROUND((($O$5^2*I236^2)/LIGHT!$BN$10^2),0)))","v":0},null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação fontes incentivadas - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M227:M236)","v":0},{"$f":"SUM(N227:N236)","v":0},{"$f":"SUM(O227:O236)","v":0},{"$f":"SUM(P227:P236)","v":0}]
[null,null,"Sub total - Custos medição e verificação - Ex ante",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M55,M83,M111,M139,M167,M195,M223,M237)","v":0},{"$f":"SUM(N55,N83,N111,N139,N167,N195,N223,N237)","v":0},{"$f":"SUM(O55,O83,O111,O139,O167,O195,O223,O237)","v":0},{"$f":"SUM(P55,P83,P111,P139,P167,P195,P223,P237)","v":0}]
[]
[null,"MEDIÇÃO E VERIFICAÇÃO - EX POST"]
[null,"PREMISSAS PARA A MEDIÇÃO E VERIFICAÇÃO"]
[]
[null,null,null,"Intervalo de confiança desejado",null,null,null,{"$f":"LIGHT!$BP$9","v":"0,95"},null,null,null,"Valor da distribuição normal (z)",null,null,{"$f":"O5","v":1.96}]
[null,null,null,"Nível de precisão desejado",null,null,"±",{"$f":"LIGHT!$BN$10","v":"0,1"}]
[]
[null,"ILUMINAÇÃO - EX POST"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J249=0,0,($O$243*I249)/SQRT(J249))","v":0},null,{"$f":"P249-N249-O249","v":0},null,null,{"$f":"J249*L249","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P250-N250-O250","v":0},null,null,{"$f":"J250*L250","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(J258=0,0,($O$243*I258)/SQRT(J258))","v":0},null,{"$f":"P258-N258-O258","v":0},null,null,{"$f":"J258*L258","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,12,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,13,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,14,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,15,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,16,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,17,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,18,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,19,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,20,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M249:M268)","v":0},{"$f":"SUM(N249:N268)","v":0},{"$f":"SUM(O249:O268)","v":0},{"$f":"SUM(P249:P268)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J272=0,0,($O$243*I272)/SQRT(J272))","v":0},null,{"$f":"P272-N272-O272","v":0},null,null,{"$f":"J272*L272","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P273-N273-O273","v":0},null,null,{"$f":"J273*L273","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"IF(J281=0,0,($O$243*I281)/SQRT(J281))","v":0},null,{"$f":"P281-N281-O281","v":0},null,null,{"$f":"J281*L281","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,12,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,13,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,14,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,15,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,16,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,17,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,18,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,19,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,20,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M272:M291)","v":0},{"$f":"SUM(N272:N291)","v":0},{"$f":"SUM(O272:O291)","v":0},{"$f":"SUM(P272:P291)","v":0}]
[null,null,"Sub total - Custos medição e verificação iluminação",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M269,M292)","v":0},{"$f":"SUM(N269,N292)","v":0},{"$f":"SUM(O269,O292)","v":0},{"$f":"SUM(P269,P292)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL - EX POST"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J297=0,0,($O$243*I297)/SQRT(J297))","v":0},null,{"$f":"P297-N297-O297","v":0},null,null,{"$f":"J297*L297","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P298-N298-O298","v":0},null,null,{"$f":"J298*L298","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M297:M306)","v":0},{"$f":"SUM(N297:N306)","v":0},{"$f":"SUM(O297:O306)","v":0},{"$f":"SUM(P297:P306)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J310=0,0,($O$243*I310)/SQRT(J310))","v":0},null,{"$f":"P310-N310-O310","v":0},null,null,{"$f":"J310*L310","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P311-N311-O311","v":0},null,null,{"$f":"J311*L311","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M310:M319)","v":0},{"$f":"SUM(N310:N319)","v":0},{"$f":"SUM(O310:O319)","v":0},{"$f":"SUM(P310:P319)","v":0}]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M307,M320)","v":0},{"$f":"SUM(N307,N320)","v":0},{"$f":"SUM(O307,O320)","v":0},{"$f":"SUM(P307,P320)","v":0}]
[null,"SISTEMAS MOTRIZES - EX POST"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J325=0,0,($O$243*I325)/SQRT(J325))","v":0},null,{"$f":"P325-N325-O325","v":0},null,null,{"$f":"J325*L325","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P326-N326-O326","v":0},null,null,{"$f":"J326*L326","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M325:M334)","v":0},{"$f":"SUM(N325:N334)","v":0},{"$f":"SUM(O325:O334)","v":0},{"$f":"SUM(P325:P334)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J338=0,0,($O$243*I338)/SQRT(J338))","v":0},null,{"$f":"P338-N338-O338","v":0},null,null,{"$f":"J338*L338","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P339-N339-O339","v":0},null,null,{"$f":"J339*L339","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M338:M347)","v":0},{"$f":"SUM(N338:N347)","v":0},{"$f":"SUM(O338:O347)","v":0},{"$f":"SUM(P338:P347)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M335,M348)","v":0},{"$f":"SUM(N335,N348)","v":0},{"$f":"SUM(O335,O348)","v":0},{"$f":"SUM(P335,P348)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX POST"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J353=0,0,($O$243*I353)/SQRT(J353))","v":0},null,{"$f":"P353-N353-O353","v":0},null,null,{"$f":"J353*L353","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P354-N354-O354","v":0},null,null,{"$f":"J354*L354","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M353:M362)","v":0},{"$f":"SUM(N353:N362)","v":0},{"$f":"SUM(O353:O362)","v":0},{"$f":"SUM(P353:P362)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J366=0,0,($O$243*I366)/SQRT(J366))","v":0},null,{"$f":"P366-N366-O366","v":0},null,null,{"$f":"J366*L366","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P367-N367-O367","v":0},null,null,{"$f":"J367*L367","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M366:M375)","v":0},{"$f":"SUM(N366:N375)","v":0},{"$f":"SUM(O366:O375)","v":0},{"$f":"SUM(P366:P375)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M363,M376)","v":0},{"$f":"SUM(N363,N376)","v":0},{"$f":"SUM(O363,O376)","v":0},{"$f":"SUM(P363,P376)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX POST"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J381=0,0,($O$243*I381)/SQRT(J381))","v":0},null,{"$f":"P381-N381-O381","v":0},null,null,{"$f":"J381*L381","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P382-N382-O382","v":0},null,null,{"$f":"J382*L382","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M381:M390)","v":0},{"$f":"SUM(N381:N390)","v":0},{"$f":"SUM(O381:O390)","v":0},{"$f":"SUM(P381:P390)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J394=0,0,($O$243*I394)/SQRT(J394))","v":0},null,{"$f":"P394-N394-O394","v":0},null,null,{"$f":"J394*L394","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P395-N395-O395","v":0},null,null,{"$f":"J395*L395","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M394:M403)","v":0},{"$f":"SUM(N394:N403)","v":0},{"$f":"SUM(O394:O403)","v":0},{"$f":"SUM(P394:P403)","v":0}]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M391,M404)","v":0},{"$f":"SUM(N391,N404)","v":0},{"$f":"SUM(O391,O404)","v":0},{"$f":"SUM(P391,P404)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES - EX POST"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J409=0,0,($O$243*I409)/SQRT(J409))","v":0},null,{"$f":"P409-N409-O409","v":0},null,null,{"$f":"J409*L409","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P410-N410-O410","v":0},null,null,{"$f":"J410*L410","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M409:M418)","v":0},{"$f":"SUM(N409:N418)","v":0},{"$f":"SUM(O409:O418)","v":0},{"$f":"SUM(P409:P418)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J422=0,0,($O$243*I422)/SQRT(J422))","v":0},null,{"$f":"P422-N422-O422","v":0},null,null,{"$f":"J422*L422","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P423-N423-O423","v":0},null,null,{"$f":"J423*L423","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M422:M431)","v":0},{"$f":"SUM(N422:N431)","v":0},{"$f":"SUM(O422:O431)","v":0},{"$f":"SUM(P422:P431)","v":0}]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M419,M432)","v":0},{"$f":"SUM(N419,N432)","v":0},{"$f":"SUM(O419,O432)","v":0},{"$f":"SUM(P419,P432)","v":0}]
[null,"OUTROS - EX POST"]
[null,"SISTEMA ATUAL",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J437=0,0,($O$243*I437)/SQRT(J437))","v":0},null,{"$f":"P437-N437-O437","v":0},null,null,{"$f":"J437*L437","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P438-N438-O438","v":0},null,null,{"$f":"J438*L438","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Sistema atual",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M437:M446)","v":0},{"$f":"SUM(N437:N446)","v":0},{"$f":"SUM(O437:O446)","v":0},{"$f":"SUM(P437:P446)","v":0}]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J450=0,0,($O$243*I450)/SQRT(J450))","v":0},null,{"$f":"P450-N450-O450","v":0},null,null,{"$f":"J450*L450","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P451-N451-O451","v":0},null,null,{"$f":"J451*L451","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M450:M459)","v":0},{"$f":"SUM(N450:N459)","v":0},{"$f":"SUM(O450:O459)","v":0},{"$f":"SUM(P450:P459)","v":0}]
[null,null,"Sub total - Custos medição e verificação outros",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M447,M460)","v":0},{"$f":"SUM(N447,N460)","v":0},{"$f":"SUM(O447,O460)","v":0},{"$f":"SUM(P447,P460)","v":0}]
[null,"FONTES INCENTIVADAS - EX POST"]
[null,"SISTEMA PROPOSTO",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J465=0,0,($O$243*I465)/SQRT(J465))","v":0},null,{"$f":"P465-N465-O465","v":0},null,null,{"$f":"J465*L465","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P466-N466-O466","v":0},null,null,{"$f":"J466*L466","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação fontes incentivadas - Sistema proposto",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M465:M474)","v":0},{"$f":"SUM(N465:N474)","v":0},{"$f":"SUM(O465:O474)","v":0},{"$f":"SUM(P465:P474)","v":0}]
[null,null,"SUB TOTAL MEDIÇÃO E VERIFICAÇÃO - EX POST",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M293,M321,M349,M377,M405,M433,M461,M475)","v":0},{"$f":"SUM(N293,N321,N349,N377,N405,N433,N461,N475)","v":0},{"$f":"SUM(O293,O321,O349,O377,O405,O433,O461,O475)","v":0},{"$f":"SUM(P293,P321,P349,P377,P405,P433,P461,P475)","v":0}]

{"sheet":"Descarte","index":6,"n_rows":234,"n_cols":14,"rows_kept":234,"cut":false,"hidden":false,"merged":[[194,1,194,9],[207,1,207,9],[119,10,119,13],[142,10,142,13],[155,10,155,13],[168,10,168,13],[181,10,181,13],[194,10,194,13],[207,10,207,13],[206,2,206,9],[189,2,189,7],[190,2,190,7],[193,2,193,9],[184,2,184,7],[186,2,186,7],[187,2,187,7],[188,2,188,7],[180,2,180,9],[171,2,171,7],[172,2,172,7],[173,2,173,7],[164,2,164,7],[163,2,163,7],[154,2,154,9],[233,2,233,9],[214,2,214,7],[215,2,215,7],[216,2,216,7],[209,2,209,7],[210,2,210,7],[211,2,211,7],[212,2,212,7],[213,2,213,7],[219,2,219,9],[227,2,227,7],[228,2,228,7],[229,2,229,7],[232,2,232,9],[208,1,208,7],[199,2,199,7],[200,2,200,7],[201,2,201,7],[202,2,202,7],[203,2,203,7],[195,1,195,7],[196,2,196,7],[197,2,197,7],[198,2,198,7],[156,1,156,7],[157,2,157,7],[158,2,158,7],[155,1,155,9],[182,1,182,7],[183,2,183,7],[174,2,174,7],[175,2,175,7],[176,2,176,7],[177,2,177,7],[181,1,181,9],[169,1,169,7],[170,2,170,7],[179,2,179,7],[26,1,26,7],[27,2,27,7],[28,2,28,7],[53,2,53,7],[45,2,45,7],[46,2,46,7],[47,2,47,7],[140,2,140,7],[124,2,124,7],[125,2,125,7],[126,2,126,7],[127,2,127,7],[128,2,128,7],[50,2,50,9],[29,2,29,7],[44,2,44,7],[37,2,37,9],[30,2,30,7],[31,2,31,7],[32,2,32,7],[33,2,33,7],[102,2,102,9],[93,2,93,7],[34,2,34,7],[11,2,11,7],[23,2,23,7],[24,2,24,9],[5,2,5,7],[6,2,6,7],[7,2,7,7],[8,2,8,7],[9,2,9,7],[10,2,10,7],[12,2,12,7],[13,2,13,7],[14,2,14,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[18,2,18,7],[19,2,19,7],[20,2,20,7],[21,2,21,7],[22,2,22,7],[112,2,112,7],[94,2,94,7],[95,2,95,7],[96,2,96,7],[97,2,97,7],[98,2,98,7],[91,1,91,7],[92,2,92,7],[84,2,84,7],[85,2,85,7],[86,2,86,7],[89,2,89,9],[99,2,99,7],[90,1,90,9],[100,2,100,7],[101,2,101,7],[90,10,90,13],[65,1,65,7],[66,2,66,7],[67,2,67,7],[68,2,68,7],[83,2,83,7],[76,2,76,9],[69,2,69,7],[70,2,70,7],[71,2,71,7],[72,2,72,7],[73,2,73,7],[78,1,78,7],[79,2,79,7],[80,2,80,7],[81,2,81,7],[82,2,82,7],[88,2,88,7],[1,1,1,13],[2,1,2,9],[2,10,2,13],[25,1,25,9],[38,1,38,9],[51,1,51,9],[64,1,64,9],[77,1,77,9],[25,10,25,13],[38,10,38,13],[51,10,51,13],[64,10,64,13],[77,10,77,13],[60,2,60,7],[63,2,63,9],[54,2,54,7],[55,2,55,7],[56,2,56,7],[57,2,57,7],[58,2,58,7],[59,2,59,7],[52,1,52,7],[3,1,3,7],[4,2,4,7],[103,10,103,13],[104,1,104,7],[105,2,105,7],[106,2,106,7],[107,2,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[111,2,111,7],[103,1,103,9],[220,10,220,13],[221,1,221,7],[222,2,222,7],[223,2,223,7],[224,2,224,7],[225,2,225,7],[226,2,226,7],[116,2,116,9],[120,1,120,7],[121,2,121,7],[122,2,122,7],[123,2,123,7],[141,2,141,9],[143,1,143,7],[142,1,142,9],[149,2,149,7],[150,2,150,7],[151,2,151,7],[144,2,144,7],[145,2,145,7],[146,2,146,7],[147,2,147,7],[167,2,167,9],[168,1,168,9],[35,2,35,7],[36,2,36,7],[48,2,48,7],[49,2,49,7],[61,2,61,7],[62,2,62,7],[74,2,74,7],[75,2,75,7],[87,2,87,7],[39,1,39,7],[40,2,40,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[113,2,113,7],[114,2,114,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[132,2,132,7],[133,2,133,7],[134,2,134,7],[135,2,135,7],[115,2,115,9],[118,1,118,13],[119,1,119,9],[191,2,191,7],[192,2,192,7],[204,2,204,7],[205,2,205,7],[217,2,217,7],[218,2,218,7],[230,2,230,7],[231,2,231,7],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,7],[152,2,152,7],[153,2,153,7],[165,2,165,7],[166,2,166,7],[178,2,178,7],[220,1,220,9],[185,2,185,7],[148,2,148,7],[159,2,159,7],[160,2,160,7],[161,2,161,7],[162,2,162,7]]}
[]
[null,"DESCARTE DE EQUIPAMENTOS - EX ANTE"]
[null,"ILUMINAÇÃO - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N5-L5-M5","v":0},null,null,{"$f":"I5*J5","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"N14-L14-M14","v":0},null,null,{"$f":"I14*J14","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K5:K24)","v":0},{"$f":"SUM(L5:L24)","v":0},{"$f":"SUM(M5:M24)","v":0},{"$f":"SUM(N5:N24)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N28-L28-M28","v":0},null,null,{"$f":"I28*J28","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N29-L29-M29","v":0},null,null,{"$f":"I29*J29","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K28:K37)","v":0},{"$f":"SUM(L28:L37)","v":0},{"$f":"SUM(M28:M37)","v":0},{"$f":"SUM(N28:N37)","v":0}]
[null,"SISTEMAS MOTRIZES - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N41-L41-M41","v":0},null,null,{"$f":"I41*J41","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N42-L42-M42","v":0},null,null,{"$f":"I42*J42","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K41:K50)","v":0},{"$f":"SUM(L41:L50)","v":0},{"$f":"SUM(M41:M50)","v":0},{"$f":"SUM(N41:N50)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N54-L54-M54","v":0},null,null,{"$f":"I54*J54","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N55-L55-M55","v":0},null,null,{"$f":"I55*J55","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K54:K63)","v":0},{"$f":"SUM(L54:L63)","v":0},{"$f":"SUM(M54:M63)","v":0},{"$f":"SUM(N54:N63)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N67-L67-M67","v":0},null,null,{"$f":"I67*J67","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N68-L68-M68","v":0},null,null,{"$f":"I68*J68","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K67:K76)","v":0},{"$f":"SUM(L67:L76)","v":0},{"$f":"SUM(M67:M76)","v":0},{"$f":"SUM(N67:N76)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N80-L80-M80","v":0},null,null,{"$f":"I80*J80","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N81-L81-M81","v":0},null,null,{"$f":"I81*J81","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K80:K89)","v":0},{"$f":"SUM(L80:L89)","v":0},{"$f":"SUM(M80:M89)","v":0},{"$f":"SUM(N80:N89)","v":0}]
[null,"OUTROS - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N93-L93-M93","v":0},null,null,{"$f":"I93*J93","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N94-L94-M94","v":0},null,null,{"$f":"I94*J94","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K93:K102)","v":0},{"$f":"SUM(L93:L102)","v":0},{"$f":"SUM(M93:M102)","v":0},{"$f":"SUM(N93:N102)","v":0}]
[null,"FONTES INCENTIVADAS - EX ANTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N106-L106-M106","v":0},null,null,{"$f":"I106*J106","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N107-L107-M107","v":0},null,null,{"$f":"I107*J107","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K106:K115)","v":0},{"$f":"SUM(L106:L115)","v":0},{"$f":"SUM(M106:M115)","v":0},{"$f":"SUM(N106:N115)","v":0}]
[null,null,"Sub total - Custos descarte de equipamentos - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K25,K38,K51,K64,K77,K90,K103,K116)","v":0},{"$f":"SUM(L25,L38,L51,L64,L77,L90,L103,L116)","v":0},{"$f":"SUM(M25,M38,M51,M64,M77,M90,M103,M116)","v":0},{"$f":"SUM(N25,N38,N51,N64,N77,N90,N103,N116)","v":0}]
[]
[null,"DESCARTE DE EQUIPAMENTOS - EX POST"]
[null,"ILUMINAÇÃO - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N122-L122-M122","v":0},null,null,{"$f":"I122*J122","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N123-L123-M123","v":0},null,null,{"$f":"I123*J123","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K122:K141)","v":0},{"$f":"SUM(L122:L141)","v":0},{"$f":"SUM(M122:M141)","v":0},{"$f":"SUM(N122:N141)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N145-L145-M145","v":0},null,null,{"$f":"I145*J145","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N146-L146-M146","v":0},null,null,{"$f":"I146*J146","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K145:K154)","v":0},{"$f":"SUM(L145:L154)","v":0},{"$f":"SUM(M145:M154)","v":0},{"$f":"SUM(N145:N154)","v":0}]
[null,"SISTEMAS MOTRIZES - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N158-L158-M158","v":0},null,null,{"$f":"I158*J158","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N159-L159-M159","v":0},null,null,{"$f":"I159*J159","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K158:K167)","v":0},{"$f":"SUM(L158:L167)","v":0},{"$f":"SUM(M158:M167)","v":0},{"$f":"SUM(N158:N167)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N171-L171-M171","v":0},null,null,{"$f":"I171*J171","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N172-L172-M172","v":0},null,null,{"$f":"I172*J172","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K171:K180)","v":0},{"$f":"SUM(L171:L180)","v":0},{"$f":"SUM(M171:M180)","v":0},{"$f":"SUM(N171:N180)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N184-L184-M184","v":0},null,null,{"$f":"I184*J184","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N185-L185-M185","v":0},null,null,{"$f":"I185*J185","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K184:K193)","v":0},{"$f":"SUM(L184:L193)","v":0},{"$f":"SUM(M184:M193)","v":0},{"$f":"SUM(N184:N193)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N197-L197-M197","v":0},null,null,{"$f":"I197*J197","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N198-L198-M198","v":0},null,null,{"$f":"I198*J198","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K197:K206)","v":0},{"$f":"SUM(L197:L206)","v":0},{"$f":"SUM(M197:M206)","v":0},{"$f":"SUM(N197:N206)","v":0}]
[null,"OUTROS - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N210-L210-M210","v":0},null,null,{"$f":"I210*J210","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N211-L211-M211","v":0},null,null,{"$f":"I211*J211","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K210:K219)","v":0},{"$f":"SUM(L210:L219)","v":0},{"$f":"SUM(M210:M219)","v":0},{"$f":"SUM(N210:N219)","v":0}]
[null,"FONTES INCENTIVADAS - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N223-L223-M223","v":0},null,null,{"$f":"I223*J223","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N224-L224-M224","v":0},null,null,{"$f":"I224*J224","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K223:K232)","v":0},{"$f":"SUM(L223:L232)","v":0},{"$f":"SUM(M223:M232)","v":0},{"$f":"SUM(N223:N232)","v":0}]
[null,null,"Sub total - Custos descarte de equipamentos - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K142,K155,K168,K181,K194,K207,K220,K233)","v":0},{"$f":"SUM(L142,L155,L168,L181,L194,L207,L220,L233)","v":0},{"$f":"SUM(M142,M155,M168,M181,M194,M207,M220,M233)","v":0},{"$f":"SUM(N142,N155,N168,N181,N194,N207,N220,N233)","v":0}]

{"sheet":"ContrDesemp","index":7,"n_rows":115,"n_cols":14,"rows_kept":115,"cut":false,"hidden":true,"merged":[[22,11,23,11],[22,10,23,10],[22,12,23,12],[21,13,23,13],[22,5,23,5],[22,6,23,6],[22,7,23,7],[22,9,23,9],[14,1,14,13],[20,1,20,13],[17,11,17,12],[1,1,1,13],[2,1,2,13],[3,3,4,3],[3,10,4,10],[21,1,23,1],[21,3,23,3],[22,8,23,8],[21,2,23,2],[22,4,23,4]]}
[]
[null,{"$f":"IF(LIGHT!$Q$8=3,\"UNIDADE CONSUMIDORA SEM FINS LUCRATIVOS\",\"CONTRATO DE DESEMPENHO\")","v":"UNIDADE CONSUMIDORA SEM FINS LUCRATIVOS"}]
[null,{"$f":"IF(LIGHT!$Q$8=3,\"DESCONSIDERAR ESTA PLANILHA\",\"SIMULAÇÃO  DAS PARCELAS DO CONTRATO DE DESEMPENHO\")","v":"DESCONSIDERAR ESTA PLANILHA"}]
[null,null,null,"Iluminação","Condicionamento","Sistemas","Sistemas de","Aquecimento",null,"Equipamentos","Outros","Fontes"]
[null,null,null,null,"ambiental","motrizes","refrigeração","solar de água",null,"hospitalares",null,"incentivadas"]
[null,"Energia economizada",null,{"$f":"IlumBenef!G46","v":0},{"$f":"CondAmbBenef!G46","v":0},{"$f":"MotorBenef!G46","v":0},{"$f":"RefrigBenef!G42","v":0},{"$f":"SolarBenef!G24","v":0},null,{"$f":"HospBenef!G50","v":0},{"$f":"OutrosBenef!G44","v":0},{"$f":"FIBenef!G21","v":0},"CEE",{"$f":"Projeto!J40","v":479.76}]
[null,"Redução de demanda na ponta",null,{"$f":"IlumBenef!G44","v":0},{"$f":"CondAmbBenef!G44","v":0},{"$f":"MotorBenef!G44","v":0},{"$f":"RefrigBenef!G40","v":0},{"$f":"SolarBenef!G22","v":0},null,{"$f":"HospBenef!G48","v":0},{"$f":"OutrosBenef!G42","v":0},{"$f":"FIBenef!G14","v":0},"CED",{"$f":"Projeto!V40","v":660.24}]
[null,"Amortização mensal (AMR)",null,{"$f":"IF(LIGHT!$Q$8=3,0,(D6*$N$6+D7*$N$7)/12)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,(E6*$N$6+E7*$N$7)/12)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,(F6*$N$6+F7*$N$7)/12)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,(G6*$N$6+G7*$N$7)/12)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,(H6*$N$6+H7*$N$7)/12)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,I6*$N$6+I7*$N$7)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,(J6*$N$6+J7*$N$7)/12)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,(K6*$N$6+K7*$N$7)/12)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,(L6*$N$6+L7*$N$7)/12)","v":0}]
[null,"Vida útil média estimada",null,{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD4)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD5)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD6)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD7)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD8)","v":0},null,{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD9)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD10)","v":0},{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD11)","v":0}]
[]
[null,"Retorno do investimento",null,{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!$AA$9)","v":0},null,"Amortização mínima mensal",null,{"$f":"IF(LIGHT!$Q$8=3,0,IF(SUM($D$8:$L$8)=0,0,IF(H12<7,D13/ROUNDUP(H12*12,0),IF((D13/SUM($D$8:$L$8))>84,D13/ROUNDUP(84,0),SUM($D$8:$L$8)))))","v":0},null,null,"Correção monetária (IPCA)",null,{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!$O$4)","v":0},"ao mês"]
[null,"Valor financiado",null,{"$f":"IF(LIGHT!$Q$8=3,0,CustoContabil!F20)","v":0},null,"Vida útil média dos equipamentos",null,{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!BD12)","v":0},null,"anos","Multa por atraso",null,{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!$O$5)","v":0},"ao mês"]
[null,"Valor a recuperar (Vpee)",null,{"$f":"IF(LIGHT!$Q$8=3,0,((ContrDesemp!D12*D11)-CustoContabil!F33))","v":0},null,"Parcelas para quitação do saldo (NP)",null,{"$f":"IF(OR(LIGHT!$Q$8=3,D13=0),0,ROUNDUP(D13/H11,0))","v":0},null,"meses","Mês de referência do IPCA",null,{"$f":"IF(LIGHT!$Q$8=3,0,LIGHT!$O$6)","v":"00:00:00"}]
[]
[null,"RESUMO DO CÁLCULO DAS PARCELAS"]
[]
[null,null,null,"Total a pagar de amortização",null,{"$f":"IF(LIGHT!$Q$8=3,0,SUM($F$26:$F$115))","v":0}]
[null,null,null,"Total a pagar de correção monetária",null,{"$f":"IF(LIGHT!$Q$8=3,0,SUM($H$26:$H$115))","v":0},null,"Capital a retornar via contrato de desempenho",null,null,null,{"$f":"IF(LIGHT!$Q$8=3,0,SUM($N$26:$N$115))","v":0}]
[null,null,null,"Total a pagar por atrasos",null,{"$f":"IF(LIGHT!$Q$8=3,0,SUM($M$26:$M$115))","v":0}]
[]
[null,"ESTIMATIVA DAS PARCELAS DO CONTRATO DE DESEMPENHO (ATENÇÃO: ESTES VALORES SÃO ESTIMATIVOS E NÃO DEVEM SER CONSIDERADOS COMO FINAIS)"]
[null,"PARCELA","DATA VENCIMENTO","DATA PAGAMENTO","VALORES EM MOEDA ORIGINAL",null,"VALORES CORRIGIDOS",null,null,null,"ENCARGOS POR ATRASOS",null,null,"VALOR TOTAL\nPAGAMENTOS"]
[null,null,null,null,"SALDO DEVEDOR","AMORTIZAÇÃO","CORREÇÃO\nMONETÁRIA","VALOR DA\nCORREÇÃO","JUROS\nPAGOS","PARCELA\nA PAGAR","VALOR\nDEVIDO","MULTA","VALOR\nMULTA"]
[]
[null,0,null,null,{"$f":"D13","v":0}," "," "]
[null,{"$f":"IF(OR(B25=\"\",H11=0),\"\",1)","v":""},null,null,{"$f":"IF(B26=\"\",\"\",E25-F26)","v":""},{"$f":"IF(B26=\"\",\"\",IF($H$11>E25,E25,$H$11))","v":""},{"$f":"IF(B26=\"\",\"\",$M$11)","v":""},{"$f":"IF(B26=\"\",\"\",E25*G26)","v":""},{"$f":"IF(B26=\"\",\"\",IF(F26>$H$11,0,IF((F26+H26)>$H$11,#REF!-F26,H26)))","v":""},{"$f":"IF(B26=\"\",\"\",SUM(F26,H26))","v":""},{"$f":"IF(B26=\"\",\"\",J26+(J26*L26))","v":""},{"$f":"IF(B26=\"\",\"\",IF(D25>C25,$M$12,0))","v":""},{"$f":"IF(B26=\"\",\"\",K26-J26)","v":""},{"$f":"IF(B26=\"\",\"\",SUM(J26,M26))","v":""}]
[null,{"$f":"IF(B26=\"\",\"\",IF(B26+1<=$H$13,B26+1,\"\"))","v":""},null,null,"","","","",{"$f":"IF(B27=\"\",\"\",IF(F27>$H$11,0,IF((F27+H27)>$H$11,#REF!-F27,H27)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B28=\"\",\"\",IF(F28>$H$11,0,IF((F28+H28)>$H$11,#REF!-F28,H28)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B29=\"\",\"\",IF(F29>$H$11,0,IF((F29+H29)>$H$11,#REF!-F29,H29)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B30=\"\",\"\",IF(F30>$H$11,0,IF((F30+H30)>$H$11,#REF!-F30,H30)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B31=\"\",\"\",IF(F31>$H$11,0,IF((F31+H31)>$H$11,#REF!-F31,H31)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B32=\"\",\"\",IF(F32>$H$11,0,IF((F32+H32)>$H$11,#REF!-F32,H32)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B33=\"\",\"\",IF(F33>$H$11,0,IF((F33+H33)>$H$11,#REF!-F33,H33)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B34=\"\",\"\",IF(F34>$H$11,0,IF((F34+H34)>$H$11,#REF!-F34,H34)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B35=\"\",\"\",IF(F35>$H$11,0,IF((F35+H35)>$H$11,#REF!-F35,H35)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B36=\"\",\"\",IF(F36>$H$11,0,IF((F36+H36)>$H$11,#REF!-F36,H36)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B37=\"\",\"\",IF(F37>$H$11,0,IF((F37+H37)>$H$11,#REF!-F37,H37)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B38=\"\",\"\",IF(F38>$H$11,0,IF((F38+H38)>$H$11,#REF!-F38,H38)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B39=\"\",\"\",IF(F39>$H$11,0,IF((F39+H39)>$H$11,#REF!-F39,H39)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B40=\"\",\"\",IF(F40>$H$11,0,IF((F40+H40)>$H$11,#REF!-F40,H40)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B41=\"\",\"\",IF(F41>$H$11,0,IF((F41+H41)>$H$11,#REF!-F41,H41)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B42=\"\",\"\",IF(F42>$H$11,0,IF((F42+H42)>$H$11,#REF!-F42,H42)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B43=\"\",\"\",IF(F43>$H$11,0,IF((F43+H43)>$H$11,#REF!-F43,H43)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B44=\"\",\"\",IF(F44>$H$11,0,IF((F44+H44)>$H$11,#REF!-F44,H44)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B45=\"\",\"\",IF(F45>$H$11,0,IF((F45+H45)>$H$11,#REF!-F45,H45)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B46=\"\",\"\",IF(F46>$H$11,0,IF((F46+H46)>$H$11,#REF!-F46,H46)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B47=\"\",\"\",IF(F47>$H$11,0,IF((F47+H47)>$H$11,#REF!-F47,H47)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B48=\"\",\"\",IF(F48>$H$11,0,IF((F48+H48)>$H$11,#REF!-F48,H48)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B49=\"\",\"\",IF(F49>$H$11,0,IF((F49+H49)>$H$11,#REF!-F49,H49)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B50=\"\",\"\",IF(F50>$H$11,0,IF((F50+H50)>$H$11,#REF!-F50,H50)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B51=\"\",\"\",IF(F51>$H$11,0,IF((F51+H51)>$H$11,#REF!-F51,H51)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B52=\"\",\"\",IF(F52>$H$11,0,IF((F52+H52)>$H$11,#REF!-F52,H52)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B53=\"\",\"\",IF(F53>$H$11,0,IF((F53+H53)>$H$11,#REF!-F53,H53)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B54=\"\",\"\",IF(F54>$H$11,0,IF((F54+H54)>$H$11,#REF!-F54,H54)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B55=\"\",\"\",IF(F55>$H$11,0,IF((F55+H55)>$H$11,#REF!-F55,H55)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B56=\"\",\"\",IF(F56>$H$11,0,IF((F56+H56)>$H$11,#REF!-F56,H56)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B57=\"\",\"\",IF(F57>$H$11,0,IF((F57+H57)>$H$11,#REF!-F57,H57)))","v":""},"","","","",""]
[null,"",null,null,{"$f":"IF(B58=\"\",\"\",E57-F58)","v":""},{"$f":"IF(B58=\"\",\"\",IF($H$11>E57,E57,$H$11))","v":""},{"$f":"IF(B58=\"\",\"\",$M$11)","v":""},{"$f":"IF(B58=\"\",\"\",E57*G58)","v":""},{"$f":"IF(B58=\"\",\"\",IF(F58>$H$11,0,IF((F58+H58)>$H$11,#REF!-F58,H58)))","v":""},{"$f":"IF(B58=\"\",\"\",SUM(F58,H58))","v":""},{"$f":"IF(B58=\"\",\"\",J58+(J58*L58))","v":""},{"$f":"IF(B58=\"\",\"\",IF(D57>C57,$M$12,0))","v":""},{"$f":"IF(B58=\"\",\"\",K58-J58)","v":""},{"$f":"IF(B58=\"\",\"\",SUM(J58,M58))","v":""}]
[null,{"$f":"IF(B58=\"\",\"\",IF(B58+1<=$H$13,B58+1,\"\"))","v":""},null,null,"","","","",{"$f":"IF(B59=\"\",\"\",IF(F59>$H$11,0,IF((F59+H59)>$H$11,#REF!-F59,H59)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B60=\"\",\"\",IF(F60>$H$11,0,IF((F60+H60)>$H$11,#REF!-F60,H60)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B61=\"\",\"\",IF(F61>$H$11,0,IF((F61+H61)>$H$11,#REF!-F61,H61)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B62=\"\",\"\",IF(F62>$H$11,0,IF((F62+H62)>$H$11,#REF!-F62,H62)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B63=\"\",\"\",IF(F63>$H$11,0,IF((F63+H63)>$H$11,#REF!-F63,H63)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B64=\"\",\"\",IF(F64>$H$11,0,IF((F64+H64)>$H$11,#REF!-F64,H64)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B65=\"\",\"\",IF(F65>$H$11,0,IF((F65+H65)>$H$11,#REF!-F65,H65)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B66=\"\",\"\",IF(F66>$H$11,0,IF((F66+H66)>$H$11,#REF!-F66,H66)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B67=\"\",\"\",IF(F67>$H$11,0,IF((F67+H67)>$H$11,#REF!-F67,H67)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B68=\"\",\"\",IF(F68>$H$11,0,IF((F68+H68)>$H$11,#REF!-F68,H68)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B69=\"\",\"\",IF(F69>$H$11,0,IF((F69+H69)>$H$11,#REF!-F69,H69)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B70=\"\",\"\",IF(F70>$H$11,0,IF((F70+H70)>$H$11,#REF!-F70,H70)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B71=\"\",\"\",IF(F71>$H$11,0,IF((F71+H71)>$H$11,#REF!-F71,H71)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B72=\"\",\"\",IF(F72>$H$11,0,IF((F72+H72)>$H$11,#REF!-F72,H72)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B73=\"\",\"\",IF(F73>$H$11,0,IF((F73+H73)>$H$11,#REF!-F73,H73)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B74=\"\",\"\",IF(F74>$H$11,0,IF((F74+H74)>$H$11,#REF!-F74,H74)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B75=\"\",\"\",IF(F75>$H$11,0,IF((F75+H75)>$H$11,#REF!-F75,H75)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B76=\"\",\"\",IF(F76>$H$11,0,IF((F76+H76)>$H$11,#REF!-F76,H76)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B77=\"\",\"\",IF(F77>$H$11,0,IF((F77+H77)>$H$11,#REF!-F77,H77)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B78=\"\",\"\",IF(F78>$H$11,0,IF((F78+H78)>$H$11,#REF!-F78,H78)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B79=\"\",\"\",IF(F79>$H$11,0,IF((F79+H79)>$H$11,#REF!-F79,H79)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B80=\"\",\"\",IF(F80>$H$11,0,IF((F80+H80)>$H$11,#REF!-F80,H80)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B81=\"\",\"\",IF(F81>$H$11,0,IF((F81+H81)>$H$11,#REF!-F81,H81)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B82=\"\",\"\",IF(F82>$H$11,0,IF((F82+H82)>$H$11,#REF!-F82,H82)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B83=\"\",\"\",IF(F83>$H$11,0,IF((F83+H83)>$H$11,#REF!-F83,H83)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B84=\"\",\"\",IF(F84>$H$11,0,IF((F84+H84)>$H$11,#REF!-F84,H84)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B85=\"\",\"\",IF(F85>$H$11,0,IF((F85+H85)>$H$11,#REF!-F85,H85)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B86=\"\",\"\",IF(F86>$H$11,0,IF((F86+H86)>$H$11,#REF!-F86,H86)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B87=\"\",\"\",IF(F87>$H$11,0,IF((F87+H87)>$H$11,#REF!-F87,H87)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B88=\"\",\"\",IF(F88>$H$11,0,IF((F88+H88)>$H$11,#REF!-F88,H88)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B89=\"\",\"\",IF(F89>$H$11,0,IF((F89+H89)>$H$11,#REF!-F89,H89)))","v":""},"","","","",""]
[null,"",null,null,{"$f":"IF(B90=\"\",\"\",E89-F90)","v":""},{"$f":"IF(B90=\"\",\"\",IF($H$11>E89,E89,$H$11))","v":""},{"$f":"IF(B90=\"\",\"\",$M$11)","v":""},{"$f":"IF(B90=\"\",\"\",E89*G90)","v":""},{"$f":"IF(B90=\"\",\"\",IF(F90>$H$11,0,IF((F90+H90)>$H$11,#REF!-F90,H90)))","v":""},{"$f":"IF(B90=\"\",\"\",SUM(F90,H90))","v":""},{"$f":"IF(B90=\"\",\"\",J90+(J90*L90))","v":""},{"$f":"IF(B90=\"\",\"\",IF(D89>C89,$M$12,0))","v":""},{"$f":"IF(B90=\"\",\"\",K90-J90)","v":""},{"$f":"IF(B90=\"\",\"\",SUM(J90,M90))","v":""}]
[null,{"$f":"IF(B90=\"\",\"\",IF(B90+1<=$H$13,B90+1,\"\"))","v":""},null,null,"","","","",{"$f":"IF(B91=\"\",\"\",IF(F91>$H$11,0,IF((F91+H91)>$H$11,#REF!-F91,H91)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B92=\"\",\"\",IF(F92>$H$11,0,IF((F92+H92)>$H$11,#REF!-F92,H92)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B93=\"\",\"\",IF(F93>$H$11,0,IF((F93+H93)>$H$11,#REF!-F93,H93)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B94=\"\",\"\",IF(F94>$H$11,0,IF((F94+H94)>$H$11,#REF!-F94,H94)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B95=\"\",\"\",IF(F95>$H$11,0,IF((F95+H95)>$H$11,#REF!-F95,H95)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B96=\"\",\"\",IF(F96>$H$11,0,IF((F96+H96)>$H$11,#REF!-F96,H96)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B97=\"\",\"\",IF(F97>$H$11,0,IF((F97+H97)>$H$11,#REF!-F97,H97)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B98=\"\",\"\",IF(F98>$H$11,0,IF((F98+H98)>$H$11,#REF!-F98,H98)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B99=\"\",\"\",IF(F99>$H$11,0,IF((F99+H99)>$H$11,#REF!-F99,H99)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B100=\"\",\"\",IF(F100>$H$11,0,IF((F100+H100)>$H$11,#REF!-F100,H100)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B101=\"\",\"\",IF(F101>$H$11,0,IF((F101+H101)>$H$11,#REF!-F101,H101)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B102=\"\",\"\",IF(F102>$H$11,0,IF((F102+H102)>$H$11,#REF!-F102,H102)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B103=\"\",\"\",IF(F103>$H$11,0,IF((F103+H103)>$H$11,#REF!-F103,H103)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B104=\"\",\"\",IF(F104>$H$11,0,IF((F104+H104)>$H$11,#REF!-F104,H104)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B105=\"\",\"\",IF(F105>$H$11,0,IF((F105+H105)>$H$11,#REF!-F105,H105)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B106=\"\",\"\",IF(F106>$H$11,0,IF((F106+H106)>$H$11,#REF!-F106,H106)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B107=\"\",\"\",IF(F107>$H$11,0,IF((F107+H107)>$H$11,#REF!-F107,H107)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B108=\"\",\"\",IF(F108>$H$11,0,IF((F108+H108)>$H$11,#REF!-F108,H108)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B109=\"\",\"\",IF(F109>$H$11,0,IF((F109+H109)>$H$11,#REF!-F109,H109)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B110=\"\",\"\",IF(F110>$H$11,0,IF((F110+H110)>$H$11,#REF!-F110,H110)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B111=\"\",\"\",IF(F111>$H$11,0,IF((F111+H111)>$H$11,#REF!-F111,H111)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B112=\"\",\"\",IF(F112>$H$11,0,IF((F112+H112)>$H$11,#REF!-F112,H112)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B113=\"\",\"\",IF(F113>$H$11,0,IF((F113+H113)>$H$11,#REF!-F113,H113)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B114=\"\",\"\",IF(F114>$H$11,0,IF((F114+H114)>$H$11,#REF!-F114,H114)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B115=\"\",\"\",IF(F115>$H$11,0,IF((F115+H115)>$H$11,#REF!-F115,H115)))","v":""},"","","","",""]

{"sheet":"IndFinanceiro","index":8,"n_rows":18,"n_cols":9,"rows_kept":18,"cut":false,"hidden":true,"merged":[[13,2,13,4],[13,5,13,6],[13,8,13,12],[14,8,17,12],[15,2,15,4],[15,5,15,6],[17,2,17,4],[17,5,17,6],[9,2,9,4],[9,5,9,6],[9,8,9,10],[9,11,9,12],[11,2,11,4],[11,5,11,6],[11,8,11,10],[11,11,11,12],[1,1,1,13],[3,3,3,12],[4,3,4,12],[5,3,5,7],[7,2,7,4],[7,5,7,6],[7,8,7,10],[7,11,7,12]]}
[]
[null,"INDICADORES FINANCEIROS (BALANÇO PATRIMONIAL)"]
[]
[null,null,"Nome:",{"$f":"IF(Projeto!J13=\"\",\"\",Projeto!J13)","v":"JOSUE"}]
[null,null,"Endereço:",{"$f":"IF(Projeto!J14=\"\",\"\",Projeto!J14)","v":""}]
[null,null,"CNPJ:",{"$f":"IF(Projeto!J15=\"\",\"\",Projeto!J15)","v":""}]
[]
[null,null,"Patrimônio Líquido (PL)",null,null,null,null,null,"Passivo Circulante (PC)"]
[]
[null,null,"Ativo Circulante (AC)",null,null,null,null,null,"Passivo Não Circulante (PNC)"]
[]
[null,null,"Realizável a Longo Prazo (RLP)",null,null,null,null,null,"Ativo Total (AT)"]
[]
[null,null,"Índice de Liquidez Geral (ILG)",null,null,{"$f":"IF(F10=\"\",\"\",IFERROR((F10+F12)/(L8+L10),\"\"))","v":""},null,null,"Avaliação Preliminar da Situação Financeira do Proponente"]
[null,null,null,null,null,null,null,null,{"$f":"IF(F8=\"\",\"\",IF(F8<(0.1*CustoContabil!D20),\"Patrimônio Líquido é menor do que o exigido\",IF(SUM(IF(IndFinanceiro!F14>1,1,0),IF(IndFinanceiro!F16>1,1,0),IF(IndFinanceiro!F18>1,1,0))>=2,\"Situação Financeira OK\",\"O Proponente não possui pelo menos dois dos indicadores solicitados maiores que 1 (um)\")))","v":""}]
[null,null,"Índice de Liquidez Corrente (ILC)",null,null,{"$f":"IF(F10=\"\",\"\",IFERROR((F10)/(L8),\"\"))","v":""}]
[]
[null,null,"Índice de Solvência Geral (ISG)",null,null,{"$f":"IF(F10=\"\",\"\",IFERROR((L12)/(L8+L10),\"\"))","v":""}]

{"sheet":"IlumCusto","index":9,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[248,10,248,13],[263,10,263,13],[267,1,267,9],[267,10,267,13],[266,1,266,13],[143,15,143,24],[144,15,144,24],[105,15,105,21],[247,15,247,21],[168,16,168,20],[148,16,148,20],[184,16,184,20],[149,16,149,20],[175,16,175,20],[185,16,185,20],[189,16,189,20],[155,16,155,20],[165,16,165,20],[143,1,143,13],[144,1,144,13],[145,1,145,9],[145,15,145,23],[146,15,146,20],[139,2,139,9],[104,16,104,20],[107,2,107,9],[118,2,118,6],[119,2,119,9],[120,2,120,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[111,2,111,6],[112,2,112,6],[48,16,48,20],[49,16,49,20],[50,16,50,20],[51,16,51,20],[52,16,52,20],[53,2,53,6],[54,2,54,6],[52,2,52,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[53,16,53,20],[43,16,43,20],[44,16,44,20],[45,16,45,20],[46,16,46,20],[47,16,47,20],[38,16,38,20],[39,16,39,20],[40,16,40,20],[41,16,41,20],[42,16,42,20],[30,16,30,20],[31,16,31,20],[32,16,32,20],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[36,16,36,20],[37,16,37,20],[34,16,34,20],[35,16,35,20],[33,16,33,20],[31,2,31,6],[32,2,32,6],[3,15,3,23],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[24,2,24,6],[25,2,25,6],[20,2,20,6],[20,16,20,20],[21,2,21,6],[21,16,21,20],[15,2,15,6],[15,16,15,20],[24,16,24,20],[25,16,25,20],[26,16,26,20],[27,16,27,20],[28,16,28,20],[29,16,29,20],[14,2,14,6],[126,2,126,9],[127,2,127,9],[132,2,132,9],[125,10,125,13],[128,1,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[124,1,124,13],[125,1,125,9],[145,10,145,13],[38,2,38,6],[147,2,147,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[137,2,137,7],[138,2,138,7],[133,2,133,9],[134,2,134,9],[122,2,122,9],[105,2,105,9],[104,2,104,6],[146,1,146,6],[95,2,95,6],[100,2,100,6],[55,2,55,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[140,2,140,9],[123,2,123,9],[147,16,147,20],[4,1,4,6],[4,15,4,20],[5,2,5,6],[5,16,5,20],[6,2,6,6],[6,16,6,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[12,2,12,6],[12,16,12,20],[7,2,7,6],[7,16,7,20],[8,2,8,6],[8,16,8,20],[135,1,135,7],[136,2,136,7],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[30,2,30,6],[156,16,156,20],[157,2,157,6],[157,16,157,20],[158,16,158,20],[158,2,158,6],[164,16,164,20],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[152,2,152,6],[152,16,152,20],[153,16,153,20],[153,2,153,6],[154,16,154,20],[156,2,156,6],[166,16,166,20],[167,2,167,6],[167,16,167,20],[174,16,174,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[161,2,161,6],[161,16,161,20],[162,2,162,6],[162,16,162,20],[163,16,163,20],[163,2,163,6],[168,2,168,6],[166,2,166,6],[176,16,176,20],[177,2,177,6],[177,16,177,20],[178,16,178,20],[169,2,169,6],[169,16,169,20],[170,2,170,6],[170,16,170,20],[171,2,171,6],[171,16,171,20],[172,2,172,6],[172,16,172,20],[173,16,173,20],[178,2,178,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[179,16,179,20],[180,2,180,6],[180,16,180,20],[181,2,181,6],[181,16,181,20],[182,2,182,6],[182,16,182,20],[183,16,183,20],[183,2,183,6],[281,2,281,9],[282,2,282,9],[283,2,283,9],[265,2,265,9],[268,2,268,9],[269,2,269,9],[274,2,274,9],[275,2,275,9],[276,2,276,9],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[279,2,279,7],[280,2,280,7],[277,1,277,7],[278,2,278,7],[260,2,260,6],[261,2,261,9],[262,2,262,9],[264,2,264,9],[263,1,263,9],[196,2,196,6],[197,2,197,6],[202,2,202,6],[207,2,207,6],[212,2,212,6],[217,2,217,6],[222,2,222,6],[227,2,227,6],[232,2,232,6],[237,2,237,6],[242,2,242,6],[246,2,246,6],[248,1,248,9],[208,2,208,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[203,2,203,6],[204,2,204,6],[247,2,247,9],[188,2,188,6],[194,2,194,6],[195,2,195,6],[187,2,187,6],[179,2,179,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[216,2,216,6],[193,2,193,6],[184,2,184,6],[189,2,189,6],[185,2,185,6],[190,2,190,6],[186,2,186,6],[14,16,14,20],[19,2,19,6],[19,16,19,20],[148,2,148,6],[141,2,141,9],[249,2,249,9],[250,1,250,6],[251,2,251,6],[164,2,164,6],[154,2,154,6],[149,2,149,6],[165,2,165,6],[155,2,155,6],[246,16,246,20],[190,16,190,20],[191,16,191,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[198,2,198,6],[1,1,1,13],[2,1,2,13],[3,1,3,9],[3,10,3,13],[1,15,1,24],[2,15,2,24],[106,1,106,9],[121,1,121,9],[106,10,106,13],[121,10,121,13],[9,2,9,6],[9,16,9,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[18,2,18,6],[18,16,18,20],[13,2,13,6],[13,16,13,20],[101,2,101,6],[102,2,102,6],[103,2,103,6],[96,2,96,6],[90,2,90,6],[91,2,91,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[205,2,205,6],[206,2,206,6],[245,2,245,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[243,2,243,6],[244,2,244,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[223,2,223,6],[224,2,224,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[85,2,85,6],[86,2,86,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[221,2,221,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[225,2,225,6],[226,2,226,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[191,2,191,6],[192,2,192,6],[252,2,252,6],[253,2,253,6],[254,2,254,6]]}
[]
[null,"ILUMINAÇÃO - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"ILUMINAÇÃO - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,{"$f":"B6","v":1},{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",IF(H6>20,20,H6))","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N7-L7-M7","v":0},null,null,{"$f":"I7*J7","v":0},null,{"$f":"B7","v":2},{"$f":"IF(OR(C7=0,C7=\"\"),\"\",C7)","v":""},null,null,null,null,{"$f":"IF(N7=0,\"\",IF(H7>20,20,H7))","v":""},{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,{"$f":"B25","v":20},{"$f":"IF(OR(C25=0,C25=\"\"),\"\",C25)","v":""},null,null,null,null,"",{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,{"$f":"B55","v":50},{"$f":"IF(OR(C55=0,C55=\"\"),\"\",C55)","v":""},null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0},null,{"$f":"B56","v":51},{"$f":"IF(OR(C56=0,C56=\"\"),\"\",C56)","v":""},null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N71=0,\"\",IF(H71>20,20,H71))","v":""},{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,0,null,null,0,null,85,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,{"$f":"B105","v":100},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total iluminação - Ex ante",null,null,null,null,null,null,"CAT_ILUM",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBILUM_PEE",null,{"$f":"RCB!$G$7","v":0},null,"RCBILUM_TOTAL",null,{"$f":"RCB!$J$7","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N111-L111-M111","v":0},null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"H112*I112*J112","v":0}]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K25","v":0},{"$f":"Descarte!L25","v":0},{"$f":"Descarte!M25","v":0},{"$f":"Descarte!N25","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M55","v":0},{"$f":"'M&V'!N55","v":0},{"$f":"'M&V'!O55","v":0},{"$f":"'M&V'!P55","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos iluminação - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"ILUMINAÇÃO - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"ILUMINAÇÃO - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,{"$f":"B148","v":1},{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N149-L149-M149","v":0},null,null,{"$f":"I149*J149","v":0},null,{"$f":"B149","v":2},{"$f":"IF(OR(C149=0,C149=\"\"),\"\",C149)","v":""},null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,{"$f":"N198-L198-M198","v":0},null,null,{"$f":"I198*J198","v":0},null,{"$f":"B198","v":51},{"$f":"IF(OR(C198=0,C198=\"\"),\"\",C198)","v":""},null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,0,null,null,0,null,85,"",null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,100,"Acessórios",null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total iluminação - Ex post",null,null,null,null,null,null,"CAT_ILUM",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBILUM_PEE",null,{"$f":"RCB!$G$27","v":0},null,"RCBILUM_TOTAL",null,{"$f":"RCB!$J$27","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,0,null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,0,null,null,0]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0}]
[null,6,null,null,null,null,null,null,null,null,{"$f":"N257-L257-M257","v":0},null,null,{"$f":"H257*I257*J257","v":0}]
[null,7,null,null,null,null,null,null,null,null,{"$f":"N258-L258-M258","v":0},null,null,{"$f":"H258*I258*J258","v":0}]
[null,8,null,null,null,null,null,null,null,null,{"$f":"N259-L259-M259","v":0},null,null,{"$f":"H259*I259*J259","v":0}]
[null,9,null,null,null,null,null,null,null,null,{"$f":"N260-L260-M260","v":0},null,null,{"$f":"H260*I260*J260","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos iluminação ",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K142","v":0},{"$f":"Descarte!L142","v":0},{"$f":"Descarte!M142","v":0},{"$f":"Descarte!N142","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M293","v":0},{"$f":"'M&V'!N293","v":0},{"$f":"'M&V'!O293","v":0},{"$f":"'M&V'!P293","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos iluminação - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"IlumBenef","index":10,"n_rows":96,"n_cols":307,"rows_kept":96,"cut":false,"hidden":false,"merged":[[33,1,37,1],[52,1,52,5],[41,1,41,5],[69,1,69,5],[86,1,86,5],[59,1,61,1],[62,1,63,1],[76,1,78,1],[79,1,80,1],[57,1,58,1],[74,1,75,1],[71,1,72,1],[54,1,55,1],[1,1,1,5],[21,1,21,5],[25,2,26,2],[27,2,28,2],[30,1,32,1],[10,1,12,1],[5,2,6,2],[7,2,8,2],[13,1,17,1],[3,1,4,1],[23,1,24,1]]}
[]
[null,"ILUMINAÇÃO - SISTEMA ATUAL - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50","ilumin 51","ilumin 52","ilumin 53","ilumin 54","ilumin 55","ilumin 56","ilumin 57","ilumin 58","ilumin 59","ilumin 60","ilumin 61","ilumin 62","ilumin 63","ilumin 64","ilumin 65","ilumin 66","ilumin 67","ilumin 68","ilumin 69","ilumin 70","ilumin 71","ilumin 72","ilumin 73","ilumin 74","ilumin 75","ilumin 76","ilumin 77","ilumin 78","ilumin 79","ilumin 80","ilumin 81","ilumin 82","ilumin 83","ilumin 84","ilumin 85","ilumin 86","ilumin 87","ilumin 88","ilumin 89","ilumin 90","ilumin 91","ilumin 92","ilumin 93","ilumin 94","ilumin 95","ilumin 96","ilumin 97","ilumin 98","ilumin 99","ilumin 100","ilumin 101","ilumin 102","ilumin 103","ilumin 104","ilumin 105","ilumin 106","ilumin 107","ilumin 108","ilumin 109","ilumin 110","ilumin 111","ilumin 112","ilumin 113","ilumin 114","ilumin 115","ilumin 116","ilumin 117","ilumin 118","ilumin 119","ilumin 120","ilumin 121","ilumin 122","ilumin 123","ilumin 124","ilumin 125","ilumin 126","ilumin 127","ilumin 128","ilumin 129","ilumin 130","ilumin 131","ilumin 132","ilumin 133","ilumin 134","ilumin 135","ilumin 136","ilumin 137","ilumin 138","ilumin 139","ilumin 140","ilumin 141","ilumin 142","ilumin 143","ilumin 144","ilumin 145","ilumin 146","ilumin 147","ilumin 148","ilumin 149","ilumin 150","ilumin 151","ilumin 152","ilumin 153","ilumin 154","ilumin 155","ilumin 156","ilumin 157","ilumin 158","ilumin 159","ilumin 160","ilumin 161","ilumin 162","ilumin 163","ilumin 164","ilumin 165","ilumin 166","ilumin 167","ilumin 168","ilumin 169","ilumin 170","ilumin 171","ilumin 172","ilumin 173","ilumin 174","ilumin 175","ilumin 176","ilumin 177","ilumin 178","ilumin 179","ilumin 180","ilumin 181","ilumin 182","ilumin 183","ilumin 184","ilumin 185","ilumin 186","ilumin 187","ilumin 188","ilumin 189","ilumin 190","ilumin 191","ilumin 192","ilumin 193","ilumin 194","ilumin 195","ilumin 196","ilumin 197","ilumin 198","ilumin 199","ilumin 200","ilumin 201","ilumin 202","ilumin 203","ilumin 204","ilumin 205","ilumin 206","ilumin 207","ilumin 208","ilumin 209","ilumin 210","ilumin 211","ilumin 212","ilumin 213","ilumin 214","ilumin 215","ilumin 216","ilumin 217","ilumin 218","ilumin 219","ilumin 220","ilumin 221","ilumin 222","ilumin 223","ilumin 224","ilumin 225","ilumin 226","ilumin 227","ilumin 228","ilumin 229","ilumin 230","ilumin 231","ilumin 232","ilumin 233","ilumin 234","ilumin 235","ilumin 236","ilumin 237","ilumin 238","ilumin 239","ilumin 240","ilumin 241","ilumin 242","ilumin 243","ilumin 244","ilumin 245","ilumin 246","ilumin 247","ilumin 248","ilumin 249","ilumin 250","ilumin 251","ilumin 252","ilumin 253","ilumin 254","ilumin 255","ilumin 256","ilumin 257","ilumin 258","ilumin 259","ilumin 260","ilumin 261","ilumin 262","ilumin 263","ilumin 264","ilumin 265","ilumin 266","ilumin 267","ilumin 268","ilumin 269","ilumin 270","ilumin 271","ilumin 272","ilumin 273","ilumin 274","ilumin 275","ilumin 276","ilumin 277","ilumin 278","ilumin 279","ilumin 280","ilumin 281","ilumin 282","ilumin 283","ilumin 284","ilumin 285","ilumin 286","ilumin 287","ilumin 288","ilumin 289","ilumin 290","ilumin 291","ilumin 292","ilumin 293","ilumin 294","ilumin 295","ilumin 296","ilumin 297","ilumin 298","ilumin 299","ilumin 300"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,null,"Quantidade de luminárias",null,null,null,{"$f":"SUM(H5:KU5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,2,"Lâmpadas","Potência","W","plai",0]
[null,3,null,"Quantidade",null,"qlai",0]
[null,2,"Reatores","Potência","W","prai",0]
[null,3,null,"Quantidade",null,"qrai",0]
[null,4,"Potência instalada",null,"kW","Pai",0,{"$f":"(H6*H7+H8*H9)/1000","v":0},{"$f":"(I6*I7+I8*I9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE6*BE7+BE8*BE9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC6*DC7+DC8*DC9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO6*FO7+FO8*FO9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA6*IA7+IA8*IA9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG6*KG7+KG8*KG9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H11:KU11)=0,\"\",IF(OR(LARGE(H11:KU11,1)>24,SMALL(H11:KU11,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H12:KU12)=0,\"\",IF(OR(LARGE(H12:KU12,1)>365,SMALL(H12:KU12,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H13:KU13)=0,\"\",IF(OR(LARGE(H13:KU13,1)>8760,SMALL(H13:KU13,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H11*H12","v":0},{"$f":"I11*I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE11*BE12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC11*DC12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO11*FO12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA11*IA12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG11*KG12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nupai",{"$f":"IF(COUNTA(H14:KU14)=0,\"\",IF(OR(LARGE(H14:KU14,1)>3,SMALL(H14:KU14,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndai",{"$f":"IF(COUNTA(H15:KU15)=0,\"\",IF(OR(LARGE(H15:KU15,1)>22,SMALL(H15:KU15,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmai",{"$f":"IF(COUNTA(H16:KU16)=0,\"\",IF(OR(LARGE(H16:KU16,1)>12,SMALL(H16:KU16,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H17:KU17)","v":0},{"$f":"H10*((H14*H15*H16)/792)","v":0},{"$f":"I10*((I14*I15*I16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE10*((BE14*BE15*BE16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC10*((DC14*DC15*DC16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO10*((FO14*FO15*FO16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA10*((IA14*IA15*IA16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG10*((KG14*KG15*KG16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H18:KU18)=0,\"\",IF(OR(LARGE(H18:KU18,1)>1,SMALL(H18:KU18,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H10=0,0,H17/H10)","v":0},{"$f":"IF(I10=0,0,I17/I10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE10=0,0,BE17/BE10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC10=0,0,DC17/DC10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO10=0,0,FO17/FO10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA10=0,0,IA17/IA10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG10=0,0,KG17/KG10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H19:KU19)","v":0},{"$f":"(H10*H13)/1000","v":0},{"$f":"(I10*I13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE10*BE13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC10*DC13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO10*FO13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA10*IA13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG10*KG13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H20:KU20)","v":0},{"$f":"H10*H18","v":0},{"$f":"I10*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE10*BE18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC10*DC18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO10*FO18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA10*IA18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG10*KG18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ILUMINAÇÃO - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50","ilumin 51","ilumin 52","ilumin 53","ilumin 54","ilumin 55","ilumin 56","ilumin 57","ilumin 58","ilumin 59","ilumin 60","ilumin 61","ilumin 62","ilumin 63","ilumin 64","ilumin 65","ilumin 66","ilumin 67","ilumin 68","ilumin 69","ilumin 70","ilumin 71","ilumin 72","ilumin 73","ilumin 74","ilumin 75","ilumin 76","ilumin 77","ilumin 78","ilumin 79","ilumin 80","ilumin 81","ilumin 82","ilumin 83","ilumin 84","ilumin 85","ilumin 86","ilumin 87","ilumin 88","ilumin 89","ilumin 90","ilumin 91","ilumin 92","ilumin 93","ilumin 94","ilumin 95","ilumin 96","ilumin 97","ilumin 98","ilumin 99","ilumin 100","ilumin 101","ilumin 102","ilumin 103","ilumin 104","ilumin 105","ilumin 106","ilumin 107","ilumin 108","ilumin 109","ilumin 110","ilumin 111","ilumin 112","ilumin 113","ilumin 114","ilumin 115","ilumin 116","ilumin 117","ilumin 118","ilumin 119","ilumin 120","ilumin 121","ilumin 122","ilumin 123","ilumin 124","ilumin 125","ilumin 126","ilumin 127","ilumin 128","ilumin 129","ilumin 130","ilumin 131","ilumin 132","ilumin 133","ilumin 134","ilumin 135","ilumin 136","ilumin 137","ilumin 138","ilumin 139","ilumin 140","ilumin 141","ilumin 142","ilumin 143","ilumin 144","ilumin 145","ilumin 146","ilumin 147","ilumin 148","ilumin 149","ilumin 150","ilumin 151","ilumin 152","ilumin 153","ilumin 154","ilumin 155","ilumin 156","ilumin 157","ilumin 158","ilumin 159","ilumin 160","ilumin 161","ilumin 162","ilumin 163","ilumin 164","ilumin 165","ilumin 166","ilumin 167","ilumin 168","ilumin 169","ilumin 170","ilumin 171","ilumin 172","ilumin 173","ilumin 174","ilumin 175","ilumin 176","ilumin 177","ilumin 178","ilumin 179","ilumin 180","ilumin 181","ilumin 182","ilumin 183","ilumin 184","ilumin 185","ilumin 186","ilumin 187","ilumin 188","ilumin 189","ilumin 190","ilumin 191","ilumin 192","ilumin 193","ilumin 194","ilumin 195","ilumin 196","ilumin 197","ilumin 198","ilumin 199","ilumin 200","ilumin 201","ilumin 202","ilumin 203","ilumin 204","ilumin 205","ilumin 206","ilumin 207","ilumin 208","ilumin 209","ilumin 210","ilumin 211","ilumin 212","ilumin 213","ilumin 214","ilumin 215","ilumin 216","ilumin 217","ilumin 218","ilumin 219","ilumin 220","ilumin 221","ilumin 222","ilumin 223","ilumin 224","ilumin 225","ilumin 226","ilumin 227","ilumin 228","ilumin 229","ilumin 230","ilumin 231","ilumin 232","ilumin 233","ilumin 234","ilumin 235","ilumin 236","ilumin 237","ilumin 238","ilumin 239","ilumin 240","ilumin 241","ilumin 242","ilumin 243","ilumin 244","ilumin 245","ilumin 246","ilumin 247","ilumin 248","ilumin 249","ilumin 250","ilumin 251","ilumin 252","ilumin 253","ilumin 254","ilumin 255","ilumin 256","ilumin 257","ilumin 258","ilumin 259","ilumin 260","ilumin 261","ilumin 262","ilumin 263","ilumin 264","ilumin 265","ilumin 266","ilumin 267","ilumin 268","ilumin 269","ilumin 270","ilumin 271","ilumin 272","ilumin 273","ilumin 274","ilumin 275","ilumin 276","ilumin 277","ilumin 278","ilumin 279","ilumin 280","ilumin 281","ilumin 282","ilumin 283","ilumin 284","ilumin 285","ilumin 286","ilumin 287","ilumin 288","ilumin 289","ilumin 290","ilumin 291","ilumin 292","ilumin 293","ilumin 294","ilumin 295","ilumin 296","ilumin 297","ilumin 298","ilumin 299","ilumin 300"]
[null,11,"Tipo de equipamento / tecnologia"]
[null,null,"Quantidade de luminárias",null,null,null,{"$f":"SUM(H25:KU25)","v":0}]
[null,12,"Lâmpadas","Potência","W","plpi",0]
[null,13,null,"Quantidade",null,"qlpi",0]
[null,12,"Reatores","Potência","W","prpi",0]
[null,13,null,"Quantidade",null,"qrpi",0]
[null,14,"Potência instalada",null,"kW","Ppi",0,{"$f":"(H26*H27+H28*H29)/1000","v":0},{"$f":"(I26*I27+I28*I29)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE26*BE27+BE28*BE29)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC26*DC27+DC28*DC29)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO26*FO27+FO28*FO29)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA26*IA27+IA28*IA29)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG26*KG27+KG28*KG29)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H31:KU31)=0,\"\",IF(OR(LARGE(H31:KU31,1)>24,SMALL(H31:KU31,1)<0),\"ERRO\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HV11","v":0},{"$f":"HW11","v":0},0,0]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H32:KU32)=0,\"\",IF(OR(LARGE(H32:KU32,1)>365,SMALL(H32:KU32,1)<0),\"ERRO\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HV12","v":0},{"$f":"HW12","v":0},0,0]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H33:KU33)=0,\"\",IF(OR(LARGE(H33:KU33,1)>8760,SMALL(H33:KU33,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H31*H32","v":0},{"$f":"I31*I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE31*BE32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC31*DC32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO31*FO32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA31*IA32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG31*KG32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H34:KU34)=0,\"\",IF(OR(LARGE(H34:KU34,1)>3,SMALL(H34:KU34,1)<0),\"ERRO\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HV14","v":0},{"$f":"HW14","v":0},0,0]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H35:KU35)=0,\"\",IF(OR(LARGE(H35:KU35,1)>22,SMALL(H35:KU35,1)<0),\"ERRO\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HV15","v":0},0,0,0]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H36:KU36)=0,\"\",IF(OR(LARGE(H36:KU36,1)>12,SMALL(H36:KU36,1)<0),\"ERRO\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H37:KU37)","v":0},{"$f":"H30*((H34*H35*H36)/792)","v":0},{"$f":"I30*((I34*I35*I36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE30*((BE34*BE35*BE36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC30*((DC34*DC35*DC36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO30*((FO34*FO35*FO36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA30*((IA34*IA35*IA36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG30*((KG34*KG35*KG36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H38:KU38)=0,\"\",IF(OR(LARGE(H38:KU38,1)>1,SMALL(H38:KU38,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H30=0,0,H37/H30)","v":0},{"$f":"IF(I30=0,0,I37/I30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE30=0,0,BE37/BE30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC30=0,0,DC37/DC30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO30=0,0,FO37/FO30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA30=0,0,IA37/IA30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG30=0,0,KG37/KG30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H39:KU39)","v":0},{"$f":"(H30*H33)/1000","v":0},{"$f":"(I30*I33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE30*BE33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC30*DC33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO30*FO33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA30*IA33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG30*KG33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H40:KU40)","v":0},{"$f":"H30*H38","v":0},{"$f":"I30*I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE30*BE38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC30*DC38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO30*FO38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA30*IA38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG30*KG38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ILUMINAÇÃO - RESULTADOS ESPERADOS - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50","ilumin 51","ilumin 52","ilumin 53","ilumin 54","ilumin 55","ilumin 56","ilumin 57","ilumin 58","ilumin 59","ilumin 60","ilumin 61","ilumin 62","ilumin 63","ilumin 64","ilumin 65","ilumin 66","ilumin 67","ilumin 68","ilumin 69","ilumin 70","ilumin 71","ilumin 72","ilumin 73","ilumin 74","ilumin 75","ilumin 76","ilumin 77","ilumin 78","ilumin 79","ilumin 80","ilumin 81","ilumin 82","ilumin 83","ilumin 84","ilumin 85","ilumin 86","ilumin 87","ilumin 88","ilumin 89","ilumin 90","ilumin 91","ilumin 92","ilumin 93","ilumin 94","ilumin 95","ilumin 96","ilumin 97","ilumin 98","ilumin 99","ilumin 100","ilumin 101","ilumin 102","ilumin 103","ilumin 104","ilumin 105","ilumin 106","ilumin 107","ilumin 108","ilumin 109","ilumin 110","ilumin 111","ilumin 112","ilumin 113","ilumin 114","ilumin 115","ilumin 116","ilumin 117","ilumin 118","ilumin 119","ilumin 120","ilumin 121","ilumin 122","ilumin 123","ilumin 124","ilumin 125","ilumin 126","ilumin 127","ilumin 128","ilumin 129","ilumin 130","ilumin 131","ilumin 132","ilumin 133","ilumin 134","ilumin 135","ilumin 136","ilumin 137","ilumin 138","ilumin 139","ilumin 140","ilumin 141","ilumin 142","ilumin 143","ilumin 144","ilumin 145","ilumin 146","ilumin 147","ilumin 148","ilumin 149","ilumin 150","ilumin 151","ilumin 152","ilumin 153","ilumin 154","ilumin 155","ilumin 156","ilumin 157","ilumin 158","ilumin 159","ilumin 160","ilumin 161","ilumin 162","ilumin 163","ilumin 164","ilumin 165","ilumin 166","ilumin 167","ilumin 168","ilumin 169","ilumin 170","ilumin 171","ilumin 172","ilumin 173","ilumin 174","ilumin 175","ilumin 176","ilumin 177","ilumin 178","ilumin 179","ilumin 180","ilumin 181","ilumin 182","ilumin 183","ilumin 184","ilumin 185","ilumin 186","ilumin 187","ilumin 188","ilumin 189","ilumin 190","ilumin 191","ilumin 192","ilumin 193","ilumin 194","ilumin 195","ilumin 196","ilumin 197","ilumin 198","ilumin 199","ilumin 200","ilumin 201","ilumin 202","ilumin 203","ilumin 204","ilumin 205","ilumin 206","ilumin 207","ilumin 208","ilumin 209","ilumin 210","ilumin 211","ilumin 212","ilumin 213","ilumin 214","ilumin 215","ilumin 216","ilumin 217","ilumin 218","ilumin 219","ilumin 220","ilumin 221","ilumin 222","ilumin 223","ilumin 224","ilumin 225","ilumin 226","ilumin 227","ilumin 228","ilumin 229","ilumin 230","ilumin 231","ilumin 232","ilumin 233","ilumin 234","ilumin 235","ilumin 236","ilumin 237","ilumin 238","ilumin 239","ilumin 240","ilumin 241","ilumin 242","ilumin 243","ilumin 244","ilumin 245","ilumin 246","ilumin 247","ilumin 248","ilumin 249","ilumin 250","ilumin 251","ilumin 252","ilumin 253","ilumin 254","ilumin 255","ilumin 256","ilumin 257","ilumin 258","ilumin 259","ilumin 260","ilumin 261","ilumin 262","ilumin 263","ilumin 264","ilumin 265","ilumin 266","ilumin 267","ilumin 268","ilumin 269","ilumin 270","ilumin 271","ilumin 272","ilumin 273","ilumin 274","ilumin 275","ilumin 276","ilumin 277","ilumin 278","ilumin 279","ilumin 280","ilumin 281","ilumin 282","ilumin 283","ilumin 284","ilumin 285","ilumin 286","ilumin 287","ilumin 288","ilumin 289","ilumin 290","ilumin 291","ilumin 292","ilumin 293","ilumin 294","ilumin 295","ilumin 296","ilumin 297","ilumin 298","ilumin 299","ilumin 300"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H44:KU44)","v":0},{"$f":"H20-H40","v":0},{"$f":"I20-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE20-BE40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC20-DC40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO20-FO40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA20-IA40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG20-KG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$40","v":660.24},"%","RDPi%",{"$f":"IF(G20=0,0,G44/G20)","v":0},{"$f":"IF(H20=0,0,H44/H20)","v":0},{"$f":"IF(I20=0,0,I44/I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE20=0,0,BE44/BE20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC20=0,0,DC44/DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO20=0,0,FO44/FO20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA20=0,0,IA44/IA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG20=0,0,KG44/KG20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H46:KU46)","v":0},{"$f":"H19-H39","v":0},{"$f":"I19-I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE19-BE39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC19-DC39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO19-FO39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA19-IA39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG19-KG39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$40","v":479.76},"%","EEi%",{"$f":"IF(G19=0,0,G46/G19)","v":0},{"$f":"IF(H19=0,0,H46/H19)","v":0},{"$f":"IF(I19=0,0,I46/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE19=0,0,BE46/BE19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC19=0,0,DC46/DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO19=0,0,FO46/FO19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA19=0,0,IA46/IA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG19=0,0,KG46/KG19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado iluminação - Ex ante",null,"R$","BILUM",{"$f":"SUM(H48:KU48)","v":0},{"$f":"H44*$D$45+H46*$D$47","v":0},{"$f":"I44*$D$45+I46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE44*$D$45+BE46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC44*$D$45+DC46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO44*$D$45+FO46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA44*$D$45+IA46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG44*$D$45+KG46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBILUM_PEE",null,{"$f":"RCB!$G$7","v":0},null,"RCBILUM_TOTAL",null,{"$f":"RCB!$J$7","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[]
[null,"ILUMINAÇÃO - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50","ilumin 51","ilumin 52","ilumin 53","ilumin 54","ilumin 55","ilumin 56","ilumin 57","ilumin 58","ilumin 59","ilumin 60","ilumin 61","ilumin 62","ilumin 63","ilumin 64","ilumin 65","ilumin 66","ilumin 67","ilumin 68","ilumin 69","ilumin 70","ilumin 71","ilumin 72","ilumin 73","ilumin 74","ilumin 75","ilumin 76","ilumin 77","ilumin 78","ilumin 79","ilumin 80","ilumin 81","ilumin 82","ilumin 83","ilumin 84","ilumin 85","ilumin 86","ilumin 87","ilumin 88","ilumin 89","ilumin 90","ilumin 91","ilumin 92","ilumin 93","ilumin 94","ilumin 95","ilumin 96","ilumin 97","ilumin 98","ilumin 99","ilumin 100","ilumin 101","ilumin 102","ilumin 103","ilumin 104","ilumin 105","ilumin 106","ilumin 107","ilumin 108","ilumin 109","ilumin 110","ilumin 111","ilumin 112","ilumin 113","ilumin 114","ilumin 115","ilumin 116","ilumin 117","ilumin 118","ilumin 119","ilumin 120","ilumin 121","ilumin 122","ilumin 123","ilumin 124","ilumin 125","ilumin 126","ilumin 127","ilumin 128","ilumin 129","ilumin 130","ilumin 131","ilumin 132","ilumin 133","ilumin 134","ilumin 135","ilumin 136","ilumin 137","ilumin 138","ilumin 139","ilumin 140","ilumin 141","ilumin 142","ilumin 143","ilumin 144","ilumin 145","ilumin 146","ilumin 147","ilumin 148","ilumin 149","ilumin 150","ilumin 151","ilumin 152","ilumin 153","ilumin 154","ilumin 155","ilumin 156","ilumin 157","ilumin 158","ilumin 159","ilumin 160","ilumin 161","ilumin 162","ilumin 163","ilumin 164","ilumin 165","ilumin 166","ilumin 167","ilumin 168","ilumin 169","ilumin 170","ilumin 171","ilumin 172","ilumin 173","ilumin 174","ilumin 175","ilumin 176","ilumin 177","ilumin 178","ilumin 179","ilumin 180","ilumin 181","ilumin 182","ilumin 183","ilumin 184","ilumin 185","ilumin 186","ilumin 187","ilumin 188","ilumin 189","ilumin 190","ilumin 191","ilumin 192","ilumin 193","ilumin 194","ilumin 195","ilumin 196","ilumin 197","ilumin 198","ilumin 199","ilumin 200","ilumin 201","ilumin 202","ilumin 203","ilumin 204","ilumin 205","ilumin 206","ilumin 207","ilumin 208","ilumin 209","ilumin 210","ilumin 211","ilumin 212","ilumin 213","ilumin 214","ilumin 215","ilumin 216","ilumin 217","ilumin 218","ilumin 219","ilumin 220","ilumin 221","ilumin 222","ilumin 223","ilumin 224","ilumin 225","ilumin 226","ilumin 227","ilumin 228","ilumin 229","ilumin 230","ilumin 231","ilumin 232","ilumin 233","ilumin 234","ilumin 235","ilumin 236","ilumin 237","ilumin 238","ilumin 239","ilumin 240","ilumin 241","ilumin 242","ilumin 243","ilumin 244","ilumin 245","ilumin 246","ilumin 247","ilumin 248","ilumin 249","ilumin 250","ilumin 251","ilumin 252","ilumin 253","ilumin 254","ilumin 255","ilumin 256","ilumin 257","ilumin 258","ilumin 259","ilumin 260","ilumin 261","ilumin 262","ilumin 263","ilumin 264","ilumin 265","ilumin 266","ilumin 267","ilumin 268","ilumin 269","ilumin 270","ilumin 271","ilumin 272","ilumin 273","ilumin 274","ilumin 275","ilumin 276","ilumin 277","ilumin 278","ilumin 279","ilumin 280","ilumin 281","ilumin 282","ilumin 283","ilumin 284","ilumin 285","ilumin 286","ilumin 287","ilumin 288","ilumin 289","ilumin 290","ilumin 291","ilumin 292","ilumin 293","ilumin 294","ilumin 295","ilumin 296","ilumin 297","ilumin 298","ilumin 299","ilumin 300"]
[null,31,"Tipo de equipamento / tecnologia"]
[null,null,"Quantidade de luminárias",null,null,null,{"$f":"SUM(H56:KU56)","v":0}]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H57:KU57)","v":0}]
[null,33,"Potência unitária (medida)",null,"W","pai",{"$f":"SUM(H58:KU58)","v":0}]
[null,null,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H59:KU59)","v":0},{"$f":"(H57*H58)/1000","v":0},{"$f":"(I57*I58)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE57*BE58)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC57*DC58)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO57*FO58)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA57*IA58)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG57*KG58)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H60:KU60)=0,\"\",IF(OR(LARGE(H60:KU60,1)>24,SMALL(H60:KU60,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H61:KU61)=0,\"\",IF(OR(LARGE(H61:KU61,1)>365,SMALL(H61:KU61,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H62:KU62)=0,\"\",IF(OR(LARGE(H62:KU62,1)>8760,SMALL(H62:KU62,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H60*H61","v":0},{"$f":"I60*I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE60*BE61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC60*DC61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO60*FO61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA60*IA61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG60*KG61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H63:KU63)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H64:KU64)=0,\"\",IF(OR(LARGE(H64:KU64,1)>1,SMALL(H64:KU64,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H59=0,0,H63/H59)","v":0},{"$f":"IF(I59=0,0,I63/I59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE59=0,0,BE63/BE59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC59=0,0,DC63/DC59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO59=0,0,FO63/FO59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA59=0,0,IA63/IA59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG59=0,0,KG63/KG59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H65:KU65)","v":0},{"$f":"(H59*H62)/1000","v":0},{"$f":"(I59*I62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE59*BE62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC59*DC62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO59*FO62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU59*GU62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA59*IA62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG59*KG62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G19=0,G65=0),0,(G65-G19)/G19)","v":0},{"$f":"IF(OR(H19=0,H65=0),0,(H65-H19)/H19)","v":0},{"$f":"IF(OR(I19=0,I65=0),0,(I65-I19)/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BE19=0,BE65=0),0,(BE65-BE19)/BE19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DC19=0,DC65=0),0,(DC65-DC19)/DC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(FO19=0,FO65=0),0,(FO65-FO19)/FO19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(IA19=0,IA65=0),0,(IA65-IA19)/IA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(KG19=0,KG65=0),0,(KG65-KG19)/KG19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H67:KU67)","v":0},{"$f":"H59*H64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN59*AN64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE59*BE64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC59*DC64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO59*FO64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA59*IA64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG59*KG64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G20=0,G67=0),0,(G67-G20)/G20)","v":0},{"$f":"IF(OR(H20=0,H67=0),0,(H67-H20)/H20)","v":0},{"$f":"IF(OR(I20=0,I67=0),0,(I67-I20)/I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BE20=0,BE67=0),0,(BE67-BE20)/BE20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DC20=0,DC67=0),0,(DC67-DC20)/DC20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(FO20=0,FO67=0),0,(FO67-FO20)/FO20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(IA20=0,IA67=0),0,(IA67-IA20)/IA20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(KG20=0,KG67=0),0,(KG67-KG20)/KG20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ILUMINAÇÃO - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50","ilumin 51","ilumin 52","ilumin 53","ilumin 54","ilumin 55","ilumin 56","ilumin 57","ilumin 58","ilumin 59","ilumin 60","ilumin 61","ilumin 62","ilumin 63","ilumin 64","ilumin 65","ilumin 66","ilumin 67","ilumin 68","ilumin 69","ilumin 70","ilumin 71","ilumin 72","ilumin 73","ilumin 74","ilumin 75","ilumin 76","ilumin 77","ilumin 78","ilumin 79","ilumin 80","ilumin 81","ilumin 82","ilumin 83","ilumin 84","ilumin 85","ilumin 86","ilumin 87","ilumin 88","ilumin 89","ilumin 90","ilumin 91","ilumin 92","ilumin 93","ilumin 94","ilumin 95","ilumin 96","ilumin 97","ilumin 98","ilumin 99","ilumin 100","ilumin 101","ilumin 102","ilumin 103","ilumin 104","ilumin 105","ilumin 106","ilumin 107","ilumin 108","ilumin 109","ilumin 110","ilumin 111","ilumin 112","ilumin 113","ilumin 114","ilumin 115","ilumin 116","ilumin 117","ilumin 118","ilumin 119","ilumin 120","ilumin 121","ilumin 122","ilumin 123","ilumin 124","ilumin 125","ilumin 126","ilumin 127","ilumin 128","ilumin 129","ilumin 130","ilumin 131","ilumin 132","ilumin 133","ilumin 134","ilumin 135","ilumin 136","ilumin 137","ilumin 138","ilumin 139","ilumin 140","ilumin 141","ilumin 142","ilumin 143","ilumin 144","ilumin 145","ilumin 146","ilumin 147","ilumin 148","ilumin 149","ilumin 150","ilumin 151","ilumin 152","ilumin 153","ilumin 154","ilumin 155","ilumin 156","ilumin 157","ilumin 158","ilumin 159","ilumin 160","ilumin 161","ilumin 162","ilumin 163","ilumin 164","ilumin 165","ilumin 166","ilumin 167","ilumin 168","ilumin 169","ilumin 170","ilumin 171","ilumin 172","ilumin 173","ilumin 174","ilumin 175","ilumin 176","ilumin 177","ilumin 178","ilumin 179","ilumin 180","ilumin 181","ilumin 182","ilumin 183","ilumin 184","ilumin 185","ilumin 186","ilumin 187","ilumin 188","ilumin 189","ilumin 190","ilumin 191","ilumin 192","ilumin 193","ilumin 194","ilumin 195","ilumin 196","ilumin 197","ilumin 198","ilumin 199","ilumin 200","ilumin 201","ilumin 202","ilumin 203","ilumin 204","ilumin 205","ilumin 206","ilumin 207","ilumin 208","ilumin 209","ilumin 210","ilumin 211","ilumin 212","ilumin 213","ilumin 214","ilumin 215","ilumin 216","ilumin 217","ilumin 218","ilumin 219","ilumin 220","ilumin 221","ilumin 222","ilumin 223","ilumin 224","ilumin 225","ilumin 226","ilumin 227","ilumin 228","ilumin 229","ilumin 230","ilumin 231","ilumin 232","ilumin 233","ilumin 234","ilumin 235","ilumin 236","ilumin 237","ilumin 238","ilumin 239","ilumin 240","ilumin 241","ilumin 242","ilumin 243","ilumin 244","ilumin 245","ilumin 246","ilumin 247","ilumin 248","ilumin 249","ilumin 250","ilumin 251","ilumin 252","ilumin 253","ilumin 254","ilumin 255","ilumin 256","ilumin 257","ilumin 258","ilumin 259","ilumin 260","ilumin 261","ilumin 262","ilumin 263","ilumin 264","ilumin 265","ilumin 266","ilumin 267","ilumin 268","ilumin 269","ilumin 270","ilumin 271","ilumin 272","ilumin 273","ilumin 274","ilumin 275","ilumin 276","ilumin 277","ilumin 278","ilumin 279","ilumin 280","ilumin 281","ilumin 282","ilumin 283","ilumin 284","ilumin 285","ilumin 286","ilumin 287","ilumin 288","ilumin 289","ilumin 290","ilumin 291","ilumin 292","ilumin 293","ilumin 294","ilumin 295","ilumin 296","ilumin 297","ilumin 298","ilumin 299","ilumin 300"]
[null,41,"Tipo de equipamento / tecnologia"]
[null,null,"Quantidade de luminárias",null,null,null,{"$f":"SUM(H73:KU73)","v":0}]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H74:KU74)","v":0}]
[null,43,"Potência unitária (medida)",null,"W","ppi",{"$f":"SUM(H75:KU75)","v":0}]
[null,null,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H76:KU76)","v":0},{"$f":"(H74*H75)/1000","v":0},{"$f":"(I74*I75)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE74*BE75)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC74*DC75)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO74*FO75)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA74*IA75)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG74*KG75)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H77:KU77)=0,\"\",IF(OR(LARGE(H77:KU77,1)>24,SMALL(H77:KU77,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H78:KU78)=0,\"\",IF(OR(LARGE(H78:KU78,1)>365,SMALL(H78:KU78,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H79:KU79)=0,\"\",IF(OR(LARGE(H79:KU79,1)>8760,SMALL(H79:KU79,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H77*H78","v":0},{"$f":"I77*I78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE77*BE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC77*DC78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO77*FO78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA77*IA78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG77*KG78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H80:KU80)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H81:KU81)=0,\"\",IF(OR(LARGE(H81:KU81,1)>1,SMALL(H81:KU81,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H76=0,0,H80/H76)","v":0},{"$f":"IF(I76=0,0,I80/I76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE76=0,0,BE80/BE76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC76=0,0,DC80/DC76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO76=0,0,FO80/FO76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA76=0,0,IA80/IA76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG76=0,0,KG80/KG76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H82:KU82)","v":0},{"$f":"(H76*H79)/1000","v":0},{"$f":"(I76*I79)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BE76*BE79)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC76*DC79)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FO76*FO79)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(IA76*IA79)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KG76*KG79)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G39=0,G82=0),0,(G82-G39)/G39)","v":0},{"$f":"IF(OR(H39=0,H82=0),0,(H82-H39)/H39)","v":0},{"$f":"IF(OR(I39=0,I82=0),0,(I82-I39)/I39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BE39=0,BE82=0),0,(BE82-BE39)/BE39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DC39=0,DC82=0),0,(DC82-DC39)/DC39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(FO39=0,FO82=0),0,(FO82-FO39)/FO39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(IA39=0,IA82=0),0,(IA82-IA39)/IA39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(KG39=0,KG82=0),0,(KG82-KG39)/KG39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H84:KU84)","v":0},{"$f":"H76*H81","v":0},{"$f":"I76*I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE76*BE81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC76*DC81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO76*FO81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA76*IA81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG76*KG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G40=0,G84=0),0,(G84-G40)/G40)","v":0},{"$f":"IF(OR(H40=0,H84=0),0,(H84-H40)/H40)","v":0},{"$f":"IF(OR(I40=0,I84=0),0,(I84-I40)/I40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(BE40=0,BE84=0),0,(BE84-BE40)/BE40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DC40=0,DC84=0),0,(DC84-DC40)/DC40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(FO40=0,FO84=0),0,(FO84-FO40)/FO40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(IA40=0,IA84=0),0,(IA84-IA40)/IA40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(KG40=0,KG84=0),0,(KG84-KG40)/KG40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ILUMINAÇÃO - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50","ilumin 51","ilumin 52","ilumin 53","ilumin 54","ilumin 55","ilumin 56","ilumin 57","ilumin 58","ilumin 59","ilumin 60","ilumin 61","ilumin 62","ilumin 63","ilumin 64","ilumin 65","ilumin 66","ilumin 67","ilumin 68","ilumin 69","ilumin 70","ilumin 71","ilumin 72","ilumin 73","ilumin 74","ilumin 75","ilumin 76","ilumin 77","ilumin 78","ilumin 79","ilumin 80","ilumin 81","ilumin 82","ilumin 83","ilumin 84","ilumin 85","ilumin 86","ilumin 87","ilumin 88","ilumin 89","ilumin 90","ilumin 91","ilumin 92","ilumin 93","ilumin 94","ilumin 95","ilumin 96","ilumin 97","ilumin 98","ilumin 99","ilumin 100","ilumin 101","ilumin 102","ilumin 103","ilumin 104","ilumin 105","ilumin 106","ilumin 107","ilumin 108","ilumin 109","ilumin 110","ilumin 111","ilumin 112","ilumin 113","ilumin 114","ilumin 115","ilumin 116","ilumin 117","ilumin 118","ilumin 119","ilumin 120","ilumin 121","ilumin 122","ilumin 123","ilumin 124","ilumin 125","ilumin 126","ilumin 127","ilumin 128","ilumin 129","ilumin 130","ilumin 131","ilumin 132","ilumin 133","ilumin 134","ilumin 135","ilumin 136","ilumin 137","ilumin 138","ilumin 139","ilumin 140","ilumin 141","ilumin 142","ilumin 143","ilumin 144","ilumin 145","ilumin 146","ilumin 147","ilumin 148","ilumin 149","ilumin 150","ilumin 151","ilumin 152","ilumin 153","ilumin 154","ilumin 155","ilumin 156","ilumin 157","ilumin 158","ilumin 159","ilumin 160","ilumin 161","ilumin 162","ilumin 163","ilumin 164","ilumin 165","ilumin 166","ilumin 167","ilumin 168","ilumin 169","ilumin 170","ilumin 171","ilumin 172","ilumin 173","ilumin 174","ilumin 175","ilumin 176","ilumin 177","ilumin 178","ilumin 179","ilumin 180","ilumin 181","ilumin 182","ilumin 183","ilumin 184","ilumin 185","ilumin 186","ilumin 187","ilumin 188","ilumin 189","ilumin 190","ilumin 191","ilumin 192","ilumin 193","ilumin 194","ilumin 195","ilumin 196","ilumin 197","ilumin 198","ilumin 199","ilumin 200","ilumin 201","ilumin 202","ilumin 203","ilumin 204","ilumin 205","ilumin 206","ilumin 207","ilumin 208","ilumin 209","ilumin 210","ilumin 211","ilumin 212","ilumin 213","ilumin 214","ilumin 215","ilumin 216","ilumin 217","ilumin 218","ilumin 219","ilumin 220","ilumin 221","ilumin 222","ilumin 223","ilumin 224","ilumin 225","ilumin 226","ilumin 227","ilumin 228","ilumin 229","ilumin 230","ilumin 231","ilumin 232","ilumin 233","ilumin 234","ilumin 235","ilumin 236","ilumin 237","ilumin 238","ilumin 239","ilumin 240","ilumin 241","ilumin 242","ilumin 243","ilumin 244","ilumin 245","ilumin 246","ilumin 247","ilumin 248","ilumin 249","ilumin 250","ilumin 251","ilumin 252","ilumin 253","ilumin 254","ilumin 255","ilumin 256","ilumin 257","ilumin 258","ilumin 259","ilumin 260","ilumin 261","ilumin 262","ilumin 263","ilumin 264","ilumin 265","ilumin 266","ilumin 267","ilumin 268","ilumin 269","ilumin 270","ilumin 271","ilumin 272","ilumin 273","ilumin 274","ilumin 275","ilumin 276","ilumin 277","ilumin 278","ilumin 279","ilumin 280","ilumin 281","ilumin 282","ilumin 283","ilumin 284","ilumin 285","ilumin 286","ilumin 287","ilumin 288","ilumin 289","ilumin 290","ilumin 291","ilumin 292","ilumin 293","ilumin 294","ilumin 295","ilumin 296","ilumin 297","ilumin 298","ilumin 299","ilumin 300"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H89:KU89)","v":0},{"$f":"H67-H84","v":0},{"$f":"I67-I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE67-BE84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC67-DC84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO67-FO84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA67-IA84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG67-KG84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$63","v":660.24},"%","RDPi%",{"$f":"IF(G67=0,0,G89/G67)","v":0},{"$f":"IF(H67=0,0,H89/H67)","v":0},{"$f":"IF(I67=0,0,I89/I67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE67=0,0,BE89/BE67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC67=0,0,DC89/DC67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO67=0,0,FO89/FO67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA67=0,0,IA89/IA67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG67=0,0,KG89/KG67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H91:KU91)","v":0},{"$f":"H65-H82","v":0},{"$f":"I65-I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE65-BE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC65-DC82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO65-FO82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA65-IA82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG65-KG82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$63","v":479.76},"%","EEi%",{"$f":"IF(G65=0,0,G91/G65)","v":0},{"$f":"IF(H65=0,0,H91/H65)","v":0},{"$f":"IF(I65=0,0,I91/I65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BE65=0,0,BE91/BE65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DC65=0,0,DC91/DC65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FO65=0,0,FO91/FO65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IA65=0,0,IA91/IA65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KG65=0,0,KG91/KG65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado iluminação - Ex post",null,"R$","BILUM",{"$f":"SUM(H93:KU93)","v":0},{"$f":"H89*$D$90+H91*$D$92","v":0},{"$f":"I89*$D$90+I91*$D$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BE89*$D$90+BE91*$D$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DC89*$D$90+DC91*$D$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FO89*$D$90+FO91*$D$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IA89*$D$90+IA91*$D$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KG89*$D$90+KG91*$D$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBILUM_PEE",null,{"$f":"RCB!$G$27","v":0},null,"RCBILUM_TOTAL",null,{"$f":"RCB!$J$27","v":0}]
[null,null,null,null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]

{"sheet":"CondAmbCusto","index":11,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[18,2,18,6],[18,16,18,20],[267,1,267,9],[267,10,267,13],[6,2,6,6],[6,16,6,20],[7,2,7,6],[7,16,7,20],[1,1,1,13],[2,1,2,13],[1,15,1,24],[2,15,2,24],[3,1,3,9],[3,10,3,13],[8,2,8,6],[8,16,8,20],[3,15,3,23],[4,1,4,6],[4,15,4,20],[5,2,5,6],[5,16,5,20],[12,2,12,6],[12,16,12,20],[13,2,13,6],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[14,16,14,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[13,16,13,20],[14,2,14,6],[33,2,33,6],[46,2,46,6],[47,2,47,6],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[23,16,23,20],[24,16,24,20],[25,16,25,20],[26,16,26,20],[27,16,27,20],[28,16,28,20],[29,16,29,20],[30,16,30,20],[31,16,31,20],[32,16,32,20],[33,16,33,20],[34,16,34,20],[124,1,124,13],[125,1,125,9],[125,10,125,13],[104,2,104,6],[104,16,104,20],[105,2,105,9],[105,15,105,21],[24,2,24,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[37,2,37,6],[38,2,38,6],[39,2,39,6],[40,2,40,6],[41,2,41,6],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[106,1,106,9],[106,10,106,13],[123,2,123,9],[122,2,122,9],[121,1,121,9],[121,10,121,13],[111,2,111,6],[118,2,118,6],[119,2,119,9],[120,2,120,9],[107,2,107,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[145,15,145,23],[140,2,140,9],[141,2,141,9],[143,1,143,13],[144,1,144,13],[143,15,143,24],[144,15,144,24],[145,1,145,9],[145,10,145,13],[134,2,134,9],[135,1,135,7],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,9],[126,2,126,9],[127,2,127,9],[132,2,132,9],[133,2,133,9],[128,1,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[149,2,149,6],[149,16,149,20],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[146,1,146,6],[146,15,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[155,2,155,6],[155,16,155,20],[156,2,156,6],[156,16,156,20],[157,2,157,6],[157,16,157,20],[152,2,152,6],[152,16,152,20],[153,2,153,6],[153,16,153,20],[154,2,154,6],[154,16,154,20],[161,2,161,6],[161,16,161,20],[162,2,162,6],[162,16,162,20],[163,2,163,6],[163,16,163,20],[158,2,158,6],[158,16,158,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[246,2,246,6],[246,16,246,20],[247,2,247,9],[247,15,247,21],[164,2,164,6],[164,16,164,20],[165,2,165,6],[165,16,165,20],[166,2,166,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[179,2,179,6],[180,2,180,6],[181,2,181,6],[182,2,182,6],[183,2,183,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[263,1,263,9],[263,10,263,13],[265,2,265,9],[264,2,264,9],[248,1,248,9],[248,10,248,13],[260,2,260,6],[261,2,261,9],[262,2,262,9],[249,2,249,9],[250,1,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[266,1,266,13],[283,2,283,9],[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,9],[282,2,282,9],[268,2,268,9],[269,2,269,9],[274,2,274,9],[275,2,275,9],[276,2,276,9],[277,1,277,7],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[177,2,177,6],[178,2,178,6],[189,2,189,6],[190,2,190,6],[191,2,191,6],[192,2,192,6],[193,2,193,6],[184,2,184,6],[185,2,185,6],[186,2,186,6],[187,2,187,6],[188,2,188,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[202,2,202,6],[203,2,203,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[197,2,197,6],[198,2,198,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[212,2,212,6],[213,2,213,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[207,2,207,6],[208,2,208,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[222,2,222,6],[223,2,223,6],[214,2,214,6],[215,2,215,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[232,2,232,6],[233,2,233,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[227,2,227,6],[228,2,228,6],[244,2,244,6],[245,2,245,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[242,2,242,6],[243,2,243,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[66,2,66,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[56,2,56,6],[57,2,57,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[51,2,51,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[35,16,35,20],[36,16,36,20],[37,16,37,20],[38,16,38,20],[39,16,39,20],[40,16,40,20],[41,16,41,20],[42,16,42,20],[43,16,43,20],[44,16,44,20],[45,16,45,20],[46,16,46,20],[47,16,47,20],[48,16,48,20],[49,16,49,20],[50,16,50,20],[51,16,51,20],[52,16,52,20],[53,16,53,20],[112,2,112,6],[166,16,166,20],[167,16,167,20],[168,16,168,20],[169,16,169,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[101,2,101,6],[102,2,102,6],[103,2,103,6],[96,2,96,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[91,2,91,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[86,2,86,6],[87,2,87,6],[173,16,173,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[180,16,180,20],[181,16,181,20],[191,16,191,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20]]}
[]
[null,"CONDICIONAMENTO AMBIENTAL - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"CONDICIONAMENTO AMBIENTAL - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,1,{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,"",{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,{"$f":"N25-L25-M25","v":0},null,null,{"$f":"I25*J25","v":0},null,{"$f":"B25","v":20},{"$f":"IF(OR(C25=0,C25=\"\"),\"\",C25)","v":""},null,null,null,null,{"$f":"IF(N25=0,\"\",H25)","v":""},{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,"",{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,{"$f":"N89-L89-M89","v":0},null,null,{"$f":"I89*J89","v":0},null,{"$f":"B89","v":84},{"$f":"IF(OR(C89=0,C89=\"\"),\"\",C89)","v":""},null,null,null,null,{"$f":"IF(N89=0,\"\",H89)","v":""},{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,0,null,null,0,null,85,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N105-L105-M105","v":0},null,null,{"$f":"I105*J105","v":0},null,{"$f":"B105","v":100},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total condicionamento ambiental - Ex ante",null,null,null,null,null,null,"CAT_COND",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBCOND_PEE",null,{"$f":"RCB!$G$8","v":0},null,"RCBCOND_TOTAL",null,{"$f":"RCB!$J$8","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N111-L111-M111","v":0},null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"H112*I112*J112","v":0}]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N113-L113-M113","v":0},null,null,{"$f":"H113*I113*J113","v":0}]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"N119-L119-M119","v":0},null,null,{"$f":"H119*I119*J119","v":0}]
[null,null,"Sub total - Mão de obra de terceiros condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K38","v":0},{"$f":"Descarte!L38","v":0},{"$f":"Descarte!M38","v":0},{"$f":"Descarte!N38","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M83","v":0},{"$f":"'M&V'!N83","v":0},{"$f":"'M&V'!O83","v":0},{"$f":"'M&V'!P83","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos condicionamento ambiental - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"CONDICIONAMENTO AMBIENTAL - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"CONDICIONAMENTO AMBIENTAL - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,1,{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N168-L168-M168","v":0},null,null,{"$f":"I168*J168","v":0},null,{"$f":"B168","v":21},{"$f":"IF(OR(C168=0,C168=\"\"),\"\",C168)","v":""},null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N232-L232-M232","v":0},null,null,{"$f":"I232*J232","v":0},null,{"$f":"B232","v":85},{"$f":"IF(OR(C232=0,C232=\"\"),\"\",C232)","v":""},null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N247-L247-M247","v":0},null,null,{"$f":"I247*J247","v":0},null,{"$f":"B247","v":100},{"$f":"IF(OR(C247=0,C247=\"\"),\"\",C247)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total condicionamento ambiental - Ex post",null,null,null,null,null,null,"CAT_COND",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBCOND_PEE",null,{"$f":"RCB!$G$28","v":0},null,"RCBCOND_TOTAL",null,{"$f":"RCB!$J$28","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,0,null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,0,null,null,0]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0}]
[null,6,null,null,null,null,null,null,null,null,{"$f":"N257-L257-M257","v":0},null,null,{"$f":"H257*I257*J257","v":0}]
[null,7,null,null,null,null,null,null,null,null,{"$f":"N258-L258-M258","v":0},null,null,{"$f":"H258*I258*J258","v":0}]
[null,8,null,null,null,null,null,null,null,null,{"$f":"N259-L259-M259","v":0},null,null,{"$f":"H259*I259*J259","v":0}]
[null,9,null,null,null,null,null,null,null,null,{"$f":"N260-L260-M260","v":0},null,null,{"$f":"H260*I260*J260","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K155","v":0},{"$f":"Descarte!L155","v":0},{"$f":"Descarte!M155","v":0},{"$f":"Descarte!N155","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M321","v":0},{"$f":"'M&V'!N321","v":0},{"$f":"'M&V'!O321","v":0},{"$f":"'M&V'!P321","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos condicionamento ambiental - Ex  post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"CondAmbBenef","index":12,"n_rows":100,"n_cols":127,"rows_kept":100,"cut":false,"hidden":false,"merged":[[52,1,52,5],[71,1,71,5],[90,1,90,5],[61,1,63,1],[64,1,65,1],[80,1,82,1],[83,1,84,1],[56,1,57,1],[58,1,60,1],[75,1,76,1],[77,1,79,1],[33,1,37,1],[41,1,41,5],[8,1,9,1],[28,1,29,1],[1,1,1,5],[10,1,12,1],[13,1,17,1],[21,1,21,5],[30,1,32,1]]}
[]
[null,"CONDICIONAMENTO AMBIENTAL - SISTEMA ATUAL - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80","cond 81","cond 82","cond 83","cond 84","cond 85","cond 86","cond 87","cond 88","cond 89","cond 90","cond 91","cond 92","cond 93","cond 94","cond 95","cond 96","cond 97","cond 98","cond 99","cond 100","cond 101","cond 102","cond 103","cond 104","cond 105","cond 106","cond 107","cond 108","cond 109","cond 110","cond 111","cond 112","cond 113","cond 114","cond 115","cond 116","cond 117","cond 118","cond 119","cond 120"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,2,"Potência nominal de refrigeração",null,"BTU/h","pai",{"$f":"SUM(H5:DW5)","v":0}]
[null,3,"Coefiente de eficiência energética",null,"W/W","cai"]
[null,4,"Quantidade",null,null,"qai",{"$f":"SUM(H7:DW7)","v":0}]
[null,5,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H8:DW8)","v":0},{"$f":"IF(H6=0,0,((H5*0.293*H7)/(1000*H6)))","v":0},{"$f":"IF(I6=0,0,((I5*0.293*I7)/(1000*I6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA6=0,0,((AA5*0.293*AA7)/(1000*AA6)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI6=0,0,((AI5*0.293*AI7)/(1000*AI6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU6=0,0,((AU5*0.293*AU7)/(1000*AU6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY6=0,0,((CY5*0.293*CY7)/(1000*CY6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS6=0,0,((DS5*0.293*DS7)/(1000*DS6)))","v":0},0,0,0,0]
[null,6,"Fator de utilização",null,null,"fuai",{"$f":"IF(COUNTA(H9:DW9)=0,\"\",IF(OR(LARGE(H9:DW9,1)>1,SMALL(H9:DW9,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H10:DW10)","v":0},{"$f":"H8*H9","v":0},{"$f":"I8*I9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA8*AA9","v":0},0,0,0,0,0,0,0,{"$f":"AI8*AI9","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU8*AU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY8*CY9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS8*DS9","v":0},0,0,0,0]
[null,7,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H11:DW11)=0,\"\",IF(OR(LARGE(H11:DW11,1)>24,SMALL(H11:DW11,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H12:DW12)=0,\"\",IF(OR(LARGE(H12:DW12,1)>365,SMALL(H12:DW12,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H13:DW13)=0,\"\",IF(OR(LARGE(H13:DW13,1)>8760,SMALL(H13:DW13,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H11*H12","v":0},{"$f":"I11*I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA11*AA12","v":0},0,0,0,0,0,0,0,{"$f":"AI11*AI12","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU11*AU12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY11*CY12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS11*DS12","v":0},0,0,0,0]
[null,8,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nupai",{"$f":"IF(COUNTA(H14:DW14)=0,\"\",IF(OR(LARGE(H14:DW14,1)>3,SMALL(H14:DW14,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndai",{"$f":"IF(COUNTA(H15:DW15)=0,\"\",IF(OR(LARGE(H15:DW15,1)>22,SMALL(H15:DW15,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmai",{"$f":"IF(COUNTA(H16:DW16)=0,\"\",IF(OR(LARGE(H16:DW16,1)>12,SMALL(H16:DW16,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H17:DW17)","v":0},{"$f":"H10*((H14*H15*H16)/792)","v":0},{"$f":"I10*((I14*I15*I16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA10*((AA14*AA15*AA16)/792)","v":0},0,0,0,0,0,0,0,{"$f":"AI10*((AI14*AI15*AI16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU10*((AU14*AU15*AU16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY10*((CY14*CY15*CY16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS10*((DS14*DS15*DS16)/792)","v":0},0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H18:DW18)=0,\"\",IF(OR(LARGE(H18:DW18,1)>1,SMALL(H18:DW18,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H10=0,0,H17/H10)","v":0},{"$f":"IF(I10=0,0,I17/I10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA10=0,0,AA17/AA10)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI10=0,0,AI17/AI10)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU10=0,0,AU17/AU10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY10=0,0,CY17/CY10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS10=0,0,DS17/DS10)","v":0},0,0,0,0]
[null,9,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H19:DW19)","v":0},{"$f":"(H10*H13)/1000","v":0},{"$f":"(I10*I13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AA10*AA13)/1000","v":0},0,0,0,0,0,0,0,{"$f":"(AI10*AI13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU10*AU13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY10*CY13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DS10*DS13)/1000","v":0},0,0,0,0]
[null,10,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H20:DW20)","v":0},{"$f":"H10*H18","v":0},{"$f":"I10*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA10*AA18","v":0},0,0,0,0,0,0,0,{"$f":"AI10*AI18","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU10*AU18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY10*CY18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS10*DS18","v":0},0,0,0,0]
[]
[null,"CONDICIONAMENTO AMBIENTAL - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80","cond 81","cond 82","cond 83","cond 84","cond 85","cond 86","cond 87","cond 88","cond 89","cond 90","cond 91","cond 92","cond 93","cond 94","cond 95","cond 96","cond 97","cond 98","cond 99","cond 100","cond 101","cond 102","cond 103","cond 104","cond 105","cond 106","cond 107","cond 108","cond 109","cond 110","cond 111","cond 112","cond 113","cond 114","cond 115","cond 116","cond 117","cond 118","cond 119","cond 120"]
[null,11,"Tipo de equipamento / tecnologia"]
[null,12,"Potência nominal de refrigeração",null,"BTU/h","ppi",{"$f":"SUM(H25:DW25)","v":0}]
[null,13,"Coefiente de eficiência energética",null,"W/W","cpi"]
[null,14,"Quantidade",null,null,"qpi",{"$f":"SUM(H27:DW27)","v":0}]
[null,15,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H28:DW28)","v":0},{"$f":"IF(H26=0,0,((H25*0.293*H27)/(1000*H26)))","v":0},{"$f":"IF(I26=0,0,((I25*0.293*I27)/(1000*I26)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA26=0,0,((AA25*0.293*AA27)/(1000*AA26)))","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI26=0,0,((AI25*0.293*AI27)/(1000*AI26)))","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU26=0,0,((AU25*0.293*AU27)/(1000*AU26)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY26=0,0,((CY25*0.293*CY27)/(1000*CY26)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS26=0,0,((DS25*0.293*DS27)/(1000*DS26)))","v":0},0,0,0,0]
[null,16,"Fator de utilização",null,null,"fupi",{"$f":"IF(COUNTA(H29:DW29)=0,\"\",IF(OR(LARGE(H29:DW29,1)>1,SMALL(H29:DW29,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H30:DW30)","v":0},{"$f":"H28*H29","v":0},{"$f":"I28*I29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA28*AA29","v":0},0,0,0,0,0,0,0,{"$f":"AI28*AI29","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU28*AU29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY28*CY29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS28*DS29","v":0},0,0,0,0]
[null,17,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H31:DW31)=0,\"\",IF(OR(LARGE(H31:DW31,1)>24,SMALL(H31:DW31,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H32:DW32)=0,\"\",IF(OR(LARGE(H32:DW32,1)>365,SMALL(H32:DW32,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H33:DW33)=0,\"\",IF(OR(LARGE(H33:DW33,1)>8760,SMALL(H33:DW33,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H31*H32","v":0},{"$f":"I31*I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA31*AA32","v":0},0,0,0,0,0,0,0,{"$f":"AI31*AI32","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU31*AU32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY31*CY32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS31*DS32","v":0},0,0,0,0]
[null,18,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H34:DW34)=0,\"\",IF(OR(LARGE(H34:DW34,1)>3,SMALL(H34:DW34,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H35:DW35)=0,\"\",IF(OR(LARGE(H35:DW35,1)>22,SMALL(H35:DW35,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H36:DW36)=0,\"\",IF(OR(LARGE(H36:DW36,1)>12,SMALL(H36:DW36,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H37:DW37)","v":0},{"$f":"H30*((H34*H35*H36)/792)","v":0},{"$f":"I30*((I34*I35*I36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA30*((AA34*AA35*AA36)/792)","v":0},0,0,0,0,0,0,0,{"$f":"AI30*((AI34*AI35*AI36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU30*((AU34*AU35*AU36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY30*((CY34*CY35*CY36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS30*((DS34*DS35*DS36)/792)","v":0},0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H38:DW38)=0,\"\",IF(OR(LARGE(H38:DW38,1)>1,SMALL(H38:DW38,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H30=0,0,H37/H30)","v":0},{"$f":"IF(I30=0,0,I37/I30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA30=0,0,AA37/AA30)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI30=0,0,AI37/AI30)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU30=0,0,AU37/AU30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY30=0,0,CY37/CY30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS30=0,0,DS37/DS30)","v":0},0,0,0,0]
[null,19,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H39:DW39)","v":0},{"$f":"(H30*H33)/1000","v":0},{"$f":"(I30*I33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AA30*AA33)/1000","v":0},0,0,0,0,0,0,0,{"$f":"(AI30*AI33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU30*AU33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY30*CY33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DS30*DS33)/1000","v":0},0,0,0,0]
[null,20,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H40:DW40)","v":0},{"$f":"H30*H38","v":0},{"$f":"I30*I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA30*AA38","v":0},0,0,0,0,0,0,0,{"$f":"AI30*AI38","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU30*AU38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY30*CY38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS30*DS38","v":0},0,0,0,0]
[]
[null,"CONDICIONAMENTO AMBIENTAL - RESULTADOS ESPERADOS - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80","cond 81","cond 82","cond 83","cond 84","cond 85","cond 86","cond 87","cond 88","cond 89","cond 90","cond 91","cond 92","cond 93","cond 94","cond 95","cond 96","cond 97","cond 98","cond 99","cond 100","cond 101","cond 102","cond 103","cond 104","cond 105","cond 106","cond 107","cond 108","cond 109","cond 110","cond 111","cond 112","cond 113","cond 114","cond 115","cond 116","cond 117","cond 118","cond 119","cond 120"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H44:DW44)","v":0},{"$f":"H20-H40","v":0},{"$f":"I20-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA20-AA40","v":0},0,0,0,0,0,0,0,{"$f":"AI20-AI40","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU20-AU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY20-CY40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS20-DS40","v":0},0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$40","v":660.24},"%","RDPi%",{"$f":"IF(G20=0,0,G44/G20)","v":0},{"$f":"IF(H20=0,0,H44/H20)","v":0},{"$f":"IF(I20=0,0,I44/I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA20=0,0,AA44/AA20)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI20=0,0,AI44/AI20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU20=0,0,AU44/AU20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY20=0,0,CY44/CY20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS20=0,0,DS44/DS20)","v":0},0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H46:DW46)","v":0},{"$f":"H19-H39","v":0},{"$f":"I19-I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA19-AA39","v":0},0,0,0,0,0,0,0,{"$f":"AI19-AI39","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU19-AU39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY19-CY39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS19-DS39","v":0},0,0,0,0]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$40","v":479.76},"%","EEi%",{"$f":"IF(G19=0,0,G46/G19)","v":0},{"$f":"IF(H19=0,0,H46/H19)","v":0},{"$f":"IF(I19=0,0,I46/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA19=0,0,AA46/AA19)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI19=0,0,AI46/AI19)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU19=0,0,AU46/AU19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY19=0,0,CY46/CY19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS19=0,0,DS46/DS19)","v":0},0,0,0,0]
[null,null,"Benefício anualizado condicionamento ambiental - Ex ante",null,"R$","BCOND",{"$f":"SUM(H48:DW48)","v":0},{"$f":"H44*$D$45+H46*$D$47","v":0},{"$f":"I44*$D$45+I46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA44*$D$45+AA46*$D$47","v":0},0,0,0,0,0,0,0,{"$f":"AI44*$D$45+AI46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU44*$D$45+AU46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY44*$D$45+CY46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS44*$D$45+DS46*$D$47","v":0},0,0,0,0]
[]
[null,null,null,null,"RCBCOND_PEE",null,{"$f":"RCB!$G$8","v":0},null,"RCBCOND_TOTAL",null,{"$f":"RCB!$J$8","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[]
[null,"CONDICIONAMENTO AMBIENTAL - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80","cond 81","cond 82","cond 83","cond 84","cond 85","cond 86","cond 87","cond 88","cond 89","cond 90","cond 91","cond 92","cond 93","cond 94","cond 95","cond 96","cond 97","cond 98","cond 99","cond 100","cond 101","cond 102","cond 103","cond 104","cond 105","cond 106","cond 107","cond 108","cond 109","cond 110","cond 111","cond 112","cond 113","cond 114","cond 115","cond 116","cond 117","cond 118","cond 119","cond 120"]
[null,31,"Tipo de equipamento / tecnologia"]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H56:DW56)","v":0}]
[null,33,"Potência média utilizada por equipamento",null,"W","puai",{"$f":"SUM(H57:DW57)","v":0}]
[null,null,"Potência média instalada",null,"kW","Puai",{"$f":"SUM(H58:DW58)","v":0},{"$f":"(H56*H57)/1000","v":0},{"$f":"(I56*I57)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AA56*AA57)/1000","v":0},0,0,0,0,0,0,0,{"$f":"(AI56*AI57)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU56*AU57)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY56*CY57)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DS56*DS57)/1000","v":0},0,0,0,0]
[null,34,"Variável dependente para cálculo da energia",null,null,"edai"]
[null,null,"Variável independente para cálculo da energia",null,null,"eiai"]
[null,null,"Energia média consumida",null,"kWh","Euai",{"$f":"SUM(H61:DW61)","v":0},{"$f":"H56*H59*H60","v":0},{"$f":"I56*I59*I60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA56*AA59*AA60","v":0},0,0,0,0,0,0,0,{"$f":"AI56*AI59*AI60","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU56*AU59*AU60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY56*CY59*CY60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS56*DS59*DS60","v":0},0,0,0,0]
[null,35,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H62:DW62)=0,\"\",IF(OR(LARGE(H62:DW62,1)>24,SMALL(H62:DW62,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H63:DW63)=0,\"\",IF(OR(LARGE(H63:DW63,1)>365,SMALL(H63:DW63,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H64:DW64)=0,\"\",IF(OR(LARGE(H64:DW64,1)>8760,SMALL(H64:DW64,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H62*H63","v":0},{"$f":"I62*I63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA62*AA63","v":0},0,0,0,0,0,0,0,{"$f":"AI62*AI63","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU62*AU63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY62*CY63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS62*DS63","v":0},0,0,0,0]
[null,36,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H65:DW65)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H66:DW66)=0,\"\",IF(OR(LARGE(H66:DW66,1)>1,SMALL(H66:DW66,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H58=0,0,H65/H58)","v":0},{"$f":"IF(I58=0,0,I65/I58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA58=0,0,AA65/AA58)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI58=0,0,AI65/AI58)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU58=0,0,AU65/AU58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY58=0,0,CY65/CY58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS58=0,0,DS65/DS58)","v":0},0,0,0,0]
[null,37,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H67:DW67)","v":0},{"$f":"(H61*H64)/1000","v":0},{"$f":"(I61*I64)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AA61*AA64)/1000","v":0},0,0,0,0,0,0,0,{"$f":"(AI61*AI64)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU61*AU64)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY61*CY64)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DS61*DS64)/1000","v":0},0,0,0,0]
[null,38,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G19=0,G67=0),0,(G67-G19)/G19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AA19=0,AA67=0),0,(AA67-AA19)/AA19)","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AI19=0,AI67=0),0,(AI67-AI19)/AI19)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AU19=0,AU67=0),0,(AU67-AU19)/AU19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CY19=0,CY67=0),0,(CY67-CY19)/CY19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DS19=0,DS67=0),0,(DS67-DS19)/DS19)","v":0},0,0,0,0]
[null,39,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H69:DW69)","v":0},{"$f":"H58*H66","v":0},{"$f":"I58*I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA58*AA66","v":0},0,0,0,0,0,0,0,{"$f":"AI58*AI66","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU58*AU66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY58*CY66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS58*DS66","v":0},0,0,0,0]
[null,40,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G20=0,G69=0),0,(G69-G20)/G20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AA20=0,AA69=0),0,(AA69-AA20)/AA20)","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AI20=0,AI69=0),0,(AI69-AI20)/AI20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AU20=0,AU69=0),0,(AU69-AU20)/AU20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CY20=0,CY69=0),0,(CY69-CY20)/CY20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DS20=0,DS69=0),0,(DS69-DS20)/DS20)","v":0},0,0,0,0]
[]
[null,"CONDICIONAMENTO AMBIENTAL - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80","cond 81","cond 82","cond 83","cond 84","cond 85","cond 86","cond 87","cond 88","cond 89","cond 90","cond 91","cond 92","cond 93","cond 94","cond 95","cond 96","cond 97","cond 98","cond 99","cond 100","cond 101","cond 102","cond 103","cond 104","cond 105","cond 106","cond 107","cond 108","cond 109","cond 110","cond 111","cond 112","cond 113","cond 114","cond 115","cond 116","cond 117","cond 118","cond 119","cond 120"]
[null,41,"Tipo de equipamento / tecnologia"]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H75:DW75)","v":0}]
[null,43,"Potência média utilizada por equipamento",null,"W","pupi",{"$f":"SUM(H76:DW76)","v":0}]
[null,null,"Potência média instalada",null,"kW","Pupi",{"$f":"SUM(H77:DW77)","v":0},{"$f":"(H75*H76)/1000","v":0},{"$f":"(I75*I76)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AA75*AA76)/1000","v":0},0,0,0,0,0,0,0,{"$f":"(AI75*AI76)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU75*AU76)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY75*CY76)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DS75*DS76)/1000","v":0},0,0,0,0]
[null,44,"Variável dependente para cálculo da energia",null,null,"edpi",{"$f":"SUM(H78:DW78)","v":0}]
[null,null,"Variável independente para cálculo da energia",null,null,"eipi"]
[null,null,"Energia média consumida",null,"kWh","Eupi",{"$f":"SUM(H80:DW80)","v":0},{"$f":"H75*H78*H79","v":0},{"$f":"I75*I78*I79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA75*AA78*AA79","v":0},0,0,0,0,0,0,0,{"$f":"AI75*AI78*AI79","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU75*AU78*AU79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY75*CY78*CY79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS75*DS78*DS79","v":0},0,0,0,0]
[null,45,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H81:DW81)=0,\"\",IF(OR(LARGE(H81:DW81,1)>24,SMALL(H81:DW81,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H82:DW82)=0,\"\",IF(OR(LARGE(H82:DW82,1)>365,SMALL(H82:DW82,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H83:DW83)=0,\"\",IF(OR(LARGE(H83:DW83,1)>8760,SMALL(H83:DW83,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H81*H82","v":0},{"$f":"I81*I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA81*AA82","v":0},0,0,0,0,0,0,0,{"$f":"AI81*AI82","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU81*AU82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY81*CY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS81*DS82","v":0},0,0,0,0]
[null,46,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H84:DW84)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H85:DW85)=0,\"\",IF(OR(LARGE(H85:DW85,1)>1,SMALL(H85:DW85,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H77=0,0,H84/H77)","v":0},{"$f":"IF(I77=0,0,I84/I77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA77=0,0,AA84/AA77)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI77=0,0,AI84/AI77)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU77=0,0,AU84/AU77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY77=0,0,CY84/CY77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS77=0,0,DS84/DS77)","v":0},0,0,0,0]
[null,47,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H86:DW86)","v":0},{"$f":"(H80*H83)/1000","v":0},{"$f":"(I80*I83)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AA80*AA83)/1000","v":0},0,0,0,0,0,0,0,{"$f":"(AI80*AI83)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AU80*AU83)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CY80*CY83)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DS80*DS83)/1000","v":0},0,0,0,0]
[null,48,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G39=0,G86=0),0,(G86-G39)/G39)","v":0},{"$f":"IF(OR(H41=0,H86=0),0,(H86-H41)/H41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AA41=0,AA86=0),0,(AA86-AA41)/AA41)","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AI41=0,AI86=0),0,(AI86-AI41)/AI41)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AU41=0,AU86=0),0,(AU86-AU41)/AU41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CY41=0,CY86=0),0,(CY86-CY41)/CY41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DS41=0,DS86=0),0,(DS86-DS41)/DS41)","v":0},0,0,0,0]
[null,49,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H88:DW88)","v":0},{"$f":"H77*H85","v":0},{"$f":"I77*I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA77*AA85","v":0},0,0,0,0,0,0,0,{"$f":"AI77*AI85","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU77*AU85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY77*CY85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS77*DS85","v":0},0,0,0,0]
[null,50,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G40=0,G88=0),0,(G88-G40)/G40)","v":0},{"$f":"IF(OR(H42=0,H88=0),0,(H88-H42)/H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AA42=0,AA88=0),0,(AA88-AA42)/AA42)","v":0},0,0,0,0,0,0,0,{"$f":"IF(OR(AI42=0,AI88=0),0,(AI88-AI42)/AI42)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AU42=0,AU88=0),0,(AU88-AU42)/AU42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(CY42=0,CY88=0),0,(CY88-CY42)/CY42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(DS42=0,DS88=0),0,(DS88-DS42)/DS42)","v":0},0,0,0,0]
[]
[null,"CONDICIONAMENTO AMBIENTAL - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20","cond 21","cond 22","cond 23","cond 24","cond 25","cond 26","cond 27","cond 28","cond 29","cond 30","cond 31","cond 32","cond 33","cond 34","cond 35","cond 36","cond 37","cond 38","cond 39","cond 40","cond 41","cond 42","cond 43","cond 44","cond 45","cond 46","cond 47","cond 48","cond 49","cond 50","cond 51","cond 52","cond 53","cond 54","cond 55","cond 56","cond 57","cond 58","cond 59","cond 60","cond 61","cond 62","cond 63","cond 64","cond 65","cond 66","cond 67","cond 68","cond 69","cond 70","cond 71","cond 72","cond 73","cond 74","cond 75","cond 76","cond 77","cond 78","cond 79","cond 80","cond 81","cond 82","cond 83","cond 84","cond 85","cond 86","cond 87","cond 88","cond 89","cond 90","cond 91","cond 92","cond 93","cond 94","cond 95","cond 96","cond 97","cond 98","cond 99","cond 100","cond 101","cond 102","cond 103","cond 104","cond 105","cond 106","cond 107","cond 108","cond 109","cond 110","cond 111","cond 112","cond 113","cond 114","cond 115","cond 116","cond 117","cond 118","cond 119","cond 120"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H93:DW93)","v":0},{"$f":"H69-H88","v":0},{"$f":"I69-I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA69-AA88","v":0},0,0,0,0,0,0,0,{"$f":"AI69-AI88","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU69-AU88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY69-CY88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS69-DS88","v":0},0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$63","v":660.24},"%","RDPi%",{"$f":"IF(G69=0,0,G93/G69)","v":0},{"$f":"IF(H69=0,0,H93/H69)","v":0},{"$f":"IF(I69=0,0,I93/I69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA69=0,0,AA93/AA69)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI69=0,0,AI93/AI69)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU69=0,0,AU93/AU69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY69=0,0,CY93/CY69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS69=0,0,DS93/DS69)","v":0},0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H95:DW95)","v":0},{"$f":"H67-H86","v":0},{"$f":"I67-I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA67-AA86","v":0},0,0,0,0,0,0,0,{"$f":"AI67-AI86","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU67-AU86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY67-CY86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS67-DS86","v":0},0,0,0,0]
[null,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$63","v":479.76},"%","EEi%",{"$f":"IF(G67=0,0,G95/G67)","v":0},{"$f":"IF(H67=0,0,H95/H67)","v":0},{"$f":"IF(I67=0,0,I95/I67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AA67=0,0,AA95/AA67)","v":0},0,0,0,0,0,0,0,{"$f":"IF(AI67=0,0,AI95/AI67)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AU67=0,0,AU95/AU67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CY67=0,0,CY95/CY67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DS67=0,0,DS95/DS67)","v":0},0,0,0,0]
[null,null,"Benefício anualizado condicionamento ambiental - Ex post",null,"R$","BCOND",{"$f":"SUM(H97:DW97)","v":0},{"$f":"H93*$D$94+H95*$D$96","v":0},{"$f":"I93*$D$94+I95*$D$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AA93*$D$94+AA95*$D$96","v":0},0,0,0,0,0,0,0,{"$f":"AI93*$D$94+AI95*$D$96","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU93*$D$94+AU95*$D$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CY93*$D$94+CY95*$D$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DS93*$D$94+DS95*$D$96","v":0},0,0,0,0]
[]
[null,null,null,null,"RCBCOND_PEE",null,{"$f":"RCB!$G$28","v":0},null,"RCBCOND_TOTAL",null,{"$f":"RCB!$J$28","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]

{"sheet":"MotorCusto","index":13,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[265,2,265,9],[264,2,264,9],[266,1,266,13],[267,1,267,9],[267,10,267,13],[283,2,283,9],[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,9],[282,2,282,9],[268,2,268,9],[269,2,269,9],[274,2,274,9],[275,2,275,9],[276,2,276,9],[277,1,277,7],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[263,1,263,9],[263,10,263,13],[246,2,246,6],[246,16,246,20],[247,2,247,9],[247,15,247,21],[194,2,194,6],[194,16,194,20],[195,2,195,6],[195,16,195,20],[196,2,196,6],[248,1,248,9],[248,10,248,13],[260,2,260,6],[261,2,261,9],[262,2,262,9],[249,2,249,9],[250,1,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[197,2,197,6],[202,2,202,6],[191,2,191,6],[191,16,191,20],[192,2,192,6],[192,16,192,20],[193,2,193,6],[193,16,193,20],[188,2,188,6],[188,16,188,20],[189,2,189,6],[189,16,189,20],[190,2,190,6],[190,16,190,20],[185,2,185,6],[185,16,185,20],[186,2,186,6],[186,16,186,20],[187,2,187,6],[187,16,187,20],[182,2,182,6],[182,16,182,20],[183,2,183,6],[183,16,183,20],[184,2,184,6],[184,16,184,20],[179,2,179,6],[179,16,179,20],[180,2,180,6],[180,16,180,20],[181,2,181,6],[181,16,181,20],[176,2,176,6],[176,16,176,20],[177,2,177,6],[177,16,177,20],[178,2,178,6],[178,16,178,20],[173,2,173,6],[173,16,173,20],[174,2,174,6],[174,16,174,20],[175,2,175,6],[175,16,175,20],[170,2,170,6],[170,16,170,20],[171,2,171,6],[171,16,171,20],[172,2,172,6],[172,16,172,20],[167,2,167,6],[167,16,167,20],[168,2,168,6],[168,16,168,20],[169,2,169,6],[169,16,169,20],[164,2,164,6],[164,16,164,20],[165,2,165,6],[165,16,165,20],[166,2,166,6],[166,16,166,20],[161,2,161,6],[161,16,161,20],[162,2,162,6],[162,16,162,20],[163,2,163,6],[163,16,163,20],[158,2,158,6],[158,16,158,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[155,2,155,6],[155,16,155,20],[156,2,156,6],[156,16,156,20],[157,2,157,6],[157,16,157,20],[152,2,152,6],[152,16,152,20],[153,2,153,6],[153,16,153,20],[154,2,154,6],[154,16,154,20],[149,2,149,6],[149,16,149,20],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[146,1,146,6],[146,15,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[145,15,145,23],[140,2,140,9],[141,2,141,9],[143,1,143,13],[144,1,144,13],[143,15,143,24],[144,15,144,24],[145,1,145,9],[145,10,145,13],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,9],[126,2,126,9],[127,2,127,9],[132,2,132,9],[133,2,133,9],[128,1,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[124,1,124,13],[125,1,125,9],[125,10,125,13],[123,2,123,9],[122,2,122,9],[134,2,134,9],[135,1,135,7],[121,1,121,9],[121,10,121,13],[106,10,106,13],[54,2,54,6],[104,2,104,6],[104,16,104,20],[105,2,105,9],[105,15,105,21],[51,2,51,6],[51,16,51,20],[52,2,52,6],[52,16,52,20],[53,2,53,6],[53,16,53,20],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[70,2,70,6],[65,2,65,6],[48,2,48,6],[48,16,48,20],[49,2,49,6],[49,16,49,20],[50,2,50,6],[50,16,50,20],[45,2,45,6],[45,16,45,20],[46,2,46,6],[46,16,46,20],[47,2,47,6],[47,16,47,20],[42,2,42,6],[42,16,42,20],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[36,2,36,6],[36,16,36,20],[37,2,37,6],[37,16,37,20],[38,2,38,6],[38,16,38,20],[33,2,33,6],[33,16,33,20],[34,2,34,6],[34,16,34,20],[35,2,35,6],[35,16,35,20],[30,2,30,6],[30,16,30,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[27,2,27,6],[27,16,27,20],[28,2,28,6],[28,16,28,20],[29,2,29,6],[29,16,29,20],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,6],[26,16,26,20],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[18,2,18,6],[18,16,18,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[14,16,14,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[12,2,12,6],[12,16,12,20],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[1,1,1,13],[2,1,2,13],[1,15,1,24],[2,15,2,24],[8,2,8,6],[8,16,8,20],[3,15,3,23],[4,1,4,6],[4,15,4,20],[5,2,5,6],[5,16,5,20],[3,1,3,9],[3,10,3,13],[6,2,6,6],[6,16,6,20],[7,2,7,6],[7,16,7,20],[13,2,13,6],[13,16,13,20],[14,2,14,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[85,2,85,6],[86,2,86,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[95,2,95,6],[96,2,96,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[90,2,90,6],[91,2,91,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[212,2,212,6],[100,2,100,6],[101,2,101,6],[102,2,102,6],[103,2,103,6],[106,1,106,9],[111,2,111,6],[118,2,118,6],[119,2,119,9],[120,2,120,9],[107,2,107,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[112,2,112,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[216,2,216,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[232,2,232,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[242,2,242,6],[243,2,243,6],[244,2,244,6],[245,2,245,6]]}
[]
[null,"SISTEMAS MOTRIZES - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"SISTEMAS MOTRIZES - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,{"$f":"B6","v":1},{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N7-L7-M7","v":0},null,null,{"$f":"I7*J7","v":0},null,{"$f":"B7","v":2},{"$f":"IF(OR(C7=0,C7=\"\"),\"\",C7)","v":""},null,null,null,null,{"$f":"IF(N7=0,\"\",H7)","v":""},{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0},null,{"$f":"B56","v":51},{"$f":"IF(OR(C56=0,C56=\"\"),\"\",C56)","v":""},null,null,null,null,{"$f":"IF(N56=0,\"\",H56)","v":""},{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,"",{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,0,null,null,0,null,85,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,100,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total sistemas motrizes - Ex ante",null,null,null,null,null,null,"CAT_MOTOR",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBMOTOR_PEE",null,{"$f":"RCB!$G$9","v":0},null,"RCBMOTOR_TOTAL",null,{"$f":"RCB!$J$9","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N111-L111-M111","v":0},null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"H112*I112*J112","v":0}]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N113-L113-M113","v":0},null,null,{"$f":"H113*I113*J113","v":0}]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,{"$f":"N119-L119-M119","v":0},null,null,{"$f":"H119*I119*J119","v":0}]
[null,null,"Sub total - Mão de obra de terceiros sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K51","v":0},{"$f":"Descarte!L51","v":0},{"$f":"Descarte!M51","v":0},{"$f":"Descarte!N51","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M111","v":0},{"$f":"'M&V'!N111","v":0},{"$f":"'M&V'!O111","v":0},{"$f":"'M&V'!P111","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos sistemas motrizes - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"SISTEMAS MOTRIZES - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"SISTEMAS MOTRIZES - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,{"$f":"B148","v":1},{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N149-L149-M149","v":0},null,null,{"$f":"I149*J149","v":0},null,{"$f":"B149","v":2},{"$f":"IF(OR(C149=0,C149=\"\"),\"\",C149)","v":""},null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,{"$f":"N198-L198-M198","v":0},null,null,{"$f":"I198*J198","v":0},null,{"$f":"B198","v":51},{"$f":"IF(OR(C198=0,C198=\"\"),\"\",C198)","v":""},null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,0,null,null,0,null,85,"",null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,100,"Acessórios",null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total sistemas motrizes - Ex post",null,null,null,null,null,null,"CAT_MOTOR",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBMOTOR_PEE",null,{"$f":"RCB!$G$29","v":0},null,"RCBMOTOR_TOTAL",null,{"$f":"RCB!$J$29","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,0,null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,0,null,null,0]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0}]
[null,6,null,null,null,null,null,null,null,null,{"$f":"N257-L257-M257","v":0},null,null,{"$f":"H257*I257*J257","v":0}]
[null,7,null,null,null,null,null,null,null,null,{"$f":"N258-L258-M258","v":0},null,null,{"$f":"H258*I258*J258","v":0}]
[null,8,null,null,null,null,null,null,null,null,{"$f":"N259-L259-M259","v":0},null,null,{"$f":"H259*I259*J259","v":0}]
[null,9,null,null,null,null,null,null,null,null,{"$f":"N260-L260-M260","v":0},null,null,{"$f":"H260*I260*J260","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K168","v":0},{"$f":"Descarte!L168","v":0},{"$f":"Descarte!M168","v":0},{"$f":"Descarte!N168","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M349","v":0},{"$f":"'M&V'!N349","v":0},{"$f":"'M&V'!O349","v":0},{"$f":"'M&V'!P349","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos sistemas motrizes - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"MotorBenef","index":14,"n_rows":100,"n_cols":57,"rows_kept":100,"cut":false,"hidden":false,"merged":[[1,1,1,5],[10,1,12,1],[13,1,17,1],[30,1,32,1],[5,1,6,1],[25,1,26,1],[80,1,82,1],[90,1,90,5],[83,1,84,1],[21,1,21,5],[71,1,71,5],[61,1,63,1],[64,1,65,1],[33,1,37,1],[41,1,41,5],[52,1,52,5],[56,1,57,1],[58,1,60,1],[75,1,76,1],[77,1,79,1]]}
[]
[null,"SISTEMAS MOTRIZES - SISTEMA ATUAL - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,1,"Potência do motor",null,"cv","pai",{"$f":"SUM(H4:BE4)","v":0}]
[null,2,"Carregamento",null,"%","γai"]
[null,3,"Rendimento nominal",null,"%","ηnai"]
[null,null,"Rendimento no ponto de carregamento",null,"%","ηai"]
[null,4,"Quantidade",null,null,"qai",{"$f":"SUM(H8:BE8)","v":0}]
[null,5,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H9:BE9)","v":0},{"$f":"IF(H6=0,0,(H4*0.736*H8)/H6)","v":0},{"$f":"IF(I6=0,0,(I4*0.736*I8)/I6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H10:BE10)","v":0},{"$f":"IF(H7=0,0,H9*H5*(H6/H7))","v":0},{"$f":"IF(I7=0,0,I9*I5*(I6/I7))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H11:BE11)=0,\"\",IF(OR(LARGE(H11:BE11,1)>24,SMALL(H11:BE11,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H12:BE12)=0,\"\",IF(OR(LARGE(H12:BE12,1)>365,SMALL(H12:BE12,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H13:BE13)=0,\"\",IF(OR(LARGE(H13:BE13,1)>8760,SMALL(H13:BE13,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H11*H12","v":0},{"$f":"I11*I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nupai",{"$f":"IF(COUNTA(H14:BE14)=0,\"\",IF(OR(LARGE(H14:BE14,1)>3,SMALL(H14:BE14,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndai",{"$f":"IF(COUNTA(H15:BE15)=0,\"\",IF(OR(LARGE(H15:BE15,1)>22,SMALL(H15:BE15,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmai",{"$f":"IF(COUNTA(H16:BE16)=0,\"\",IF(OR(LARGE(H16:BE16,1)>12,SMALL(H16:BE16,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H17:BE17)","v":0},{"$f":"H10*((H14*H15*H16)/792)","v":0},{"$f":"I10*((I14*I15*I16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H18:BE18)=0,\"\",IF(OR(LARGE(H18:BE18,1)>1,SMALL(H18:BE18,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H10=0,0,H17/H10)","v":0},{"$f":"IF(I10=0,0,I17/I10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H19:BE19)","v":0},{"$f":"H10*H13/1000","v":0},{"$f":"I10*I13/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H20:BE20)","v":0},{"$f":"H10*H18","v":0},{"$f":"I10*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS MOTRIZES - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,11,"Potência do motor",null,"cv","ppi",{"$f":"SUM(H24:BE24)","v":0}]
[null,12,"Carregamento",null,"%","γpi"]
[null,13,"Rendimento nominal",null,"%","ηnpi"]
[null,null,"Rendimento no ponto de carregamento",null,"%","ηpi"]
[null,14,"Quantidade",null,null,"qpi",{"$f":"SUM(H28:BE28)","v":0}]
[null,15,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H29:BE29)","v":0},{"$f":"IF(H26=0,0,(H24*0.736*H28)/H26)","v":0},{"$f":"IF(I26=0,0,(I24*0.736*I28)/I26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H30:BE30)","v":0},{"$f":"IF(H27=0,0,H29*H25*(H26/H27))","v":0},{"$f":"IF(I27=0,0,I29*I25*(I26/I27))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H31:BE31)=0,\"\",IF(OR(LARGE(H31:BE31,1)>24,SMALL(H31:BE31,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H32:BE32)=0,\"\",IF(OR(LARGE(H32:BE32,1)>365,SMALL(H32:BE32,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H33:BE33)=0,\"\",IF(OR(LARGE(H33:BE33,1)>8760,SMALL(H33:BE33,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H31*H32","v":0},{"$f":"I31*I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H34:BE34)=0,\"\",IF(OR(LARGE(H34:BE34,1)>3,SMALL(H34:BE34,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H35:BE35)=0,\"\",IF(OR(LARGE(H35:BE35,1)>22,SMALL(H35:BE35,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H36:BE36)=0,\"\",IF(OR(LARGE(H36:BE36,1)>12,SMALL(H36:BE36,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H37:BE37)","v":0},{"$f":"H30*((H34*H35*H36)/792)","v":0},{"$f":"I30*((I34*I35*I36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H38:BE38)=0,\"\",IF(OR(LARGE(H38:BE38,1)>1,SMALL(H38:BE38,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H30=0,0,H37/H30)","v":0},{"$f":"IF(I30=0,0,I37/I30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H39:BE39)","v":0},{"$f":"H30*H33/1000","v":0},{"$f":"I30*I33/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H40:BE40)","v":0},{"$f":"H30*H38","v":0},{"$f":"I30*I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS MOTRIZES - RESULTADOS ESPERADOS - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H44:BE44)","v":0},{"$f":"H20-H40","v":0},{"$f":"I20-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$40","v":660.24},"%","RDPi%",{"$f":"IF(G20=0,0,G44/G20)","v":0},{"$f":"IF(H20=0,0,H44/H20)","v":0},{"$f":"IF(I20=0,0,I44/I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H46:BE46)","v":0},{"$f":"H19-H39","v":0},{"$f":"I19-I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$40","v":479.76},"%","EEi%",{"$f":"IF(G19=0,0,G46/G19)","v":0},{"$f":"IF(H19=0,0,H46/H19)","v":0},{"$f":"IF(I19=0,0,I46/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado sistemas motrizes - Ex ante",null,"R$","BMOTOR",{"$f":"SUM(H48:BE48)","v":0},{"$f":"H44*$D$45+H46*$D$47","v":0},{"$f":"I44*$D$45+I46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBMOTOR_PEE",null,{"$f":"RCB!$G$9","v":0},null,"RCBMOTOR_TOTAL",null,{"$f":"RCB!$J$9","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[]
[null,"SISTEMAS MOTRIZES - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,31,"Potência do motor",null,"cv","pai",{"$f":"SUM(H55:BE55)","v":0}]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H56:BE56)","v":0}]
[null,33,"Potência média utilizada por equipamento",null,"W","puai",{"$f":"SUM(H57:BE57)","v":0}]
[null,null,"Potência média instalada",null,"kW","Puai",{"$f":"SUM(H58:BE58)","v":0},{"$f":"(H56*H57)/1000","v":0},{"$f":"(I56*I57)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"Variável dependente para cálculo da energia",null,null,"edai"]
[null,null,"Variável independente para cálculo da energia",null,null,"eiai"]
[null,null,"Energia média consumida",null,"kWh","Euai",{"$f":"SUM(H61:BE61)","v":0},{"$f":"H56*H59*H60","v":0},{"$f":"I56*I59*I60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H62:BE62)=0,\"\",IF(OR(LARGE(H62:BE62,1)>24,SMALL(H62:BE62,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H63:BE63)=0,\"\",IF(OR(LARGE(H63:BE63,1)>365,SMALL(H63:BE63,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H64:BE64)=0,\"\",IF(OR(LARGE(H64:BE64,1)>8760,SMALL(H64:BE64,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H62*H63","v":0},{"$f":"I62*I63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H65:BE65)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H66:BE66)=0,\"\",IF(OR(LARGE(H66:BE66,1)>1,SMALL(H66:BE66,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H58=0,0,H65/H58)","v":0},{"$f":"IF(I58=0,0,I65/I58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H67:BE67)","v":0},{"$f":"(H61*H64)/1000","v":0},{"$f":"(I61*I64)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G19=0,G67=0),0,(G67-G19)/G19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM19=0,AM67=0),0,(AM67-AM19)/AM19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H69:BE69)","v":0},{"$f":"H58*H66","v":0},{"$f":"I58*I66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G20=0,G69=0),0,(G69-G20)/G20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AM20=0,AM69=0),0,(AM69-AM20)/AM20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS MOTRIZES - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,41,"Potência do motor",null,"cv","ppi",{"$f":"SUM(H74:BE74)","v":0}]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H75:BE75)","v":0}]
[null,43,"Potência média utilizada por equipamento",null,"kW","pupi",{"$f":"SUM(H76:BE76)","v":0}]
[null,null,"Potência média instalada",null,"kW","Pupi",{"$f":"SUM(H77:BE77)","v":0},{"$f":"(H75*H76)/1000","v":0},{"$f":"(I75*I76)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"Variável dependente para cálculo da energia",null,null,"edpi"]
[null,null,"Variável independente para cálculo da energia",null,null,"eipi"]
[null,null,"Energia média consumida",null,"kWh","Eupi",{"$f":"SUM(H80:BE80)","v":0},{"$f":"H75*H78*H79","v":0},{"$f":"I75*I78*I79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H81:BE81)=0,\"\",IF(OR(LARGE(H81:BE81,1)>24,SMALL(H81:BE81,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H82:BE82)=0,\"\",IF(OR(LARGE(H82:BE82,1)>365,SMALL(H82:BE82,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H83:BE83)=0,\"\",IF(OR(LARGE(H83:BE83,1)>8760,SMALL(H83:BE83,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H81*H82","v":0},{"$f":"I81*I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H84:BE84)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H85:BE85)=0,\"\",IF(OR(LARGE(H85:BE85,1)>1,SMALL(H85:BE85,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H77=0,0,H84/H77)","v":0},{"$f":"IF(I77=0,0,I84/I77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H86:BE86)","v":0},{"$f":"(H80*H83)/1000","v":0},{"$f":"(I80*I83)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G39=0,G86=0),0,(G86-G39)/G39)","v":0},{"$f":"IF(OR(H41=0,H86=0),0,(H86-H41)/H41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AN41=0,AN86=0),0,(AN86-AN41)/AN41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H88:BE88)","v":0},{"$f":"H77*H85","v":0},{"$f":"I77*I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G40=0,G88=0),0,(G88-G40)/G40)","v":0},{"$f":"IF(OR(H42=0,H88=0),0,(H88-H42)/H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OR(AN42=0,AN88=0),0,(AN88-AN42)/AN42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS MOTRIZES - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H93:BE93)","v":0},{"$f":"H69-H88","v":0},{"$f":"I69-I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$63","v":660.24},"%","RDPi%",{"$f":"IF(G69=0,0,G93/G69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM69=0,0,AM93/AM69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H95:BE95)","v":0},{"$f":"H67-H86","v":0},{"$f":"I67-I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$63","v":479.76},"%","EEi%",{"$f":"IF(G67=0,0,G95/G67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AM67=0,0,AM95/AM67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado sistemas motrizes - Ex post",null,"R$","BMOTOR",{"$f":"SUM(H97:BE97)","v":0},{"$f":"H93*$D$94+H95*$D$96","v":0},{"$f":"I93*$D$94+I95*$D$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBMOTOR_PEE",null,{"$f":"RCB!$G$29","v":0},null,"RCBMOTOR_TOTAL",null,{"$f":"RCB!$J$29","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]

{"sheet":"RefrigCusto","index":15,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[18,2,18,6],[18,16,18,20],[267,1,267,9],[267,10,267,13],[6,2,6,6],[6,16,6,20],[7,2,7,6],[7,16,7,20],[1,1,1,13],[2,1,2,13],[1,15,1,24],[2,15,2,24],[3,1,3,9],[3,10,3,13],[8,2,8,6],[8,16,8,20],[3,15,3,23],[4,1,4,6],[4,15,4,20],[5,2,5,6],[5,16,5,20],[12,2,12,6],[12,16,12,20],[13,2,13,6],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[14,16,14,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[13,16,13,20],[14,2,14,6],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[24,2,24,6],[104,2,104,6],[104,16,104,20],[105,2,105,9],[105,15,105,21],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[37,2,37,6],[38,2,38,6],[128,1,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[106,1,106,9],[106,10,106,13],[123,2,123,9],[122,2,122,9],[121,1,121,9],[121,10,121,13],[111,2,111,6],[112,2,112,6],[118,2,118,6],[119,2,119,9],[120,2,120,9],[107,2,107,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[140,2,140,9],[141,2,141,9],[144,1,144,13],[143,1,143,13],[143,15,143,24],[144,15,144,24],[145,1,145,9],[145,10,145,13],[132,2,132,9],[133,2,133,9],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[146,1,146,6],[146,15,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[156,2,156,6],[156,16,156,20],[157,2,157,6],[157,16,157,20],[152,2,152,6],[152,16,152,20],[153,2,153,6],[153,16,153,20],[154,2,154,6],[154,16,154,20],[162,2,162,6],[162,16,162,20],[163,2,163,6],[163,16,163,20],[158,2,158,6],[158,16,158,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[246,2,246,6],[246,16,246,20],[247,2,247,9],[247,15,247,21],[164,2,164,6],[164,16,164,20],[165,2,165,6],[165,16,165,20],[166,2,166,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[182,2,182,6],[183,2,183,6],[184,2,184,6],[185,2,185,6],[186,2,186,6],[177,2,177,6],[178,2,178,6],[179,2,179,6],[265,2,265,9],[264,2,264,9],[248,1,248,9],[248,10,248,13],[260,2,260,6],[261,2,261,9],[262,2,262,9],[249,2,249,9],[250,1,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[263,1,263,9],[263,10,263,13],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[266,1,266,13],[283,2,283,9],[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,9],[282,2,282,9],[268,2,268,9],[269,2,269,9],[274,2,274,9],[275,2,275,9],[276,2,276,9],[277,1,277,7],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[39,2,39,6],[40,2,40,6],[41,2,41,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[91,2,91,6],[102,2,102,6],[103,2,103,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[161,2,161,6],[155,2,155,6],[149,2,149,6],[124,1,124,13],[125,1,125,9],[125,10,125,13],[134,2,134,9],[135,1,135,7],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,9],[126,2,126,9],[127,2,127,9],[180,2,180,6],[181,2,181,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[187,2,187,6],[188,2,188,6],[189,2,189,6],[190,2,190,6],[191,2,191,6],[202,2,202,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[197,2,197,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[212,2,212,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[216,2,216,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[232,2,232,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[242,2,242,6],[243,2,243,6],[244,2,244,6],[245,2,245,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[24,16,24,20],[25,16,25,20],[26,16,26,20],[27,16,27,20],[28,16,28,20],[29,16,29,20],[30,16,30,20],[31,16,31,20],[32,16,32,20],[33,16,33,20],[34,16,34,20],[35,16,35,20],[36,16,36,20],[37,16,37,20],[38,16,38,20],[39,16,39,20],[40,16,40,20],[41,16,41,20],[42,16,42,20],[43,16,43,20],[44,16,44,20],[45,16,45,20],[46,16,46,20],[47,16,47,20],[48,16,48,20],[49,16,49,20],[50,16,50,20],[51,16,51,20],[52,16,52,20],[53,16,53,20],[166,16,166,20],[167,16,167,20],[168,16,168,20],[169,16,169,20],[170,16,170,20],[171,16,171,20],[161,16,161,20],[155,16,155,20],[149,16,149,20],[145,15,145,23],[172,16,172,20],[173,16,173,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[180,16,180,20],[190,16,190,20],[191,16,191,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20]]}
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"SISTEMAS DE REFRIGERAÇÃO - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,1,{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,"",{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N26-L26-M26","v":0},null,null,{"$f":"I26*J26","v":0},null,{"$f":"B26","v":21},{"$f":"IF(OR(C26=0,C26=\"\"),\"\",C26)","v":""},null,null,null,null,{"$f":"IF(N26=0,\"\",H26)","v":""},{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,"",{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N90-L90-M90","v":0},null,null,{"$f":"I90*J90","v":0},null,{"$f":"B90","v":85},{"$f":"IF(OR(C90=0,C90=\"\"),\"\",C90)","v":""},null,null,null,null,{"$f":"IF(N90=0,\"\",H90)","v":""},{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N105-L105-M105","v":0},null,null,{"$f":"I105*J105","v":0},null,{"$f":"B105","v":100},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total sistemas de refrigeração - Ex ante",null,null,null,null,null,null,"CAT_REFRIG",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBREFRIG_PEE",null,{"$f":"RCB!$G$10","v":0},null,"RCBREFRIG_TOTAL",null,{"$f":"RCB!$J$10","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,0,null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,0,null,null,0]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,{"$f":"N114-L114-M114","v":0},null,null,{"$f":"H114*I114*J114","v":0}]
[null,6,null,null,null,null,null,null,null,null,{"$f":"N115-L115-M115","v":0},null,null,{"$f":"H115*I115*J115","v":0}]
[null,7,null,null,null,null,null,null,null,null,{"$f":"N116-L116-M116","v":0},null,null,{"$f":"H116*I116*J116","v":0}]
[null,8,null,null,null,null,null,null,null,null,{"$f":"N117-L117-M117","v":0},null,null,{"$f":"H117*I117*J117","v":0}]
[null,9,null,null,null,null,null,null,null,null,{"$f":"N118-L118-M118","v":0},null,null,{"$f":"H118*I118*J118","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K64","v":0},{"$f":"Descarte!L64","v":0},{"$f":"Descarte!M64","v":0},{"$f":"Descarte!N64","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M139","v":0},{"$f":"'M&V'!N139","v":0},{"$f":"'M&V'!O139","v":0},{"$f":"'M&V'!P139","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos sistemas de refrigeração - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"SISTEMAS DE REFRIGERAÇÃO - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,1,{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N168-L168-M168","v":0},null,null,{"$f":"I168*J168","v":0},null,{"$f":"B168","v":21},{"$f":"IF(OR(C168=0,C168=\"\"),\"\",C168)","v":""},null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N232-L232-M232","v":0},null,null,{"$f":"I232*J232","v":0},null,{"$f":"B232","v":85},{"$f":"IF(OR(C232=0,C232=\"\"),\"\",C232)","v":""},null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N247-L247-M247","v":0},null,null,{"$f":"I247*J247","v":0},null,{"$f":"B247","v":100},{"$f":"IF(OR(C247=0,C247=\"\"),\"\",C247)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total sistemas de refrigeração - Ex post",null,null,null,null,null,null,"CAT_REFRIG",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBREFRIG_PEE",null,{"$f":"RCB!$G$30","v":0},null,"RCBREFRIG_TOTAL",null,{"$f":"RCB!$J$30","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,0,null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,0,null,null,0]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0}]
[null,6,null,null,null,null,null,null,null,null,{"$f":"N257-L257-M257","v":0},null,null,{"$f":"H257*I257*J257","v":0}]
[null,7,null,null,null,null,null,null,null,null,{"$f":"N258-L258-M258","v":0},null,null,{"$f":"H258*I258*J258","v":0}]
[null,8,null,null,null,null,null,null,null,null,{"$f":"N259-L259-M259","v":0},null,null,{"$f":"H259*I259*J259","v":0}]
[null,9,null,null,null,null,null,null,null,null,{"$f":"N260-L260-M260","v":0},null,null,{"$f":"H260*I260*J260","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K181","v":0},{"$f":"Descarte!L181","v":0},{"$f":"Descarte!M181","v":0},{"$f":"Descarte!N181","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M377","v":0},{"$f":"'M&V'!N377","v":0},{"$f":"'M&V'!O377","v":0},{"$f":"'M&V'!P377","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos sistemas de refrigeração - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"RefrigBenef","index":16,"n_rows":96,"n_cols":27,"rows_kept":96,"cut":false,"hidden":false,"merged":[[60,1,61,1],[1,1,1,5],[8,1,10,1],[11,1,15,1],[19,1,19,5],[26,1,28,1],[29,1,33,1],[37,1,37,5],[48,1,48,5],[57,1,59,1],[5,1,6,1],[23,1,24,1],[52,1,53,1],[54,1,56,1],[67,1,67,5],[76,1,78,1],[79,1,80,1],[86,1,86,5],[71,1,72,1],[73,1,75,1]]}
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - SISTEMA ATUAL - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,2,"Potência nominal",null,"kW","Pai",{"$f":"SUM(H5:AA5)","v":0}]
[null,3,"Fator de utilização",null,null,"fuai",{"$f":"IF(COUNTA(H6:AA6)=0,\"\",IF(OR(LARGE(H6:AA6,1)>1,SMALL(H6:AA6,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H7:AA7)","v":0},{"$f":"H5*H6","v":0},{"$f":"I5*I6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,"Quantidade",null,null,"qai",{"$f":"SUM(H8:AA8)","v":0}]
[null,5,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H9:AA9)=0,\"\",IF(OR(LARGE(H9:AA9,1)>24,SMALL(H9:AA9,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H10:AA10)=0,\"\",IF(OR(LARGE(H10:AA10,1)>365,SMALL(H10:AA10,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H11:AA11)=0,\"\",IF(OR(LARGE(H11:AA11,1)>8760,SMALL(H11:AA11,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H9*H10","v":0},{"$f":"I9*I10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nupai",{"$f":"IF(COUNTA(H12:AA12)=0,\"\",IF(OR(LARGE(H12:AA12,1)>3,SMALL(H12:AA12,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndai",{"$f":"IF(COUNTA(H13:AA13)=0,\"\",IF(OR(LARGE(H13:AA13,1)>22,SMALL(H13:AA13,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmai",{"$f":"IF(COUNTA(H14:AA14)=0,\"\",IF(OR(LARGE(H14:AA14,1)>12,SMALL(H14:AA14,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H15:AA15)","v":0},{"$f":"H7*((H12*H13*H14)/792)","v":0},{"$f":"I7*((I12*I13*I14)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H16:AA16)=0,\"\",IF(OR(LARGE(H16:AA16,1)>1,SMALL(H16:AA16,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H7=0,0,H15/H7)","v":0},{"$f":"IF(I7=0,0,I15/I7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H17:AA17)","v":0},{"$f":"(H7*H8*H11)/1000","v":0},{"$f":"(I7*I8*I11)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H18:AA18)","v":0},{"$f":"H7*H8*H16","v":0},{"$f":"I7*I8*I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,11,"Tipo de equipamento / tecnologia"]
[null,12,"Potência nominal",null,"kW","Ppi",{"$f":"SUM(H23:AA23)","v":0}]
[null,13,"Fator de utilização",null,null,"fupi",{"$f":"IF(COUNTA(H24:AA24)=0,\"\",IF(OR(LARGE(H24:AA24,1)>1,SMALL(H24:AA24,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H25:AA25)","v":0},{"$f":"H23*H24","v":0},{"$f":"I23*I24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,"Quantidade",null,null,"qpi",{"$f":"SUM(H26:AA26)","v":0}]
[null,15,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H27:AA27)=0,\"\",IF(OR(LARGE(H27:AA27,1)>24,SMALL(H27:AA27,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H28:AA28)=0,\"\",IF(OR(LARGE(H28:AA28,1)>365,SMALL(H28:AA28,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H29:AA29)=0,\"\",IF(OR(LARGE(H29:AA29,1)>8760,SMALL(H29:AA29,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H27*H28","v":0},{"$f":"I27*I28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H30:AA30)=0,\"\",IF(OR(LARGE(H30:AA30,1)>3,SMALL(H30:AA30,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H31:AA31)=0,\"\",IF(OR(LARGE(H31:AA31,1)>22,SMALL(H31:AA31,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H32:AA32)=0,\"\",IF(OR(LARGE(H32:AA32,1)>12,SMALL(H32:AA32,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H33:AA33)","v":0},{"$f":"H25*((H30*H31*H32)/792)","v":0},{"$f":"I25*((I30*I31*I32)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H34:AA34)=0,\"\",IF(OR(LARGE(H34:AA34,1)>1,SMALL(H34:AA34,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H25=0,0,H33/H25)","v":0},{"$f":"IF(I25=0,0,I33/I25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H35:AA35)","v":0},{"$f":"(H25*H26*H29)/1000","v":0},{"$f":"(I25*I26*I29)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H36:AA36)","v":0},{"$f":"H25*H26*H34","v":0},{"$f":"I25*I26*I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - RESULTADOS ESPERADOS - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H40:AA40)","v":0},{"$f":"H18-H36","v":0},{"$f":"I18-I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$40","v":660.24},"%","RDPi%",{"$f":"IF(G18=0,0,G40/G18)","v":0},{"$f":"IF(H18=0,0,H40/H18)","v":0},{"$f":"IF(I18=0,0,I40/I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H42:AA42)","v":0},{"$f":"H17-H35","v":0},{"$f":"I17-I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$40","v":479.76},"%","EEi%",{"$f":"IF(G17=0,0,G42/G17)","v":0},{"$f":"IF(H17=0,0,H42/H17)","v":0},{"$f":"IF(I17=0,0,I42/I17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado sistemas de refrigeração - Ex ante",null,"R$","BREFRIG",{"$f":"SUM(H44:AA44)","v":0},{"$f":"H40*$D$41+H42*$D$43","v":0},{"$f":"I40*$D$41+I42*$D$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBREFRIG_PEE",null,{"$f":"RCB!$G$10","v":0},null,"RCBREFRIG_TOTAL",null,{"$f":"RCB!$J$10","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,31,"Tipo de equipamento / tecnologia"]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H52:AA52)","v":0}]
[null,33,"Potência média utilizada por equipamento",null,"kW","puai",{"$f":"SUM(H53:AA53)","v":0}]
[null,null,"Potência média instalada",null,"kW","Puai",{"$f":"SUM(H54:AA54)","v":0},{"$f":"H52*H53","v":0},{"$f":"I52*I53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"Variável dependente para cálculo da energia",null,null,"edai"]
[null,null,"Variável independente para cálculo da energia",null,null,"eiai"]
[null,null,"Energia média consumida",null,"kWh","Euai",{"$f":"SUM(H57:AA57)","v":0},{"$f":"H52*H55*H56","v":0},{"$f":"I52*I55*I56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H58:AA58)=0,\"\",IF(OR(LARGE(H58:AA58,1)>24,SMALL(H58:AA58,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H59:AA59)=0,\"\",IF(OR(LARGE(H59:AA59,1)>365,SMALL(H59:AA59,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H60:AA60)=0,\"\",IF(OR(LARGE(H60:AA60,1)>8760,SMALL(H60:AA60,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H58*H59","v":0},{"$f":"I58*I59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H61:AA61)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H62:AA62)=0,\"\",IF(OR(LARGE(H62:AA62,1)>1,SMALL(H62:AA62,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H54=0,0,H61/H54)","v":0},{"$f":"IF(I54=0,0,I61/I54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H63:AA63)","v":0},{"$f":"(H57*H60)/1000","v":0},{"$f":"(I57*I60)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G17=0,G63=0),0,(G63-G17)/G17)","v":0},{"$f":"IF(OR(H17=0,H63=0),0,(H63-H17)/H17)","v":0},{"$f":"IF(OR(I17=0,I63=0),0,(I63-I17)/I17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H65:AA65)","v":0},{"$f":"H54*H62","v":0},{"$f":"I54*I62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G18=0,G65=0),0,(G65-G18)/G18)","v":0},{"$f":"IF(OR(H18=0,H65=0),0,(H65-H18)/H18)","v":0},{"$f":"IF(OR(I18=0,I65=0),0,(I65-I18)/I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,41,"Tipo de equipamento / tecnologia"]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H71:AA71)","v":0}]
[null,43,"Potência média utilizada por equipamento",null,"kW","pupi",{"$f":"SUM(H72:AA72)","v":0}]
[null,null,"Potência média instalada",null,"kW","Pupi",{"$f":"SUM(H73:AA73)","v":0},{"$f":"H71*H72","v":0},{"$f":"I71*I72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"Variável dependente para cálculo da energia",null,null,"edpi"]
[null,null,"Variável independente para cálculo da energia",null,null,"eipi"]
[null,null,"Energia média consumida",null,"kWh","Eupi",{"$f":"SUM(H76:AA76)","v":0},{"$f":"H71*H74*H75","v":0},{"$f":"I71*I74*I75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H77:AA77)=0,\"\",IF(OR(LARGE(H77:AA77,1)>24,SMALL(H77:AA77,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H78:AA78)=0,\"\",IF(OR(LARGE(H78:AA78,1)>365,SMALL(H78:AA78,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H79:AA79)=0,\"\",IF(OR(LARGE(H79:AA79,1)>8760,SMALL(H79:AA79,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H77*H78","v":0},{"$f":"I77*I78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H80:AA80)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H81:AA81)=0,\"\",IF(OR(LARGE(H81:AA81,1)>1,SMALL(H81:AA81,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H73=0,0,H80/H73)","v":0},{"$f":"IF(I73=0,0,I80/I73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H82:AA82)","v":0},{"$f":"(H76*H79)/1000","v":0},{"$f":"(I76*I79)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G35=0,G82=0),0,(G82-G35)/G35)","v":0},{"$f":"IF(OR(H39=0,H82=0),0,(H82-H39)/H39)","v":0},{"$f":"IF(OR(I39=0,I82=0),0,(I82-I39)/I39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H84:AA84)","v":0},{"$f":"H73*H81","v":0},{"$f":"I73*I81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G36=0,G84=0),0,(G84-G36)/G36)","v":0},{"$f":"IF(OR(H40=0,H84=0),0,(H84-H40)/H40)","v":0},{"$f":"IF(OR(I40=0,I84=0),0,(I84-I40)/I40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL","refrig 1","refrig 2","refrig 3","refrig 4","refrig 5","refrig 6","refrig 7","refrig 8","refrig 9","refrig 10","refrig 11","refrig 12","refrig 13","refrig 14","refrig 15","refrig 16","refrig 17","refrig 18","refrig 19","refrig 20"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H89:AA89)","v":0},{"$f":"H65-H84","v":0},{"$f":"I65-I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$63","v":660.24},"%","RDPi%",{"$f":"IF(G65=0,0,G89/G65)","v":0},{"$f":"IF(H65=0,0,H89/H65)","v":0},{"$f":"IF(I65=0,0,I89/I65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H91:AA91)","v":0},{"$f":"H63-H82","v":0},{"$f":"I63-I82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$63","v":479.76},"%","EEi%",{"$f":"IF(G63=0,0,G91/G63)","v":0},{"$f":"IF(H63=0,0,H91/H63)","v":0},{"$f":"IF(I63=0,0,I91/I63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado sistemas de refrigeração - Ex post",null,"R$","BREFRIG",{"$f":"SUM(H93:AA93)","v":0},{"$f":"H89*$D$90+H91*$D$92","v":0},{"$f":"I89*$D$90+I91*$D$92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBREFRIG_PEE",null,{"$f":"RCB!$G$30","v":0},null,"RCBREFRIG_TOTAL",null,{"$f":"RCB!$J$30","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]

{"sheet":"SolarCusto","index":17,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[6,2,6,6],[6,16,6,20],[13,2,13,6],[13,16,13,20],[14,2,14,6],[19,2,19,6],[19,16,19,20],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[1,1,1,13],[2,1,2,13],[1,15,1,24],[2,15,2,24],[3,1,3,9],[3,10,3,13],[14,16,14,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[8,2,8,6],[8,16,8,20],[3,15,3,23],[4,1,4,6],[4,15,4,20],[5,2,5,6],[7,2,7,6],[7,16,7,20],[5,16,5,20],[12,2,12,6],[12,16,12,20],[24,2,24,6],[18,2,18,6],[18,16,18,20],[104,2,104,6],[104,16,104,20],[105,2,105,9],[105,15,105,21],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[20,2,20,6],[20,16,20,20],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,6],[26,16,26,20],[27,2,27,6],[27,16,27,20],[28,2,28,6],[28,16,28,20],[106,1,106,9],[106,10,106,13],[123,2,123,9],[122,2,122,9],[121,1,121,9],[121,10,121,13],[111,2,111,6],[112,2,112,6],[118,2,118,6],[119,2,119,9],[120,2,120,9],[107,2,107,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[124,1,124,13],[125,1,125,9],[125,10,125,13],[140,2,140,9],[141,2,141,9],[143,1,143,13],[144,1,144,13],[143,15,143,24],[144,15,144,24],[134,2,134,9],[135,1,135,7],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,9],[126,2,126,9],[127,2,127,9],[132,2,132,9],[133,2,133,9],[128,1,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[149,16,149,20],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[146,1,146,6],[146,15,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[174,16,174,20],[175,16,175,20],[155,2,155,6],[155,16,155,20],[156,2,156,6],[156,16,156,20],[157,2,157,6],[157,16,157,20],[152,2,152,6],[152,16,152,20],[153,2,153,6],[153,16,153,20],[154,2,154,6],[154,16,154,20],[263,1,263,9],[263,10,263,13],[265,2,265,9],[264,2,264,9],[248,1,248,9],[248,10,248,13],[260,2,260,6],[261,2,261,9],[262,2,262,9],[249,2,249,9],[250,1,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[266,1,266,13],[283,2,283,9],[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,9],[282,2,282,9],[268,2,268,9],[269,2,269,9],[274,2,274,9],[275,2,275,9],[276,2,276,9],[277,1,277,7],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[267,1,267,9],[267,10,267,13],[176,2,176,6],[177,2,177,6],[178,2,178,6],[179,2,179,6],[180,2,180,6],[161,2,161,6],[161,16,161,20],[162,2,162,6],[162,16,162,20],[163,2,163,6],[163,16,163,20],[167,2,167,6],[168,2,168,6],[169,2,169,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[181,2,181,6],[182,2,182,6],[183,2,183,6],[184,2,184,6],[185,2,185,6],[246,2,246,6],[246,16,246,20],[247,2,247,9],[247,15,247,21],[191,2,191,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[195,2,195,6],[186,2,186,6],[187,2,187,6],[188,2,188,6],[189,2,189,6],[190,2,190,6],[201,2,201,6],[202,2,202,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[196,2,196,6],[197,2,197,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[211,2,211,6],[212,2,212,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[206,2,206,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[221,2,221,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[225,2,225,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[231,2,231,6],[232,2,232,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[226,2,226,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[241,2,241,6],[242,2,242,6],[243,2,243,6],[244,2,244,6],[245,2,245,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[29,2,29,6],[29,16,29,20],[30,2,30,6],[30,16,30,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[33,2,33,6],[33,16,33,20],[34,2,34,6],[34,16,34,20],[35,2,35,6],[35,16,35,20],[36,2,36,6],[36,16,36,20],[37,2,37,6],[37,16,37,20],[38,2,38,6],[38,16,38,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[42,2,42,6],[42,16,42,20],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[46,2,46,6],[46,16,46,20],[47,2,47,6],[47,16,47,20],[48,2,48,6],[48,16,48,20],[49,2,49,6],[49,16,49,20],[50,2,50,6],[50,16,50,20],[51,2,51,6],[51,16,51,20],[52,2,52,6],[52,16,52,20],[53,2,53,6],[53,16,53,20],[54,2,54,6],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[91,2,91,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[102,2,102,6],[103,2,103,6],[166,16,166,20],[167,16,167,20],[168,16,168,20],[169,16,169,20],[164,2,164,6],[164,16,164,20],[165,2,165,6],[165,16,165,20],[166,2,166,6],[158,2,158,6],[158,16,158,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[145,1,145,9],[145,10,145,13],[145,15,145,23],[149,2,149,6],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[194,16,194,20],[195,16,195,20],[185,16,185,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[192,16,192,20],[193,16,193,20]]}
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"AQUECIMENTO SOLAR DE ÁGUA - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,1,{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,"",{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N26-L26-M26","v":0},null,null,{"$f":"I26*J26","v":0},null,{"$f":"B26","v":21},{"$f":"IF(OR(C26=0,C26=\"\"),\"\",C26)","v":""},null,null,null,null,{"$f":"IF(N26=0,\"\",H26)","v":""},{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,"",{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N90-L90-M90","v":0},null,null,{"$f":"I90*J90","v":0},null,{"$f":"B90","v":85},{"$f":"IF(OR(C90=0,C90=\"\"),\"\",C90)","v":""},null,null,null,null,{"$f":"IF(N90=0,\"\",H90)","v":""},{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N105-L105-M105","v":0},null,null,{"$f":"I105*J105","v":0},null,{"$f":"B105","v":100},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total aquecimento solar de água - Ex ante",null,null,null,null,null,null,"CAT_SOLAR",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBSOLAR_PEE",null,{"$f":"RCB!$G$11","v":0},null,"RCBSOLAR_TOTAL",null,{"$f":"RCB!$J$11","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N111-L111-M111","v":0},null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"H112*I112*J112","v":0},null,"DADOS DE CUSTO DO SISTEMA DE AQUECIMENTO SOLAR DE ÁGUA - EX ANTE"]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N113-L113-M113","v":0},null,null,{"$f":"H113*I113*J113","v":0},null,"Custo médio da instalação solar de área coletora",null,null,null,null,null,"R$/m²"]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,{"$f":"N114-L114-M114","v":0},null,null,{"$f":"H114*I114*J114","v":0},null,"Custo total das instalações",null,null,null,null,null,"R$",0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,"Custo coberto pelo Programa de Eficiência Energética",null,null,null,null,null,"R$",0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,"Área total de coletores a ser instalada no projeto",null,null,null,null,null,"m²"]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K77","v":0},{"$f":"Descarte!L77","v":0},{"$f":"Descarte!M77","v":0},{"$f":"Descarte!N77","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M167","v":0},{"$f":"'M&V'!N167","v":0},{"$f":"'M&V'!O167","v":0},{"$f":"'M&V'!P167","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos aquecimento solar de água - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"AQUECIMENTO SOLAR DE ÁGUA - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,1,{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N168-L168-M168","v":0},null,null,{"$f":"I168*J168","v":0},null,{"$f":"B168","v":21},{"$f":"IF(OR(C168=0,C168=\"\"),\"\",C168)","v":""},null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N232-L232-M232","v":0},null,null,{"$f":"I232*J232","v":0},null,{"$f":"B232","v":85},{"$f":"IF(OR(C232=0,C232=\"\"),\"\",C232)","v":""},null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N247-L247-M247","v":0},null,null,{"$f":"I247*J247","v":0},null,{"$f":"B247","v":100},{"$f":"IF(OR(C247=0,C247=\"\"),\"\",C247)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total aquecimento solar de água - Ex post",null,null,null,null,null,null,"CAT_SOLAR",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBSOLAR_PEE",null,{"$f":"RCB!$G$31","v":0},null,"RCBSOLAR_TOTAL",null,{"$f":"RCB!$J$31","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N253-L253-M253","v":0},null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N254-L254-M254","v":0},null,null,{"$f":"H254*I254*J254","v":0},null,"DADOS DE CUSTO DO SISTEMA DE AQUECIMENTO SOLAR DE ÁGUA - EX POST"]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N255-L255-M255","v":0},null,null,{"$f":"H255*I255*J255","v":0},null,"Custo médio da instalação solar de área coletora",null,null,null,null,null,"R$/m²"]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0},null,"Custo total das instalações",null,null,null,null,null,"R$",0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,"Custo coberto pelo Programa de Eficiência Energética",null,null,null,null,null,"R$",0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,"Área total de coletores a ser instalada no projeto",null,null,null,null,null,"m²"]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treiamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K194","v":0},{"$f":"Descarte!L194","v":0},{"$f":"Descarte!M194","v":0},{"$f":"Descarte!N194","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M405","v":0},{"$f":"'M&V'!N405","v":0},{"$f":"'M&V'!O405","v":0},{"$f":"'M&V'!P405","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos aquecimento solar de água - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"SolarBenef","index":18,"n_rows":58,"n_cols":14,"rows_kept":58,"cut":false,"hidden":false,"merged":[[11,1,11,6],[12,3,12,6],[13,3,13,6],[1,1,1,6],[2,1,2,6],[3,3,3,6],[4,3,4,6],[1,8,1,13],[2,8,2,13],[14,8,14,13],[19,10,19,11],[20,10,20,11],[12,12,12,13],[3,9,3,10],[4,9,4,10],[5,9,5,10],[6,9,6,10],[7,9,7,10],[8,9,8,10],[9,9,9,10],[10,9,10,10],[11,9,11,10],[12,9,12,10],[16,9,16,10],[13,9,13,10],[15,9,15,10],[17,9,17,10],[30,1,30,6],[30,8,30,13],[24,8,24,9],[19,8,19,9],[20,8,20,9],[21,8,21,9],[25,10,25,11],[24,10,24,11],[23,10,23,11],[22,10,22,11],[21,10,21,11],[23,8,23,9],[31,1,31,6],[31,8,31,13],[19,1,19,6],[21,1,22,1],[23,1,24,1],[23,6,24,6],[21,6,22,6],[21,5,22,5],[23,5,24,5],[23,4,24,4],[21,4,22,4],[25,8,25,9],[22,8,22,9],[32,3,32,6],[32,9,32,10],[33,3,33,6],[33,9,33,10],[34,9,34,10],[35,9,35,10],[36,9,36,10],[37,9,37,10],[38,9,38,10],[39,9,39,10],[40,1,40,6],[40,9,40,10],[41,3,41,6],[41,9,41,10],[41,12,41,13],[42,3,42,6],[42,9,42,10],[43,8,43,13],[44,9,44,10],[45,9,45,10],[46,9,46,10],[48,1,48,6],[50,1,51,1],[50,5,51,5],[50,6,51,6],[52,1,53,1],[52,5,53,5],[52,6,53,6],[50,4,51,4],[52,4,53,4]]}
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX ANTE",null,null,null,null,null,null,{"$f":"B2","v":"AQUECIMENTO SOLAR DE ÁGUA - EX ANTE"}]
[null,"DADOS DO COLETOR - EX ANTE",null,null,null,null,null,null,"DADOS DO PROJETO - EX ANTE"]
[null,null,"Fabricante coletor solar",null,null,null,null,null,1,"Número de unidades consumidoras atendidas",null,null,"NR"]
[null,null,"Marca e modelo do coletor solar",null,null,null,null,null,2,"Número médio de chuveiros por UC",null,null,"NC"]
[null,null,"Área externa",null,"m2","AEXT",null,null,3,"Potência máxima típica dos chuveiros utilizados",null,"W","PC"]
[null,null,"Produção média mensal de energia",null,"kWh/mês","PME",null,null,4,"Potência média do apoio elétrico auxiliar por UC",null,"W","PAUX"]
[null,null,"Eficiência energética",null,"%","EF",null,null,5,"Fator de coincidência na ponta",null,null,"FCP",{"$f":"IF(OR(N16=\"\",N17=\"\",N18=\"\"),0.1,((N16*N17)/(N18*180)))","v":0.1}]
[null,null,"Produção média mensal de energia por área coletora",null,"kWh/m2×mês","PAC",{"$f":"IF(G6=0,0,G7/G6)","v":0},null,6,"Fração solar",null,null,"FS",0.6]
[null,null,"Área coletora por unidade consumidora",null,"m2","AC",{"$f":"IF(OR(N14=\"\",G9=\"\",N4=\"\"),0,(G24*1000)/(12*N14*G9*N4))","v":0},null,7,"Número médio de banhos por UC por dia",null,null,"NB"]
[null,null,"Número de coletores solares",null,null,"NCOL",{"$f":"IF(OR(G6=0,G10=0,G10=\"\"),0,IF(INT((G10/G6-0.09)-0.5)=0,1,INT((G10/G6-0.09))))","v":0},null,8,"Tempo médio de banho",null,"min","T"]
[null,"DADOS DO RESERVATÓRIO - EX ANTE",null,null,null,null,null,null,null,"Vazão típica do chuveiro",null,"L/min","V"]
[null,null,"Fabricante do reservatório térmico",null,null,null,null,null,null,"Cidade de referência"]
[null,null,"Modelo do reservatório térmico",null,null,null,null,null,null,"Fator de correção",null,null,"FC",{"$f":"LIGHT!BL34","v":0.6}]
[null,null,"Volume do reservatório térmico",null,"L","VR",null,null,"FATOR DE COINCIDÊNCIA NA PONTA - EX ANTE"]
[null,null,"Perda específica energética mensal",null,"kWh/mês/L","PEM",null,null,null,"Número médio de banhos na ponta",null,null,"nbp"]
[null,null,"Volume de água quente consumida",null,"L","VQUE",{"$f":"N10*N12*N11","v":0},null,null,"Tempo médio de banho",null,"min","tb"]
[null,null,"Número mínimo de reservatórios com apoio elétrico",null,null,"NRELE",{"$f":"IF(OR(G15=\"\",G15=0),0,IF((INT(((N12*N11*N10/G15)-0.05)))=0,1,INT(((N12*N11*N10/G15)))))","v":0},null,null,"Número de chuveiros por unidade consumidora",null,null,"nc"]
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - RESULTADOS ESPERADOS - EX ANTE",null,null,null,null,null,null,"VOLUME DO",null,"POTÊNCIA RECOMENDADA"]
[null,null,null,null,null,null,"TOTAL",null,"RESERVATÓRIO (L)",null,"DA RESISTÊNCIA (W)"]
[null,9,"Redução de demanda na ponta",null,"kW","RDP",{"$f":"(N4*N5*N8*(N6-N7))/1000","v":0},null,100,null,"350 - 400"]
[null,null,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$40","v":660.24},null,null,null,null,150,null,"550 - 600"]
[null,10,"Energia economizada",null,"MWh/ano","EE",{"$f":"(N6*N4*N10*N11*N9*365)/(60*1000000)","v":0},null,200,null,"700 - 800"]
[null,null,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$40","v":479.76},null,null,null,null,300,null,"1.000 - 1.100"]
[null,null,"Benefício anualizado aquecimento solar de água - Ex ante",null,"R$","BSOLAR",{"$f":"G22*D23+G24*D25","v":0},null,400,null,"1.350 - 1.450"]
[]
[null,null,null,null,"RCBSOLAR_PEE",null,{"$f":"RCB!$G$11","v":0},null,"RCBSOLAR_TOTAL",null,{"$f":"RCB!$G$11","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$H$7","v":0}]
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX POST",null,null,null,null,null,null,{"$f":"B31","v":"AQUECIMENTO SOLAR DE ÁGUA - EX POST"}]
[null,"DADOS DO COLETOR - EX POST",null,null,null,null,null,null,"DADOS DO PROJETO - EX POST"]
[null,null,"Fabricante coletor solar",null,null,null,null,null,11,"Número de unidades consumidoras atendidas",null,null,"NR"]
[null,null,"Marca e modelo do coletor solar",null,null,null,null,null,12,"Número médio de chuveiros por UC",null,null,"NC"]
[null,null,"Área externa",null,"m2","AEXT",null,null,13,"Potência máxima típica dos chuveiros utilizados",null,"W","PC"]
[null,null,"Produção média mensal de energia",null,"kWh/mês","PME",null,null,14,"Potência média do apoio elétrico auxiliar por UC",null,"W","PAUX"]
[null,null,"Eficiência energética",null,"%","EF",null,null,15,"Fator de coincidência na ponta",null,null,"FCP",{"$f":"IF(OR(N45=\"\",N46=\"\",N47=\"\"),0.1,((N45*N46)/(N47*180)))","v":0.1}]
[null,null,"Produção média mensal de energia por área coletora",null,"kWh/m2×mês","PAC",{"$f":"IF(G35=0,0,G36/G35)","v":0},null,16,"Fração solar",null,null,"FS",0.6]
[null,null,"Área coletora por unidade consumidora",null,"m2","AC",{"$f":"IF(OR(N43=\"\",G38=\"\",N33=\"\"),0,(G53*1000)/(12*N43*G38*N33))","v":0},null,17,"Número médio de banhos por UC por dia",null,null,"NB"]
[null,null,"Número de coletores solares",null,null,"NCOL",{"$f":"IF(OR(G35=0,G39=0,G39=\"\"),0,IF(INT((G39/G35-0.09)-0.5)=0,1,INT((G39/G35-0.09))))","v":0},null,18,"Tempo médio de banho",null,"min","T"]
[null,"DADOS DO RESERVATÓRIO - EX POST",null,null,null,null,null,null,null,"Vazão típica do chuveiro",null,"L/min","V"]
[null,null,"Fabricante do reservatório térmico",null,null,null,null,null,null,"Cidade de referência"]
[null,null,"Modelo do reservatório térmico",null,null,null,null,null,null,"Fator de correção",null,null,"FC",{"$f":"LIGHT!BL36","v":0.6}]
[null,null,"Volume do reservatório térmico",null,"L","VR",null,null,"FATOR DE COINCIDÊNCIA NA PONTA - EX POST"]
[null,null,"Perda específica energética mensal",null,"kWh/mês/L","PEM",null,null,null,"Número médio de banhos na ponta",null,null,"nbp"]
[null,null,"Volume de água quente consumida",null,"L","VQUE",{"$f":"N39*N41*N40","v":0},null,null,"Tempo médio de banho",null,"min","tb"]
[null,null,"Número mínimo de reservatórios com apoio elétrico",null,null,"NRELE",{"$f":"IF(OR(G44=\"\",G44=0),0,IF((INT(((N41*N40*N39/G44)-0.05)))=0,1,INT(((N41*N40*N39/G44)))))","v":0},null,null,"Número de chuveiros por unidade consumidora",null,null,"nc"]
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL"]
[null,19,"Redução de demanda na ponta",null,"kW","RDP",{"$f":"(N33*N34*N37*(N35-N36))/1000","v":0}]
[null,null,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$63","v":660.24}]
[null,20,"Energia economizada",null,"MWh/ano","EE",{"$f":"(N35*N33*N39*N40*N38*365)/(60*1000000)","v":0}]
[null,null,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$63","v":479.76}]
[null,null,"Benefício anualizado aquecimento solar de água - Ex post",null,"R$","BSOLAR",{"$f":"G51*D52+G53*D54","v":0}]
[]
[null,null,null,null,"RCBSOLAR_PEE",null,{"$f":"RCB!$G$31","v":0},null,"RCBSOLAR_TOTAL",null,{"$f":"RCB!$G$31","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$H$27","v":0}]

{"sheet":"HospCusto","index":19,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[1,1,1,13],[2,1,2,13],[1,15,1,24],[2,15,2,24],[3,1,3,9],[3,10,3,13],[11,16,11,20],[13,16,13,20],[14,2,14,6],[13,2,13,6],[12,2,12,6],[12,16,12,20],[5,16,5,20],[6,2,6,6],[6,16,6,20],[7,2,7,6],[7,16,7,20],[8,2,8,6],[8,16,8,20],[3,15,3,23],[4,1,4,6],[4,15,4,20],[5,2,5,6],[14,16,14,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[18,2,18,6],[18,16,18,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[124,1,124,13],[125,1,125,9],[125,10,125,13],[24,2,24,6],[104,2,104,6],[104,16,104,20],[105,2,105,9],[105,15,105,21],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[106,1,106,9],[106,10,106,13],[123,2,123,9],[122,2,122,9],[121,1,121,9],[121,10,121,13],[111,2,111,6],[112,2,112,6],[118,2,118,6],[119,2,119,9],[120,2,120,9],[107,2,107,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[145,15,145,23],[140,2,140,9],[141,2,141,9],[143,1,143,13],[144,1,144,13],[143,15,143,24],[144,15,144,24],[145,1,145,9],[145,10,145,13],[134,2,134,9],[135,1,135,7],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,9],[126,2,126,9],[127,2,127,9],[132,2,132,9],[133,2,133,9],[128,1,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[149,2,149,6],[149,16,149,20],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[146,1,146,6],[146,15,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[156,16,156,20],[157,2,157,6],[157,16,157,20],[152,2,152,6],[152,16,152,20],[153,2,153,6],[153,16,153,20],[154,2,154,6],[154,16,154,20],[246,2,246,6],[246,16,246,20],[247,2,247,9],[247,15,247,21],[164,2,164,6],[164,16,164,20],[165,2,165,6],[165,16,165,20],[166,2,166,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[179,2,179,6],[180,2,180,6],[181,2,181,6],[182,2,182,6],[183,2,183,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[263,1,263,9],[263,10,263,13],[265,2,265,9],[264,2,264,9],[248,1,248,9],[248,10,248,13],[260,2,260,6],[261,2,261,9],[262,2,262,9],[249,2,249,9],[250,1,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[266,1,266,13],[283,2,283,9],[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,9],[282,2,282,9],[268,2,268,9],[269,2,269,9],[274,2,274,9],[275,2,275,9],[276,2,276,9],[277,1,277,7],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[267,1,267,9],[267,10,267,13],[177,2,177,6],[178,2,178,6],[189,2,189,6],[190,2,190,6],[191,2,191,6],[192,2,192,6],[193,2,193,6],[184,2,184,6],[185,2,185,6],[186,2,186,6],[187,2,187,6],[188,2,188,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[202,2,202,6],[203,2,203,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[197,2,197,6],[198,2,198,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[212,2,212,6],[213,2,213,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[207,2,207,6],[208,2,208,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[222,2,222,6],[223,2,223,6],[214,2,214,6],[215,2,215,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[232,2,232,6],[233,2,233,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[227,2,227,6],[228,2,228,6],[244,2,244,6],[245,2,245,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[242,2,242,6],[243,2,243,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,6],[26,16,26,20],[27,2,27,6],[27,16,27,20],[28,2,28,6],[28,16,28,20],[29,2,29,6],[29,16,29,20],[30,2,30,6],[30,16,30,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[33,2,33,6],[33,16,33,20],[34,2,34,6],[34,16,34,20],[35,2,35,6],[35,16,35,20],[36,2,36,6],[36,16,36,20],[37,2,37,6],[37,16,37,20],[38,2,38,6],[38,16,38,20],[39,2,39,6],[39,16,39,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[42,2,42,6],[42,16,42,20],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[46,2,46,6],[46,16,46,20],[47,2,47,6],[47,16,47,20],[48,2,48,6],[48,16,48,20],[49,2,49,6],[49,16,49,20],[50,2,50,6],[50,16,50,20],[51,2,51,6],[51,16,51,20],[52,2,52,6],[52,16,52,20],[53,2,53,6],[53,16,53,20],[54,2,54,6],[55,2,55,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[91,2,91,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[102,2,102,6],[103,2,103,6],[166,16,166,20],[167,16,167,20],[168,16,168,20],[169,16,169,20],[161,2,161,6],[161,16,161,20],[162,2,162,6],[162,16,162,20],[163,2,163,6],[163,16,163,20],[158,2,158,6],[158,16,158,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[155,2,155,6],[155,16,155,20],[156,2,156,6],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[179,16,179,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[186,16,186,20],[187,16,187,20]]}
[]
[null,"EQUIPAMENTOS HOSPITALARES - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"EQUIPAMENTOS HOSPITALARES - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,1,{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,"",{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N26-L26-M26","v":0},null,null,{"$f":"I26*J26","v":0},null,{"$f":"B26","v":21},{"$f":"IF(OR(C26=0,C26=\"\"),\"\",C26)","v":""},null,null,null,null,{"$f":"IF(N26=0,\"\",H26)","v":""},{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,"",{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N90-L90-M90","v":0},null,null,{"$f":"I90*J90","v":0},null,{"$f":"B90","v":85},{"$f":"IF(OR(C90=0,C90=\"\"),\"\",C90)","v":""},null,null,null,null,{"$f":"IF(N90=0,\"\",H90)","v":""},{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N105-L105-M105","v":0},null,null,{"$f":"I105*J105","v":0},null,{"$f":"B105","v":100},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total equipamentos hospitalares - Ex ante",null,null,null,null,null,null,"CAT_HOSP",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBHOSP_PEE",null,{"$f":"RCB!$G$12","v":0},null,"RCBHOSP_TOTAL",null,{"$f":"RCB!$J$12","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N111-L111-M111","v":0},null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"H112*I112*J112","v":0}]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N113-L113-M113","v":0},null,null,{"$f":"H113*I113*J113","v":0}]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,{"$f":"N114-L114-M114","v":0},null,null,{"$f":"H114*I114*J114","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K90","v":0},{"$f":"Descarte!L90","v":0},{"$f":"Descarte!M90","v":0},{"$f":"Descarte!N90","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M195","v":0},{"$f":"'M&V'!N195","v":0},{"$f":"'M&V'!O195","v":0},{"$f":"'M&V'!P195","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos equipamentos hospitalares - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"EQUIPAMENTOS HOSPITALARES - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"EQUIPAMENTOS HOSPITALARES - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,1,{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N168-L168-M168","v":0},null,null,{"$f":"I168*J168","v":0},null,{"$f":"B168","v":21},{"$f":"IF(OR(C168=0,C168=\"\"),\"\",C168)","v":""},null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N232-L232-M232","v":0},null,null,{"$f":"I232*J232","v":0},null,{"$f":"B232","v":85},{"$f":"IF(OR(C232=0,C232=\"\"),\"\",C232)","v":""},null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N247-L247-M247","v":0},null,null,{"$f":"I247*J247","v":0},null,{"$f":"B247","v":100},{"$f":"IF(OR(C247=0,C247=\"\"),\"\",C247)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total equipamentos hospitalares - Ex post",null,null,null,null,null,null,"CAT_HOSP",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBHOSP_PEE",null,{"$f":"RCB!$G$32","v":0},null,"RCBHOSP_TOTAL",null,{"$f":"RCB!$J$32","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,0,null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,0,null,null,0]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0}]
[null,6,null,null,null,null,null,null,null,null,{"$f":"N257-L257-M257","v":0},null,null,{"$f":"H257*I257*J257","v":0}]
[null,7,null,null,null,null,null,null,null,null,{"$f":"N258-L258-M258","v":0},null,null,{"$f":"H258*I258*J258","v":0}]
[null,8,null,null,null,null,null,null,null,null,{"$f":"N259-L259-M259","v":0},null,null,{"$f":"H259*I259*J259","v":0}]
[null,9,null,null,null,null,null,null,null,null,{"$f":"N260-L260-M260","v":0},null,null,{"$f":"H260*I260*J260","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K207","v":0},{"$f":"Descarte!L207","v":0},{"$f":"Descarte!M207","v":0},{"$f":"Descarte!N207","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M433","v":0},{"$f":"'M&V'!N433","v":0},{"$f":"'M&V'!O433","v":0},{"$f":"'M&V'!P433","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos equipamentos hospitalares - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"HospBenef","index":20,"n_rows":106,"n_cols":27,"rows_kept":106,"cut":false,"hidden":false,"merged":[[69,1,70,1],[1,1,1,5],[9,1,12,1],[13,1,17,1],[23,1,23,5],[31,1,34,1],[35,1,39,1],[45,1,45,5],[56,1,56,5],[65,1,68,1],[60,1,61,1],[62,1,64,1],[7,1,8,1],[18,1,19,1],[29,1,30,1],[40,1,41,1],[76,1,76,5],[85,1,88,1],[89,1,90,1],[96,1,96,5],[80,1,81,1],[82,1,84,1]]}
[]
[null,"EQUIPAMENTOS HOSPITALARES - SISTEMA ATUAL - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,2,"Potência requerida por ciclo",null,"W","pai",{"$f":"SUM(H5:AA5)","v":0}]
[null,3,"Quantidade",null,null,"qai",{"$f":"SUM(H6:AA6)","v":0}]
[null,4,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H7:AA7)","v":0},{"$f":"(H5*H6)/1000","v":0},{"$f":"(I5*I6)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Fator de utilização",null,null,"fuai",{"$f":"IF(COUNTA(H8:AA8)=0,\"\",IF(OR(LARGE(H8:AA8,1)>1,SMALL(H8:AA8,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H9:AA9)","v":0},{"$f":"H7*H8","v":0},{"$f":"I7*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tempo médio de duração de cada ciclo",null,"h/ciclo",null,{"$f":"IF(COUNTA(H10:AA10)=0,\"\",IF(SMALL(H10:AA10,1)<0,\"ERRO\",\"\"))","v":""}]
[null,null,"Número de ciclos por dia",null,"ciclo/dia",null,{"$f":"IF(COUNTA(H11:AA11)=0,\"\",IF(SMALL(H11:AA11,1)<0,\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H12:AA12)=0,\"\",IF(OR(LARGE(H12:AA12,1)>365,SMALL(H12:AA12,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H13:AA13)=0,\"\",IF(OR(LARGE(H13:AA13,1)>8760,SMALL(H13:AA13,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H10*H11*H12","v":0},{"$f":"I10*I11*I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nupai",{"$f":"IF(COUNTA(H14:AA14)=0,\"\",IF(OR(LARGE(H14:AA14,1)>3,SMALL(H14:AA14,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndai",{"$f":"IF(COUNTA(H15:AA15)=0,\"\",IF(OR(LARGE(H15:AA15,1)>22,SMALL(H15:AA15,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmai",{"$f":"IF(COUNTA(H16:AA16)=0,\"\",IF(OR(LARGE(H16:AA16,1)>12,SMALL(H16:AA16,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H17:AA17)","v":0},{"$f":"H9*((H14*H15*H16)/792)","v":0},{"$f":"I9*((I14*I15*I16)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H18:AA18)=0,\"\",IF(OR(LARGE(H18:AA18,1)>1,SMALL(H18:AA18,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H9=0,0,H17/H9)","v":0},{"$f":"IF(I9=0,0,I17/I9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Consumo médio por ciclo",null,"kWh/ciclo","ecai",{"$f":"SUM(H19:AA19)","v":0},{"$f":"H9*H10","v":0},{"$f":"I9*I10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Consumo médio por dia",null,"kWh/dia","edai",{"$f":"SUM(H20:AA20)","v":0},{"$f":"H9*H10*H11","v":0},{"$f":"I9*I10*I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H21:AA21)","v":0},{"$f":"(H9*H13)/1000","v":0},{"$f":"(I9*I13)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H22:AA22)","v":0},{"$f":"H9*H18","v":0},{"$f":"I9*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EQUIPAMENTOS HOSPITALARES - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,11,"Tipo de equipamento / tecnologia"]
[null,12,"Potência requerida por ciclo",null,"W","ppi",{"$f":"SUM(H27:AA27)","v":0}]
[null,13,"Quantidade",null,null,"qpi",{"$f":"SUM(H28:AA28)","v":0}]
[null,14,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H29:AA29)","v":0},{"$f":"(H27*H28)/1000","v":0},{"$f":"(I27*I28)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"Fator de utilização",null,null,"fupi",{"$f":"IF(COUNTA(H30:AA30)=0,\"\",IF(OR(LARGE(H30:AA30,1)>1,SMALL(H30:AA30,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H31:AA31)","v":0},{"$f":"H29*H30","v":0},{"$f":"I29*I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Tempo médio de duração de cada ciclo",null,"h/ciclo",null,{"$f":"IF(COUNTA(H32:AA32)=0,\"\",IF(SMALL(H32:AA32,1)<0,\"ERRO\",\"\"))","v":""}]
[null,null,"Número de ciclos por dia",null,"ciclo/dia",null,{"$f":"IF(COUNTA(H33:AA33)=0,\"\",IF(SMALL(H33:AA33,1)<0,\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H34:AA34)=0,\"\",IF(OR(LARGE(H34:AA34,1)>365,SMALL(H34:AA34,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H35:AA35)=0,\"\",IF(OR(LARGE(H35:AA35,1)>8760,SMALL(H35:AA35,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H32*H33*H34","v":0},{"$f":"I32*I33*I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H36:AA36)=0,\"\",IF(OR(LARGE(H36:AA36,1)>3,SMALL(H36:AA36,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H37:AA37)=0,\"\",IF(OR(LARGE(H37:AA37,1)>22,SMALL(H37:AA37,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H38:AA38)=0,\"\",IF(OR(LARGE(H38:AA38,1)>12,SMALL(H38:AA38,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H39:AA39)","v":0},{"$f":"H31*((H36*H37*H38)/792)","v":0},{"$f":"I31*((I36*I37*I38)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H40:AA40)=0,\"\",IF(OR(LARGE(H40:AA40,1)>1,SMALL(H40:AA40,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H31=0,0,H39/H31)","v":0},{"$f":"IF(I31=0,0,I39/I31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Consumo médio por ciclo",null,"kWh/ciclo","ecpi",{"$f":"SUM(H41:AA41)","v":0},{"$f":"H31*H32","v":0},{"$f":"I31*I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Consumo médio por dia",null,"kWh/dia","edpi",{"$f":"SUM(H42:AA42)","v":0},{"$f":"H31*H32*H33","v":0},{"$f":"I31*I32*I33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H43:AA43)","v":0},{"$f":"(H31*H35)/1000","v":0},{"$f":"(I31*I35)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H44:AA44)","v":0},{"$f":"H31*H40","v":0},{"$f":"I31*I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EQUIPAMENTOS HOSPITALARES - RESULTADOS ESPERADOS - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H48:AA48)","v":0},{"$f":"H22-H44","v":0},{"$f":"I22-I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$40","v":660.24},"%","RDPi%",{"$f":"IF(G22=0,0,G48/G22)","v":0},{"$f":"IF(H22=0,0,H48/H22)","v":0},{"$f":"IF(I22=0,0,I48/I22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H50:AA50)","v":0},{"$f":"H21-H43","v":0},{"$f":"I21-I43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$40","v":479.76},"%","EEi%",{"$f":"IF(G21=0,0,G50/G21)","v":0},{"$f":"IF(H21=0,0,H50/H21)","v":0},{"$f":"IF(I21=0,0,I50/I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado equipamentos hospitalares - Ex ante",null,"R$","BHOSP",{"$f":"SUM(H52:AA52)","v":0},{"$f":"H48*$D$49+H50*$D$51","v":0},{"$f":"I48*$D$49+I50*$D$51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBHOSP_PEE",null,{"$f":"RCB!$G$12","v":0},null,"RCBHOSP_TOTAL",null,{"$f":"RCB!$J$12","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[]
[null,"EQUIPAMENTOS HOSPITALARES - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,31,"Tipo de equipamento / tecnologia"]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H60:AA60)","v":0}]
[null,33,"Potência média utilizada por equipamento",null,"W","puai",{"$f":"SUM(H61:AA61)","v":0}]
[null,null,"Potência média instalada",null,"kW","Puai",{"$f":"SUM(H62:AA62)","v":0},{"$f":"(H60*H61)/1000","v":0},{"$f":"I60*I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"Variável dependente para cálculo da energia",null,null,"edai"]
[null,null,"Variável independente para cálculo da energia",null,null,"eiai"]
[null,null,"Energia média consumida",null,"kWh","Euai",{"$f":"SUM(H65:AA65)","v":0},{"$f":"H60*H63*H64","v":0},{"$f":"I60*I63*I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Tempo médio de duração de cada ciclo",null,"h/ciclo"]
[null,null,"Número de ciclos por dia",null,"ciclo/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H68:AA68)=0,\"\",IF(OR(LARGE(H68:AA68,1)>365,SMALL(H68:AA68,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H69:AA69)=0,\"\",IF(OR(LARGE(H69:AA69,1)>8760,SMALL(H69:AA69,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H66*H67*H68","v":0},{"$f":"I66*I67*I68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H70:AA70)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H71:AA71)=0,\"\",IF(OR(LARGE(H71:AA71,1)>1,SMALL(H71:AA71,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H62=0,0,H70/H62)","v":0},{"$f":"IF(I62=0,0,I70/I62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H72:AA72)","v":0},{"$f":"(H65*H69)/1000","v":0},{"$f":"(I65*I69)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G21=0,G72=0),0,(G72-G21)/G21)","v":0},{"$f":"IF(OR(H21=0,H72=0),0,(H72-H21)/H21)","v":0},{"$f":"IF(OR(I21=0,I72=0),0,(I72-I21)/I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H74:AA74)","v":0},{"$f":"H62*H71","v":0},{"$f":"I62*I71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G22=0,G74=0),0,(G74-G22)/G22)","v":0},{"$f":"IF(OR(H22=0,H74=0),0,(H74-H22)/H22)","v":0},{"$f":"IF(OR(I22=0,I74=0),0,(I74-I22)/I22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EQUIPAMENTOS HOSPITALARES - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,41,"Tipo de equipamento / tecnologia"]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H80:AA80)","v":0}]
[null,43,"Potência média utilizada por equipamento",null,"W","pupi",{"$f":"SUM(H81:AA81)","v":0}]
[null,null,"Potência média instalada",null,"kW","Pupi",{"$f":"SUM(H82:AA82)","v":0},{"$f":"(H80*H81)/1000","v":0},{"$f":"(I80*I81)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"Variável dependente para cálculo da energia",null,null,"edpi"]
[null,null,"Variável independente para cálculo da energia",null,null,"eipi"]
[null,null,"Energia média consumida",null,"kWh","Eupi",{"$f":"SUM(H85:AA85)","v":0},{"$f":"H80*H83*H84","v":0},{"$f":"I80*I83*I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"Tempo médio de duração de cada ciclo",null,"h/ciclo"]
[null,null,"Número de ciclos por dia",null,"ciclo/dia"]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H88:AA88)=0,\"\",IF(OR(LARGE(H88:AA88,1)>365,SMALL(H88:AA88,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H89:AA89)=0,\"\",IF(OR(LARGE(H89:AA89,1)>8760,SMALL(H89:AA89,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H86*H87*H88","v":0},{"$f":"I86*I87*I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H90:AA90)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H91:AA91)=0,\"\",IF(OR(LARGE(H91:AA91,1)>1,SMALL(H91:AA91,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H82=0,0,H90/H82)","v":0},{"$f":"IF(I82=0,0,I90/I82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H92:AA92)","v":0},{"$f":"(H85*H89)/1000","v":0},{"$f":"(I85*I89)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G43=0,G92=0),0,(G92-G43)/G43)","v":0},{"$f":"IF(OR(H46=0,H92=0),0,(H92-H46)/H46)","v":0},{"$f":"IF(OR(I46=0,I92=0),0,(I92-I46)/I46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H94:AA94)","v":0},{"$f":"H82*H91","v":0},{"$f":"I82*I91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G44=0,G94=0),0,(G94-G44)/G44)","v":0},{"$f":"IF(OR(H47=0,H94=0),0,(H94-H47)/H47)","v":0},{"$f":"IF(OR(I47=0,I94=0),0,(I94-I47)/I47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EQUIPAMENTOS HOSPITALARES - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL","hosp 1","hosp 2","hosp 3","hosp 4","hosp 5","hosp 6","hosp 7","hosp 8","hosp 9","hosp 10","hosp 11","hosp 12","hosp 13","hosp 14","hosp 15","hosp 16","hosp 17","hosp 18","hosp 19","hosp 20"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H99:AA99)","v":0},{"$f":"H74-H94","v":0},{"$f":"I74-I94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$63","v":660.24},"%","RDPi%",{"$f":"IF(G74=0,0,G99/G74)","v":0},{"$f":"IF(H74=0,0,H99/H74)","v":0},{"$f":"IF(I74=0,0,I99/I74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H101:AA101)","v":0},{"$f":"H72-H92","v":0},{"$f":"I72-I92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$63","v":479.76},"%","EEi%",{"$f":"IF(G72=0,0,G101/G72)","v":0},{"$f":"IF(H72=0,0,H101/H72)","v":0},{"$f":"IF(I72=0,0,I101/I72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado equipamentos hospitalares - Ex post",null,"R$","BHOSP",{"$f":"SUM(H103:AA103)","v":0},{"$f":"H99*$D$100+H101*$D$102","v":0},{"$f":"I99*$D$100+I101*$D$102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBHOSP_PEE",null,{"$f":"RCB!$G$32","v":0},null,"RCBHOSP_TOTAL",null,{"$f":"RCB!$J$32","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]

{"sheet":"OutrosCusto","index":21,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[18,2,18,6],[18,16,18,20],[267,1,267,9],[267,10,267,13],[6,2,6,6],[6,16,6,20],[7,2,7,6],[7,16,7,20],[1,1,1,13],[2,1,2,13],[1,15,1,24],[2,15,2,24],[3,1,3,9],[3,10,3,13],[8,2,8,6],[8,16,8,20],[3,15,3,23],[4,1,4,6],[4,15,4,20],[5,2,5,6],[5,16,5,20],[12,2,12,6],[12,16,12,20],[13,2,13,6],[15,2,15,6],[15,16,15,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[14,16,14,20],[9,2,9,6],[9,16,9,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[13,16,13,20],[14,2,14,6],[21,2,21,6],[21,16,21,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[19,2,19,6],[19,16,19,20],[20,2,20,6],[20,16,20,20],[24,2,24,6],[104,2,104,6],[104,16,104,20],[105,2,105,9],[105,15,105,21],[25,2,25,6],[26,2,26,6],[27,2,27,6],[28,2,28,6],[29,2,29,6],[30,2,30,6],[31,2,31,6],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,6],[36,2,36,6],[42,2,42,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[37,2,37,6],[38,2,38,6],[128,1,128,7],[129,2,129,7],[130,2,130,7],[131,2,131,7],[106,1,106,9],[106,10,106,13],[123,2,123,9],[122,2,122,9],[121,1,121,9],[121,10,121,13],[111,2,111,6],[112,2,112,6],[118,2,118,6],[119,2,119,9],[120,2,120,9],[107,2,107,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[140,2,140,9],[141,2,141,9],[143,1,143,13],[144,1,144,13],[143,15,143,24],[144,15,144,24],[145,1,145,9],[145,10,145,13],[132,2,132,9],[133,2,133,9],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[146,1,146,6],[146,15,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[156,2,156,6],[156,16,156,20],[157,2,157,6],[157,16,157,20],[152,2,152,6],[152,16,152,20],[153,2,153,6],[153,16,153,20],[154,2,154,6],[154,16,154,20],[162,2,162,6],[162,16,162,20],[163,2,163,6],[163,16,163,20],[158,2,158,6],[158,16,158,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[246,2,246,6],[246,16,246,20],[247,2,247,9],[247,15,247,21],[164,2,164,6],[164,16,164,20],[165,2,165,6],[165,16,165,20],[166,2,166,6],[170,2,170,6],[171,2,171,6],[172,2,172,6],[173,2,173,6],[174,2,174,6],[175,2,175,6],[176,2,176,6],[182,2,182,6],[183,2,183,6],[184,2,184,6],[185,2,185,6],[186,2,186,6],[177,2,177,6],[178,2,178,6],[179,2,179,6],[265,2,265,9],[264,2,264,9],[248,1,248,9],[248,10,248,13],[260,2,260,6],[261,2,261,9],[262,2,262,9],[249,2,249,9],[250,1,250,6],[251,2,251,6],[252,2,252,6],[253,2,253,6],[254,2,254,6],[263,1,263,9],[263,10,263,13],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[266,1,266,13],[283,2,283,9],[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,9],[282,2,282,9],[268,2,268,9],[269,2,269,9],[274,2,274,9],[275,2,275,9],[276,2,276,9],[277,1,277,7],[270,1,270,7],[271,2,271,7],[272,2,272,7],[273,2,273,7],[39,2,39,6],[40,2,40,6],[41,2,41,6],[52,2,52,6],[53,2,53,6],[54,2,54,6],[55,2,55,6],[56,2,56,6],[47,2,47,6],[48,2,48,6],[49,2,49,6],[50,2,50,6],[51,2,51,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[75,2,75,6],[76,2,76,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[91,2,91,6],[102,2,102,6],[103,2,103,6],[167,2,167,6],[168,2,168,6],[169,2,169,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[161,2,161,6],[155,2,155,6],[149,2,149,6],[124,1,124,13],[125,1,125,9],[125,10,125,13],[134,2,134,9],[135,1,135,7],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,9],[126,2,126,9],[127,2,127,9],[180,2,180,6],[181,2,181,6],[192,2,192,6],[193,2,193,6],[194,2,194,6],[195,2,195,6],[196,2,196,6],[187,2,187,6],[188,2,188,6],[189,2,189,6],[190,2,190,6],[191,2,191,6],[202,2,202,6],[203,2,203,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[197,2,197,6],[198,2,198,6],[199,2,199,6],[200,2,200,6],[201,2,201,6],[212,2,212,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[216,2,216,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[211,2,211,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[225,2,225,6],[226,2,226,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[221,2,221,6],[232,2,232,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[236,2,236,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[231,2,231,6],[242,2,242,6],[243,2,243,6],[244,2,244,6],[245,2,245,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[241,2,241,6],[24,16,24,20],[25,16,25,20],[26,16,26,20],[27,16,27,20],[28,16,28,20],[29,16,29,20],[30,16,30,20],[31,16,31,20],[32,16,32,20],[33,16,33,20],[34,16,34,20],[35,16,35,20],[36,16,36,20],[37,16,37,20],[38,16,38,20],[39,16,39,20],[40,16,40,20],[41,16,41,20],[42,16,42,20],[43,16,43,20],[44,16,44,20],[45,16,45,20],[46,16,46,20],[47,16,47,20],[48,16,48,20],[49,16,49,20],[50,16,50,20],[51,16,51,20],[52,16,52,20],[53,16,53,20],[166,16,166,20],[167,16,167,20],[168,16,168,20],[169,16,169,20],[170,16,170,20],[171,16,171,20],[161,16,161,20],[155,16,155,20],[149,16,149,20],[145,15,145,23],[172,16,172,20],[173,16,173,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[180,16,180,20],[190,16,190,20],[191,16,191,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20]]}
[]
[null,"OUTROS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"OUTROS - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,1,{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,"",{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N26-L26-M26","v":0},null,null,{"$f":"I26*J26","v":0},null,{"$f":"B26","v":21},{"$f":"IF(OR(C26=0,C26=\"\"),\"\",C26)","v":""},null,null,null,null,{"$f":"IF(N26=0,\"\",H26)","v":""},{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,"",{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N90-L90-M90","v":0},null,null,{"$f":"I90*J90","v":0},null,{"$f":"B90","v":85},{"$f":"IF(OR(C90=0,C90=\"\"),\"\",C90)","v":""},null,null,null,null,{"$f":"IF(N90=0,\"\",H90)","v":""},{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N105-L105-M105","v":0},null,null,{"$f":"I105*J105","v":0},null,{"$f":"B105","v":100},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total outros - Ex ante",null,null,null,null,null,null,"CAT_OUTROS",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBOUTROS_PEE",null,{"$f":"RCB!$G$13","v":0},null,"RCBOUTROS_TOTAL",null,{"$f":"RCB!$J$13","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N111-L111-M111","v":0},null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"H112*I112*J112","v":0}]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N113-L113-M113","v":0},null,null,{"$f":"H113*I113*J113","v":0}]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,{"$f":"N114-L114-M114","v":0},null,null,{"$f":"H114*I114*J114","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros outros",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra outros",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K103","v":0},{"$f":"Descarte!L103","v":0},{"$f":"Descarte!M103","v":0},{"$f":"Descarte!N103","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M223","v":0},{"$f":"'M&V'!N223","v":0},{"$f":"'M&V'!O223","v":0},{"$f":"'M&V'!P223","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos outros - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"OUTROS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"OUTROS - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,1,{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0,null,2,"",null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,{"$f":"N168-L168-M168","v":0},null,null,{"$f":"I168*J168","v":0},null,{"$f":"B168","v":21},{"$f":"IF(OR(C168=0,C168=\"\"),\"\",C168)","v":""},null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,0,null,null,0,null,51,"",null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,{"$f":"N232-L232-M232","v":0},null,null,{"$f":"I232*J232","v":0},null,{"$f":"B232","v":85},{"$f":"IF(OR(C232=0,C232=\"\"),\"\",C232)","v":""},null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,{"$f":"N247-L247-M247","v":0},null,null,{"$f":"I247*J247","v":0},null,{"$f":"B247","v":100},{"$f":"IF(OR(C247=0,C247=\"\"),\"\",C247)","v":"Acessórios"},null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total outros - Ex post",null,null,null,null,null,null,"CAT_OUTROS",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBOUTROS_PEE",null,{"$f":"RCB!$G$33","v":0},null,"RCBOUTROS_PEE",null,{"$f":"RCB!$J$33","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,0,null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,0,null,null,0]
[null,4,"Relatório Final",null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0}]
[null,6,null,null,null,null,null,null,null,null,{"$f":"N257-L257-M257","v":0},null,null,{"$f":"H257*I257*J257","v":0}]
[null,7,null,null,null,null,null,null,null,null,{"$f":"N258-L258-M258","v":0},null,null,{"$f":"H258*I258*J258","v":0}]
[null,8,null,null,null,null,null,null,null,null,{"$f":"N259-L259-M259","v":0},null,null,{"$f":"H259*I259*J259","v":0}]
[null,9,null,null,null,null,null,null,null,null,{"$f":"N260-L260-M260","v":0},null,null,{"$f":"H260*I260*J260","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros outros",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra outros",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K220","v":0},{"$f":"Descarte!L220","v":0},{"$f":"Descarte!M220","v":0},{"$f":"Descarte!N220","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M461","v":0},{"$f":"'M&V'!N461","v":0},{"$f":"'M&V'!O461","v":0},{"$f":"'M&V'!P461","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos outros - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"OutrosBenef","index":22,"n_rows":98,"n_cols":27,"rows_kept":98,"cut":false,"hidden":false,"merged":[[62,1,63,1],[1,1,1,5],[9,1,11,1],[12,1,16,1],[20,1,20,5],[28,1,30,1],[31,1,35,1],[39,1,39,5],[50,1,50,5],[59,1,61,1],[54,1,55,1],[56,1,58,1],[7,1,8,1],[26,1,27,1],[69,1,69,5],[78,1,80,1],[81,1,82,1],[88,1,88,5],[73,1,74,1],[75,1,77,1]]}
[]
[null,"OUTROS - SISTEMA ATUAL - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,2,"Potência nominal do equipamento",null,"W","pai",{"$f":"SUM(H5:AA5)","v":0}]
[null,3,"Quantidade",null,null,"qai",{"$f":"SUM(H6:AA6)","v":0}]
[null,4,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H7:AA7)","v":0},{"$f":"(H5*H6)/1000","v":0},{"$f":"(I5*I6)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Fator de utilização",null,null,"fuai",{"$f":"IF(COUNTA(H8:AA8)=0,\"\",IF(OR(LARGE(H8:AA8,1)>1,SMALL(H8:AA8,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H9:AA9)","v":0},{"$f":"H7*H8","v":0},{"$f":"I7*I8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H10:AA10)=0,\"\",IF(OR(LARGE(H10:AA10,1)>24,SMALL(H10:AA10,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H11:AA11)=0,\"\",IF(OR(LARGE(H11:AA11,1)>365,SMALL(H11:AA11,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H12:AA12)=0,\"\",IF(OR(LARGE(H12:AA12,1)>8760,SMALL(H12:AA12,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H10*H11","v":0},{"$f":"I10*I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nupai",{"$f":"IF(COUNTA(H13:AA13)=0,\"\",IF(OR(LARGE(H13:AA13,1)>3,SMALL(H13:AA13,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndai",{"$f":"IF(COUNTA(H14:AA14)=0,\"\",IF(OR(LARGE(H14:AA14,1)>22,SMALL(H14:AA14,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmai",{"$f":"IF(COUNTA(H15:AA15)=0,\"\",IF(OR(LARGE(H15:AA15,1)>12,SMALL(H15:AA15,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H16:AA16)","v":0},{"$f":"H9*((H13*H14*H15)/792)","v":0},{"$f":"I9*((I13*I14*I15)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H17:AA17)=0,\"\",IF(OR(LARGE(H17:AA17,1)>1,SMALL(H17:AA17,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H9=0,0,H16/H9)","v":0},{"$f":"IF(I9=0,0,I16/I9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H18:AA18)","v":0},{"$f":"(H9*H12)/1000","v":0},{"$f":"(I9*I12)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H19:AA19)","v":0},{"$f":"H9*H17","v":0},{"$f":"I9*I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OUTROS - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,11,"Tipo de equipamento / tecnologia"]
[null,12,"Potência nominal do equipamento",null,"W","ppi",{"$f":"SUM(H24:AA24)","v":0}]
[null,13,"Quantidade",null,null,"qpi",{"$f":"SUM(H25:AA25)","v":0}]
[null,14,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H26:AA26)","v":0},{"$f":"(H24*H25)/1000","v":0},{"$f":"(I24*I25)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,"Fator de utilização",null,null,"fupi",{"$f":"IF(COUNTA(H27:AA27)=0,\"\",IF(OR(LARGE(H27:AA27,1)>1,SMALL(H27:AA27,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H28:AA28)","v":0},{"$f":"H26*H27","v":0},{"$f":"I26*I27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H29:AA29)=0,\"\",IF(OR(LARGE(H29:AA29,1)>24,SMALL(H29:AA29,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H30:AA30)=0,\"\",IF(OR(LARGE(H30:AA30,1)>365,SMALL(H30:AA30,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H31:AA31)=0,\"\",IF(OR(LARGE(H31:AA31,1)>8760,SMALL(H31:AA31,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H29*H30","v":0},{"$f":"I29*I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H32:AA32)=0,\"\",IF(OR(LARGE(H32:AA32,1)>3,SMALL(H32:AA32,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H33:AA33)=0,\"\",IF(OR(LARGE(H33:AA33,1)>22,SMALL(H33:AA33,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H34:AA34)=0,\"\",IF(OR(LARGE(H34:AA34,1)>12,SMALL(H34:AA34,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H35:AA35)","v":0},{"$f":"H28*((H32*H33*H34)/792)","v":0},{"$f":"I28*((I32*I33*I34)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H36:AA36)=0,\"\",IF(OR(LARGE(H36:AA36,1)>1,SMALL(H36:AA36,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H28=0,0,H35/H28)","v":0},{"$f":"IF(I28=0,0,I35/I28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H37:AA37)","v":0},{"$f":"(H28*H31)/1000","v":0},{"$f":"(I28*I31)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H38:AA38)","v":0},{"$f":"H28*H36","v":0},{"$f":"I28*I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OUTROS - RESULTADOS ESPERADOS - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H42:AA42)","v":0},{"$f":"H19-H38","v":0},{"$f":"I19-I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$40","v":660.24},"%","RDPi%",{"$f":"IF(G19=0,0,G42/G19)","v":0},{"$f":"IF(H19=0,0,H42/H19)","v":0},{"$f":"IF(I19=0,0,I42/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H44:AA44)","v":0},{"$f":"H18-H37","v":0},{"$f":"I18-I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$40","v":479.76},"%","EEi%",{"$f":"IF(G18=0,0,G44/G18)","v":0},{"$f":"IF(H18=0,0,H44/H18)","v":0},{"$f":"IF(I18=0,0,I44/I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado outros - Ex ante",null,"R$","BOUTROS",{"$f":"SUM(H46:AA46)","v":0},{"$f":"H42*$D$43+H44*$D$45","v":0},{"$f":"I42*$D$43+I44*$D$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBOUTROS_PEE",null,{"$f":"RCB!$G$13","v":0},null,"RCBOUTROS_TOTAL",null,{"$f":"RCB!$J$13","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[]
[null,"OUTROS - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,31,"Tipo de equipamento / tecnologia"]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H54:AA54)","v":0}]
[null,33,"Potência média utilizada por equipamento",null,"W","puai",{"$f":"SUM(H55:AA55)","v":0}]
[null,null,"Potência média instalada",null,"kW","Puai",{"$f":"SUM(H56:AA56)","v":0},{"$f":"(H54*H55)/1000","v":0},{"$f":"(I54*I55)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"Variável dependente para cálculo da energia",null,null,"edai"]
[null,null,"Variável independente para cálculo da energia",null,null,"eiai"]
[null,null,"Energia média consumida",null,"kWh","Euai",{"$f":"SUM(H59:AA59)","v":0},{"$f":"H54*H57*H58","v":0},{"$f":"I54*I57*I58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H60:AA60)=0,\"\",IF(OR(LARGE(H60:AA60,1)>24,SMALL(H60:AA60,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H61:AA61)=0,\"\",IF(OR(LARGE(H61:AA61,1)>365,SMALL(H61:AA61,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H62:AA62)=0,\"\",IF(OR(LARGE(H62:AA62,1)>8760,SMALL(H62:AA62,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H60*H61","v":0},{"$f":"I60*I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H63:AA63)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H64:AA64)=0,\"\",IF(OR(LARGE(H64:AA64,1)>1,SMALL(H64:AA64,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H56=0,0,H63/H56)","v":0},{"$f":"IF(I56=0,0,I63/I56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H65:AA65)","v":0},{"$f":"(H59*H62)/1000","v":0},{"$f":"(I59*I62)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G18=0,G65=0),0,(G65-G18)/G18)","v":0},{"$f":"IF(OR(H18=0,H65=0),0,(H65-H18)/H18)","v":0},{"$f":"IF(OR(I18=0,I65=0),0,(I65-I18)/I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H67:AA67)","v":0},{"$f":"H56*H64","v":0},{"$f":"I56*I64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G19=0,G67=0),0,(G67-G19)/G19)","v":0},{"$f":"IF(OR(H19=0,H67=0),0,(H67-H19)/H19)","v":0},{"$f":"IF(OR(I19=0,I67=0),0,(I67-I19)/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OUTROS - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,41,"Tipo de equipamento / tecnologia"]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H73:AA73)","v":0}]
[null,43,"Potência média utilizada por equipamento",null,"W","pupi",{"$f":"SUM(H74:AA74)","v":0}]
[null,null,"Potência média instalada",null,"kW","Pupi",{"$f":"SUM(H75:AA75)","v":0},{"$f":"(H73*H74)/1000","v":0},{"$f":"(I73*I74)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"Variável dependente para cálculo da energia",null,null,"edpi"]
[null,null,"Variável independente para cálculo da energia",null,null,"eipi"]
[null,null,"Energia média consumida",null,"kWh","Eupi",{"$f":"SUM(H78:AA78)","v":0},{"$f":"H73*H76*H77","v":0},{"$f":"I73*I76*I77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H79:AA79)=0,\"\",IF(OR(LARGE(H79:AA79,1)>24,SMALL(H79:AA79,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H80:AA80)=0,\"\",IF(OR(LARGE(H80:AA80,1)>365,SMALL(H80:AA80,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H81:AA81)=0,\"\",IF(OR(LARGE(H81:AA81,1)>8760,SMALL(H81:AA81,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H79*H80","v":0},{"$f":"I79*I80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H82:AA82)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H83:AA83)=0,\"\",IF(OR(LARGE(H83:AA83,1)>1,SMALL(H83:AA83,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H75=0,0,H82/H75)","v":0},{"$f":"IF(I75=0,0,I82/I75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H84:AA84)","v":0},{"$f":"(H78*H81)/1000","v":0},{"$f":"(I78*I81)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G37=0,G84=0),0,(G84-G37)/G37)","v":0},{"$f":"IF(OR(H42=0,H84=0),0,(H84-H42)/H42)","v":0},{"$f":"IF(OR(I42=0,I84=0),0,(I84-I42)/I42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H86:AA86)","v":0},{"$f":"H75*H83","v":0},{"$f":"I75*I83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G38=0,G86=0),0,(G86-G38)/G38)","v":0},{"$f":"IF(OR(H43=0,H86=0),0,(H86-H43)/H43)","v":0},{"$f":"IF(OR(I43=0,I86=0),0,(I86-I43)/I43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OUTROS - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL","outros 1","outros 2","outros 3","outros 4","outros 5","outros 6","outros 7","outros 8","outros 9","outros 10","outros 11","outros 12","outros 13","outros 14","outros 15","outros 16","outros 17","outros 18","outros 19","outros 20"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H91:AA91)","v":0},{"$f":"H67-H86","v":0},{"$f":"I67-I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$63","v":660.24},"%","RDPi%",{"$f":"IF(G67=0,0,G91/G67)","v":0},{"$f":"IF(H67=0,0,H91/H67)","v":0},{"$f":"IF(I67=0,0,I91/I67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H93:AA93)","v":0},{"$f":"H65-H84","v":0},{"$f":"I65-I84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$63","v":479.76},"%","EEi%",{"$f":"IF(G65=0,0,G93/G65)","v":0},{"$f":"IF(H65=0,0,H93/H65)","v":0},{"$f":"IF(I65=0,0,I93/I65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado outros - Ex post",null,"R$","BOUTROS",{"$f":"SUM(H95:AA95)","v":0},{"$f":"H91*$D$92+H93*$D$94","v":0},{"$f":"I91*$D$92+I93*$D$94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBOUTROS_PEE",null,{"$f":"RCB!$G$33","v":0},null,"RCBOUTROS_TOTAL",null,{"$f":"RCB!$J$33","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]

{"sheet":"FICusto","index":23,"n_rows":284,"n_cols":25,"rows_kept":284,"cut":false,"hidden":false,"merged":[[278,2,278,7],[279,2,279,7],[280,2,280,7],[281,2,281,9],[282,2,282,9],[283,2,283,9],[272,2,272,7],[273,2,273,7],[274,2,274,9],[275,2,275,9],[276,2,276,9],[277,1,277,7],[269,2,269,9],[270,1,270,7],[271,2,271,7],[265,2,265,9],[266,1,266,13],[267,1,267,9],[267,10,267,13],[268,2,268,9],[263,10,263,13],[264,2,264,9],[246,16,246,20],[247,2,247,9],[247,15,247,21],[248,1,248,9],[248,10,248,13],[260,2,260,6],[261,2,261,9],[262,2,262,9],[263,1,263,9],[255,2,255,6],[256,2,256,6],[257,2,257,6],[258,2,258,6],[259,2,259,6],[253,2,253,6],[254,2,254,6],[204,2,204,6],[205,2,205,6],[206,2,206,6],[191,2,191,6],[191,16,191,20],[192,2,192,6],[192,16,192,20],[193,2,193,6],[193,16,193,20],[194,2,194,6],[194,16,194,20],[195,2,195,6],[195,16,195,20],[196,2,196,6],[200,2,200,6],[201,2,201,6],[202,2,202,6],[203,2,203,6],[188,2,188,6],[188,16,188,20],[189,2,189,6],[189,16,189,20],[190,2,190,6],[190,16,190,20],[185,2,185,6],[185,16,185,20],[186,2,186,6],[186,16,186,20],[187,2,187,6],[187,16,187,20],[182,2,182,6],[182,16,182,20],[183,2,183,6],[183,16,183,20],[184,2,184,6],[184,16,184,20],[179,2,179,6],[179,16,179,20],[180,2,180,6],[180,16,180,20],[181,2,181,6],[181,16,181,20],[176,2,176,6],[176,16,176,20],[177,2,177,6],[177,16,177,20],[178,2,178,6],[178,16,178,20],[173,2,173,6],[173,16,173,20],[174,2,174,6],[174,16,174,20],[175,2,175,6],[175,16,175,20],[170,2,170,6],[170,16,170,20],[171,2,171,6],[171,16,171,20],[172,2,172,6],[172,16,172,20],[167,2,167,6],[167,16,167,20],[168,2,168,6],[168,16,168,20],[169,2,169,6],[169,16,169,20],[164,2,164,6],[164,16,164,20],[165,2,165,6],[165,16,165,20],[166,2,166,6],[166,16,166,20],[161,2,161,6],[161,16,161,20],[162,2,162,6],[162,16,162,20],[163,2,163,6],[163,16,163,20],[158,2,158,6],[158,16,158,20],[159,2,159,6],[159,16,159,20],[160,2,160,6],[160,16,160,20],[155,2,155,6],[155,16,155,20],[156,2,156,6],[156,16,156,20],[157,2,157,6],[157,16,157,20],[152,16,152,20],[153,2,153,6],[153,16,153,20],[154,2,154,6],[154,16,154,20],[149,2,149,6],[149,16,149,20],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[146,15,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[135,1,135,7],[127,2,127,9],[128,1,128,7],[129,2,129,7],[143,1,143,13],[143,15,143,24],[144,1,144,13],[144,15,144,24],[145,1,145,9],[145,10,145,13],[145,15,145,23],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,9],[140,2,140,9],[141,2,141,9],[104,16,104,20],[105,2,105,9],[105,15,105,21],[106,1,106,9],[106,10,106,13],[52,2,52,6],[52,16,52,20],[53,2,53,6],[53,16,53,20],[54,2,54,6],[56,2,56,6],[57,2,57,6],[58,2,58,6],[59,2,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,6],[66,2,66,6],[72,2,72,6],[73,2,73,6],[74,2,74,6],[49,2,49,6],[49,16,49,20],[50,2,50,6],[50,16,50,20],[51,2,51,6],[51,16,51,20],[46,2,46,6],[46,16,46,20],[47,2,47,6],[47,16,47,20],[48,2,48,6],[48,16,48,20],[43,2,43,6],[43,16,43,20],[44,2,44,6],[44,16,44,20],[45,2,45,6],[45,16,45,20],[40,2,40,6],[40,16,40,20],[41,2,41,6],[41,16,41,20],[42,2,42,6],[42,16,42,20],[37,2,37,6],[37,16,37,20],[38,2,38,6],[38,16,38,20],[39,2,39,6],[39,16,39,20],[34,2,34,6],[34,16,34,20],[35,2,35,6],[35,16,35,20],[36,2,36,6],[36,16,36,20],[31,2,31,6],[31,16,31,20],[32,2,32,6],[32,16,32,20],[33,2,33,6],[33,16,33,20],[28,2,28,6],[28,16,28,20],[29,2,29,6],[29,16,29,20],[30,2,30,6],[30,16,30,20],[25,2,25,6],[25,16,25,20],[26,2,26,6],[26,16,26,20],[27,2,27,6],[27,16,27,20],[22,2,22,6],[22,16,22,20],[23,2,23,6],[23,16,23,20],[24,2,24,6],[24,16,24,20],[20,2,20,6],[20,16,20,20],[21,2,21,6],[21,16,21,20],[16,2,16,6],[16,16,16,20],[17,2,17,6],[17,16,17,20],[18,2,18,6],[18,16,18,20],[15,2,15,6],[15,16,15,20],[10,2,10,6],[10,16,10,20],[11,2,11,6],[11,16,11,20],[12,2,12,6],[12,16,12,20],[19,2,19,6],[19,16,19,20],[1,1,1,13],[1,15,1,24],[2,1,2,13],[2,15,2,24],[3,1,3,9],[3,10,3,13],[3,15,3,23],[55,2,55,6],[7,2,7,6],[7,16,7,20],[8,2,8,6],[8,16,8,20],[9,2,9,6],[9,16,9,20],[4,1,4,6],[4,15,4,20],[5,2,5,6],[5,16,5,20],[6,2,6,6],[6,16,6,20],[13,2,13,6],[13,16,13,20],[14,2,14,6],[14,16,14,20],[75,2,75,6],[76,2,76,6],[67,2,67,6],[68,2,68,6],[69,2,69,6],[70,2,70,6],[71,2,71,6],[82,2,82,6],[83,2,83,6],[84,2,84,6],[85,2,85,6],[86,2,86,6],[77,2,77,6],[78,2,78,6],[79,2,79,6],[80,2,80,6],[81,2,81,6],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[87,2,87,6],[88,2,88,6],[89,2,89,6],[90,2,90,6],[91,2,91,6],[97,2,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[104,2,104,6],[118,2,118,6],[119,2,119,9],[120,2,120,9],[107,2,107,9],[108,1,108,6],[109,2,109,6],[110,2,110,6],[111,2,111,6],[112,2,112,6],[113,2,113,6],[114,2,114,6],[115,2,115,6],[116,2,116,6],[117,2,117,6],[207,2,207,6],[208,2,208,6],[209,2,209,6],[210,2,210,6],[102,2,102,6],[103,2,103,6],[197,2,197,6],[198,2,198,6],[199,2,199,6],[121,1,121,9],[124,1,124,13],[125,1,125,9],[125,10,125,13],[126,2,126,9],[130,2,130,7],[131,2,131,7],[132,2,132,9],[133,2,133,9],[134,2,134,9],[121,10,121,13],[122,2,122,9],[123,2,123,9],[146,1,146,6],[152,2,152,6],[216,2,216,6],[217,2,217,6],[218,2,218,6],[219,2,219,6],[220,2,220,6],[211,2,211,6],[212,2,212,6],[213,2,213,6],[214,2,214,6],[215,2,215,6],[226,2,226,6],[227,2,227,6],[228,2,228,6],[229,2,229,6],[230,2,230,6],[221,2,221,6],[222,2,222,6],[223,2,223,6],[224,2,224,6],[225,2,225,6],[236,2,236,6],[237,2,237,6],[238,2,238,6],[239,2,239,6],[240,2,240,6],[231,2,231,6],[232,2,232,6],[233,2,233,6],[234,2,234,6],[235,2,235,6],[241,2,241,6],[242,2,242,6],[243,2,243,6],[244,2,244,6],[245,2,245,6],[249,2,249,9],[250,1,250,6],[251,2,251,6],[252,2,252,6],[246,2,246,6]]}
[]
[null,"FONTES INCENTIVADAS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B2","v":"FONTES INCENTIVADAS - EX ANTE"}]
[null,"CUSTOS DIRETOS - EX ANTE",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX ANTE"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B5","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N6-L6-M6","v":0},null,null,{"$f":"I6*J6","v":0},null,{"$f":"B6","v":1},{"$f":"IF(OR(C6=0,C6=\"\"),\"\",C6)","v":""},null,null,null,null,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V6))/(((1+Projeto!$AD$9)^V6)-1))","v":0},{"$f":"IF(AND(K6>0,CustoContabil!$F$6>0),K6*(CustoContabil!$F$20/CustoContabil!$F$6)*W6,0)","v":0},{"$f":"IF(AND(N6>0,CustoContabil!$D$6>0),N6*(CustoContabil!$D$20/CustoContabil!$D$6)*W6,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N7-L7-M7","v":0},null,null,{"$f":"I7*J7","v":0},null,{"$f":"B7","v":2},{"$f":"IF(OR(C7=0,C7=\"\"),\"\",C7)","v":""},null,null,null,null,{"$f":"IF(N7=0,\"\",H7)","v":""},{"$f":"IF(OR(V7=\"\",V7=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V7))/(((1+Projeto!$AD$9)^V7)-1))","v":0},{"$f":"IF(AND(K7>0,CustoContabil!$F$6>0),K7*(CustoContabil!$F$20/CustoContabil!$F$6)*W7,0)","v":0},{"$f":"IF(AND(N7>0,CustoContabil!$D$6>0),N7*(CustoContabil!$D$20/CustoContabil!$D$6)*W7,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V8=\"\",V8=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V8))/(((1+Projeto!$AD$9)^V8)-1))","v":0},{"$f":"IF(AND(K8>0,CustoContabil!$F$6>0),K8*(CustoContabil!$F$20/CustoContabil!$F$6)*W8,0)","v":0},{"$f":"IF(AND(N8>0,CustoContabil!$D$6>0),N8*(CustoContabil!$D$20/CustoContabil!$D$6)*W8,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V9=\"\",V9=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V9))/(((1+Projeto!$AD$9)^V9)-1))","v":0},{"$f":"IF(AND(K9>0,CustoContabil!$F$6>0),K9*(CustoContabil!$F$20/CustoContabil!$F$6)*W9,0)","v":0},{"$f":"IF(AND(N9>0,CustoContabil!$D$6>0),N9*(CustoContabil!$D$20/CustoContabil!$D$6)*W9,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V10=\"\",V10=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V10))/(((1+Projeto!$AD$9)^V10)-1))","v":0},{"$f":"IF(AND(K10>0,CustoContabil!$F$6>0),K10*(CustoContabil!$F$20/CustoContabil!$F$6)*W10,0)","v":0},{"$f":"IF(AND(N10>0,CustoContabil!$D$6>0),N10*(CustoContabil!$D$20/CustoContabil!$D$6)*W10,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V11=\"\",V11=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V11))/(((1+Projeto!$AD$9)^V11)-1))","v":0},{"$f":"IF(AND(K11>0,CustoContabil!$F$6>0),K11*(CustoContabil!$F$20/CustoContabil!$F$6)*W11,0)","v":0},{"$f":"IF(AND(N11>0,CustoContabil!$D$6>0),N11*(CustoContabil!$D$20/CustoContabil!$D$6)*W11,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V12=\"\",V12=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V12))/(((1+Projeto!$AD$9)^V12)-1))","v":0},{"$f":"IF(AND(K12>0,CustoContabil!$F$6>0),K12*(CustoContabil!$F$20/CustoContabil!$F$6)*W12,0)","v":0},{"$f":"IF(AND(N12>0,CustoContabil!$D$6>0),N12*(CustoContabil!$D$20/CustoContabil!$D$6)*W12,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V13=\"\",V13=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V13))/(((1+Projeto!$AD$9)^V13)-1))","v":0},{"$f":"IF(AND(K13>0,CustoContabil!$F$6>0),K13*(CustoContabil!$F$20/CustoContabil!$F$6)*W13,0)","v":0},{"$f":"IF(AND(N13>0,CustoContabil!$D$6>0),N13*(CustoContabil!$D$20/CustoContabil!$D$6)*W13,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V14=\"\",V14=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V14))/(((1+Projeto!$AD$9)^V14)-1))","v":0},{"$f":"IF(AND(K14>0,CustoContabil!$F$6>0),K14*(CustoContabil!$F$20/CustoContabil!$F$6)*W14,0)","v":0},{"$f":"IF(AND(N14>0,CustoContabil!$D$6>0),N14*(CustoContabil!$D$20/CustoContabil!$D$6)*W14,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V15=\"\",V15=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V15))/(((1+Projeto!$AD$9)^V15)-1))","v":0},{"$f":"IF(AND(K15>0,CustoContabil!$F$6>0),K15*(CustoContabil!$F$20/CustoContabil!$F$6)*W15,0)","v":0},{"$f":"IF(AND(N15>0,CustoContabil!$D$6>0),N15*(CustoContabil!$D$20/CustoContabil!$D$6)*W15,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V16=\"\",V16=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V16))/(((1+Projeto!$AD$9)^V16)-1))","v":0},{"$f":"IF(AND(K16>0,CustoContabil!$F$6>0),K16*(CustoContabil!$F$20/CustoContabil!$F$6)*W16,0)","v":0},{"$f":"IF(AND(N16>0,CustoContabil!$D$6>0),N16*(CustoContabil!$D$20/CustoContabil!$D$6)*W16,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V17=\"\",V17=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V17))/(((1+Projeto!$AD$9)^V17)-1))","v":0},{"$f":"IF(AND(K17>0,CustoContabil!$F$6>0),K17*(CustoContabil!$F$20/CustoContabil!$F$6)*W17,0)","v":0},{"$f":"IF(AND(N17>0,CustoContabil!$D$6>0),N17*(CustoContabil!$D$20/CustoContabil!$D$6)*W17,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V18=\"\",V18=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V18))/(((1+Projeto!$AD$9)^V18)-1))","v":0},{"$f":"IF(AND(K18>0,CustoContabil!$F$6>0),K18*(CustoContabil!$F$20/CustoContabil!$F$6)*W18,0)","v":0},{"$f":"IF(AND(N18>0,CustoContabil!$D$6>0),N18*(CustoContabil!$D$20/CustoContabil!$D$6)*W18,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V19=\"\",V19=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V19))/(((1+Projeto!$AD$9)^V19)-1))","v":0},{"$f":"IF(AND(K19>0,CustoContabil!$F$6>0),K19*(CustoContabil!$F$20/CustoContabil!$F$6)*W19,0)","v":0},{"$f":"IF(AND(N19>0,CustoContabil!$D$6>0),N19*(CustoContabil!$D$20/CustoContabil!$D$6)*W19,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V20=\"\",V20=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V20))/(((1+Projeto!$AD$9)^V20)-1))","v":0},{"$f":"IF(AND(K20>0,CustoContabil!$F$6>0),K20*(CustoContabil!$F$20/CustoContabil!$F$6)*W20,0)","v":0},{"$f":"IF(AND(N20>0,CustoContabil!$D$6>0),N20*(CustoContabil!$D$20/CustoContabil!$D$6)*W20,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V21=\"\",V21=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V21))/(((1+Projeto!$AD$9)^V21)-1))","v":0},{"$f":"IF(AND(K21>0,CustoContabil!$F$6>0),K21*(CustoContabil!$F$20/CustoContabil!$F$6)*W21,0)","v":0},{"$f":"IF(AND(N21>0,CustoContabil!$D$6>0),N21*(CustoContabil!$D$20/CustoContabil!$D$6)*W21,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V22=\"\",V22=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V22))/(((1+Projeto!$AD$9)^V22)-1))","v":0},{"$f":"IF(AND(K22>0,CustoContabil!$F$6>0),K22*(CustoContabil!$F$20/CustoContabil!$F$6)*W22,0)","v":0},{"$f":"IF(AND(N22>0,CustoContabil!$D$6>0),N22*(CustoContabil!$D$20/CustoContabil!$D$6)*W22,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V23=\"\",V23=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V23))/(((1+Projeto!$AD$9)^V23)-1))","v":0},{"$f":"IF(AND(K23>0,CustoContabil!$F$6>0),K23*(CustoContabil!$F$20/CustoContabil!$F$6)*W23,0)","v":0},{"$f":"IF(AND(N23>0,CustoContabil!$D$6>0),N23*(CustoContabil!$D$20/CustoContabil!$D$6)*W23,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V24=\"\",V24=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V24))/(((1+Projeto!$AD$9)^V24)-1))","v":0},{"$f":"IF(AND(K24>0,CustoContabil!$F$6>0),K24*(CustoContabil!$F$20/CustoContabil!$F$6)*W24,0)","v":0},{"$f":"IF(AND(N24>0,CustoContabil!$D$6>0),N24*(CustoContabil!$D$20/CustoContabil!$D$6)*W24,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V25=\"\",V25=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V25))/(((1+Projeto!$AD$9)^V25)-1))","v":0},{"$f":"IF(AND(K25>0,CustoContabil!$F$6>0),K25*(CustoContabil!$F$20/CustoContabil!$F$6)*W25,0)","v":0},{"$f":"IF(AND(N25>0,CustoContabil!$D$6>0),N25*(CustoContabil!$D$20/CustoContabil!$D$6)*W25,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V26))/(((1+Projeto!$AD$9)^V26)-1))","v":0},{"$f":"IF(AND(K26>0,CustoContabil!$F$6>0),K26*(CustoContabil!$F$20/CustoContabil!$F$6)*W26,0)","v":0},{"$f":"IF(AND(N26>0,CustoContabil!$D$6>0),N26*(CustoContabil!$D$20/CustoContabil!$D$6)*W26,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V27=\"\",V27=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V27))/(((1+Projeto!$AD$9)^V27)-1))","v":0},{"$f":"IF(AND(K27>0,CustoContabil!$F$6>0),K27*(CustoContabil!$F$20/CustoContabil!$F$6)*W27,0)","v":0},{"$f":"IF(AND(N27>0,CustoContabil!$D$6>0),N27*(CustoContabil!$D$20/CustoContabil!$D$6)*W27,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V28=\"\",V28=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V28))/(((1+Projeto!$AD$9)^V28)-1))","v":0},{"$f":"IF(AND(K28>0,CustoContabil!$F$6>0),K28*(CustoContabil!$F$20/CustoContabil!$F$6)*W28,0)","v":0},{"$f":"IF(AND(N28>0,CustoContabil!$D$6>0),N28*(CustoContabil!$D$20/CustoContabil!$D$6)*W28,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V29=\"\",V29=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V29))/(((1+Projeto!$AD$9)^V29)-1))","v":0},{"$f":"IF(AND(K29>0,CustoContabil!$F$6>0),K29*(CustoContabil!$F$20/CustoContabil!$F$6)*W29,0)","v":0},{"$f":"IF(AND(N29>0,CustoContabil!$D$6>0),N29*(CustoContabil!$D$20/CustoContabil!$D$6)*W29,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V30=\"\",V30=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V30))/(((1+Projeto!$AD$9)^V30)-1))","v":0},{"$f":"IF(AND(K30>0,CustoContabil!$F$6>0),K30*(CustoContabil!$F$20/CustoContabil!$F$6)*W30,0)","v":0},{"$f":"IF(AND(N30>0,CustoContabil!$D$6>0),N30*(CustoContabil!$D$20/CustoContabil!$D$6)*W30,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V31=\"\",V31=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V31))/(((1+Projeto!$AD$9)^V31)-1))","v":0},{"$f":"IF(AND(K31>0,CustoContabil!$F$6>0),K31*(CustoContabil!$F$20/CustoContabil!$F$6)*W31,0)","v":0},{"$f":"IF(AND(N31>0,CustoContabil!$D$6>0),N31*(CustoContabil!$D$20/CustoContabil!$D$6)*W31,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V32=\"\",V32=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V32))/(((1+Projeto!$AD$9)^V32)-1))","v":0},{"$f":"IF(AND(K32>0,CustoContabil!$F$6>0),K32*(CustoContabil!$F$20/CustoContabil!$F$6)*W32,0)","v":0},{"$f":"IF(AND(N32>0,CustoContabil!$D$6>0),N32*(CustoContabil!$D$20/CustoContabil!$D$6)*W32,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V33=\"\",V33=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V33))/(((1+Projeto!$AD$9)^V33)-1))","v":0},{"$f":"IF(AND(K33>0,CustoContabil!$F$6>0),K33*(CustoContabil!$F$20/CustoContabil!$F$6)*W33,0)","v":0},{"$f":"IF(AND(N33>0,CustoContabil!$D$6>0),N33*(CustoContabil!$D$20/CustoContabil!$D$6)*W33,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V34=\"\",V34=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V34))/(((1+Projeto!$AD$9)^V34)-1))","v":0},{"$f":"IF(AND(K34>0,CustoContabil!$F$6>0),K34*(CustoContabil!$F$20/CustoContabil!$F$6)*W34,0)","v":0},{"$f":"IF(AND(N34>0,CustoContabil!$D$6>0),N34*(CustoContabil!$D$20/CustoContabil!$D$6)*W34,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V35=\"\",V35=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V35))/(((1+Projeto!$AD$9)^V35)-1))","v":0},{"$f":"IF(AND(K35>0,CustoContabil!$F$6>0),K35*(CustoContabil!$F$20/CustoContabil!$F$6)*W35,0)","v":0},{"$f":"IF(AND(N35>0,CustoContabil!$D$6>0),N35*(CustoContabil!$D$20/CustoContabil!$D$6)*W35,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V36=\"\",V36=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V36))/(((1+Projeto!$AD$9)^V36)-1))","v":0},{"$f":"IF(AND(K36>0,CustoContabil!$F$6>0),K36*(CustoContabil!$F$20/CustoContabil!$F$6)*W36,0)","v":0},{"$f":"IF(AND(N36>0,CustoContabil!$D$6>0),N36*(CustoContabil!$D$20/CustoContabil!$D$6)*W36,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V37=\"\",V37=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V37))/(((1+Projeto!$AD$9)^V37)-1))","v":0},{"$f":"IF(AND(K37>0,CustoContabil!$F$6>0),K37*(CustoContabil!$F$20/CustoContabil!$F$6)*W37,0)","v":0},{"$f":"IF(AND(N37>0,CustoContabil!$D$6>0),N37*(CustoContabil!$D$20/CustoContabil!$D$6)*W37,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V38=\"\",V38=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V38))/(((1+Projeto!$AD$9)^V38)-1))","v":0},{"$f":"IF(AND(K38>0,CustoContabil!$F$6>0),K38*(CustoContabil!$F$20/CustoContabil!$F$6)*W38,0)","v":0},{"$f":"IF(AND(N38>0,CustoContabil!$D$6>0),N38*(CustoContabil!$D$20/CustoContabil!$D$6)*W38,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V39=\"\",V39=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V39))/(((1+Projeto!$AD$9)^V39)-1))","v":0},{"$f":"IF(AND(K39>0,CustoContabil!$F$6>0),K39*(CustoContabil!$F$20/CustoContabil!$F$6)*W39,0)","v":0},{"$f":"IF(AND(N39>0,CustoContabil!$D$6>0),N39*(CustoContabil!$D$20/CustoContabil!$D$6)*W39,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V40=\"\",V40=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V40))/(((1+Projeto!$AD$9)^V40)-1))","v":0},{"$f":"IF(AND(K40>0,CustoContabil!$F$6>0),K40*(CustoContabil!$F$20/CustoContabil!$F$6)*W40,0)","v":0},{"$f":"IF(AND(N40>0,CustoContabil!$D$6>0),N40*(CustoContabil!$D$20/CustoContabil!$D$6)*W40,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V41=\"\",V41=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V41))/(((1+Projeto!$AD$9)^V41)-1))","v":0},{"$f":"IF(AND(K41>0,CustoContabil!$F$6>0),K41*(CustoContabil!$F$20/CustoContabil!$F$6)*W41,0)","v":0},{"$f":"IF(AND(N41>0,CustoContabil!$D$6>0),N41*(CustoContabil!$D$20/CustoContabil!$D$6)*W41,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V42=\"\",V42=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V42))/(((1+Projeto!$AD$9)^V42)-1))","v":0},{"$f":"IF(AND(K42>0,CustoContabil!$F$6>0),K42*(CustoContabil!$F$20/CustoContabil!$F$6)*W42,0)","v":0},{"$f":"IF(AND(N42>0,CustoContabil!$D$6>0),N42*(CustoContabil!$D$20/CustoContabil!$D$6)*W42,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V43=\"\",V43=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V43))/(((1+Projeto!$AD$9)^V43)-1))","v":0},{"$f":"IF(AND(K43>0,CustoContabil!$F$6>0),K43*(CustoContabil!$F$20/CustoContabil!$F$6)*W43,0)","v":0},{"$f":"IF(AND(N43>0,CustoContabil!$D$6>0),N43*(CustoContabil!$D$20/CustoContabil!$D$6)*W43,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V44=\"\",V44=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V44))/(((1+Projeto!$AD$9)^V44)-1))","v":0},{"$f":"IF(AND(K44>0,CustoContabil!$F$6>0),K44*(CustoContabil!$F$20/CustoContabil!$F$6)*W44,0)","v":0},{"$f":"IF(AND(N44>0,CustoContabil!$D$6>0),N44*(CustoContabil!$D$20/CustoContabil!$D$6)*W44,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V45=\"\",V45=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V45))/(((1+Projeto!$AD$9)^V45)-1))","v":0},{"$f":"IF(AND(K45>0,CustoContabil!$F$6>0),K45*(CustoContabil!$F$20/CustoContabil!$F$6)*W45,0)","v":0},{"$f":"IF(AND(N45>0,CustoContabil!$D$6>0),N45*(CustoContabil!$D$20/CustoContabil!$D$6)*W45,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V46=\"\",V46=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V46))/(((1+Projeto!$AD$9)^V46)-1))","v":0},{"$f":"IF(AND(K46>0,CustoContabil!$F$6>0),K46*(CustoContabil!$F$20/CustoContabil!$F$6)*W46,0)","v":0},{"$f":"IF(AND(N46>0,CustoContabil!$D$6>0),N46*(CustoContabil!$D$20/CustoContabil!$D$6)*W46,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V47=\"\",V47=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V47))/(((1+Projeto!$AD$9)^V47)-1))","v":0},{"$f":"IF(AND(K47>0,CustoContabil!$F$6>0),K47*(CustoContabil!$F$20/CustoContabil!$F$6)*W47,0)","v":0},{"$f":"IF(AND(N47>0,CustoContabil!$D$6>0),N47*(CustoContabil!$D$20/CustoContabil!$D$6)*W47,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V48=\"\",V48=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V48))/(((1+Projeto!$AD$9)^V48)-1))","v":0},{"$f":"IF(AND(K48>0,CustoContabil!$F$6>0),K48*(CustoContabil!$F$20/CustoContabil!$F$6)*W48,0)","v":0},{"$f":"IF(AND(N48>0,CustoContabil!$D$6>0),N48*(CustoContabil!$D$20/CustoContabil!$D$6)*W48,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V49=\"\",V49=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V49))/(((1+Projeto!$AD$9)^V49)-1))","v":0},{"$f":"IF(AND(K49>0,CustoContabil!$F$6>0),K49*(CustoContabil!$F$20/CustoContabil!$F$6)*W49,0)","v":0},{"$f":"IF(AND(N49>0,CustoContabil!$D$6>0),N49*(CustoContabil!$D$20/CustoContabil!$D$6)*W49,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V50=\"\",V50=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V50))/(((1+Projeto!$AD$9)^V50)-1))","v":0},{"$f":"IF(AND(K50>0,CustoContabil!$F$6>0),K50*(CustoContabil!$F$20/CustoContabil!$F$6)*W50,0)","v":0},{"$f":"IF(AND(N50>0,CustoContabil!$D$6>0),N50*(CustoContabil!$D$20/CustoContabil!$D$6)*W50,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V51=\"\",V51=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V51))/(((1+Projeto!$AD$9)^V51)-1))","v":0},{"$f":"IF(AND(K51>0,CustoContabil!$F$6>0),K51*(CustoContabil!$F$20/CustoContabil!$F$6)*W51,0)","v":0},{"$f":"IF(AND(N51>0,CustoContabil!$D$6>0),N51*(CustoContabil!$D$20/CustoContabil!$D$6)*W51,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V52=\"\",V52=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V52))/(((1+Projeto!$AD$9)^V52)-1))","v":0},{"$f":"IF(AND(K52>0,CustoContabil!$F$6>0),K52*(CustoContabil!$F$20/CustoContabil!$F$6)*W52,0)","v":0},{"$f":"IF(AND(N52>0,CustoContabil!$D$6>0),N52*(CustoContabil!$D$20/CustoContabil!$D$6)*W52,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V53=\"\",V53=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V53))/(((1+Projeto!$AD$9)^V53)-1))","v":0},{"$f":"IF(AND(K53>0,CustoContabil!$F$6>0),K53*(CustoContabil!$F$20/CustoContabil!$F$6)*W53,0)","v":0},{"$f":"IF(AND(N53>0,CustoContabil!$D$6>0),N53*(CustoContabil!$D$20/CustoContabil!$D$6)*W53,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V54=\"\",V54=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V54))/(((1+Projeto!$AD$9)^V54)-1))","v":0},{"$f":"IF(AND(K54>0,CustoContabil!$F$6>0),K54*(CustoContabil!$F$20/CustoContabil!$F$6)*W54,0)","v":0},{"$f":"IF(AND(N54>0,CustoContabil!$D$6>0),N54*(CustoContabil!$D$20/CustoContabil!$D$6)*W54,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V55=\"\",V55=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V55))/(((1+Projeto!$AD$9)^V55)-1))","v":0},{"$f":"IF(AND(K55>0,CustoContabil!$F$6>0),K55*(CustoContabil!$F$20/CustoContabil!$F$6)*W55,0)","v":0},{"$f":"IF(AND(N55>0,CustoContabil!$D$6>0),N55*(CustoContabil!$D$20/CustoContabil!$D$6)*W55,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0},null,{"$f":"B56","v":51},{"$f":"IF(OR(C56=0,C56=\"\"),\"\",C56)","v":""},null,null,null,null,{"$f":"IF(N56=0,\"\",H56)","v":""},{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V56))/(((1+Projeto!$AD$9)^V56)-1))","v":0},{"$f":"IF(AND(K56>0,CustoContabil!$F$6>0),K56*(CustoContabil!$F$20/CustoContabil!$F$6)*W56,0)","v":0},{"$f":"IF(AND(N56>0,CustoContabil!$D$6>0),N56*(CustoContabil!$D$20/CustoContabil!$D$6)*W56,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V57=\"\",V57=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V57))/(((1+Projeto!$AD$9)^V57)-1))","v":0},{"$f":"IF(AND(K57>0,CustoContabil!$F$6>0),K57*(CustoContabil!$F$20/CustoContabil!$F$6)*W57,0)","v":0},{"$f":"IF(AND(N57>0,CustoContabil!$D$6>0),N57*(CustoContabil!$D$20/CustoContabil!$D$6)*W57,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V58=\"\",V58=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V58))/(((1+Projeto!$AD$9)^V58)-1))","v":0},{"$f":"IF(AND(K58>0,CustoContabil!$F$6>0),K58*(CustoContabil!$F$20/CustoContabil!$F$6)*W58,0)","v":0},{"$f":"IF(AND(N58>0,CustoContabil!$D$6>0),N58*(CustoContabil!$D$20/CustoContabil!$D$6)*W58,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V59=\"\",V59=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V59))/(((1+Projeto!$AD$9)^V59)-1))","v":0},{"$f":"IF(AND(K59>0,CustoContabil!$F$6>0),K59*(CustoContabil!$F$20/CustoContabil!$F$6)*W59,0)","v":0},{"$f":"IF(AND(N59>0,CustoContabil!$D$6>0),N59*(CustoContabil!$D$20/CustoContabil!$D$6)*W59,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V60=\"\",V60=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V60))/(((1+Projeto!$AD$9)^V60)-1))","v":0},{"$f":"IF(AND(K60>0,CustoContabil!$F$6>0),K60*(CustoContabil!$F$20/CustoContabil!$F$6)*W60,0)","v":0},{"$f":"IF(AND(N60>0,CustoContabil!$D$6>0),N60*(CustoContabil!$D$20/CustoContabil!$D$6)*W60,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V61=\"\",V61=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V61))/(((1+Projeto!$AD$9)^V61)-1))","v":0},{"$f":"IF(AND(K61>0,CustoContabil!$F$6>0),K61*(CustoContabil!$F$20/CustoContabil!$F$6)*W61,0)","v":0},{"$f":"IF(AND(N61>0,CustoContabil!$D$6>0),N61*(CustoContabil!$D$20/CustoContabil!$D$6)*W61,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V62=\"\",V62=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V62))/(((1+Projeto!$AD$9)^V62)-1))","v":0},{"$f":"IF(AND(K62>0,CustoContabil!$F$6>0),K62*(CustoContabil!$F$20/CustoContabil!$F$6)*W62,0)","v":0},{"$f":"IF(AND(N62>0,CustoContabil!$D$6>0),N62*(CustoContabil!$D$20/CustoContabil!$D$6)*W62,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V63=\"\",V63=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V63))/(((1+Projeto!$AD$9)^V63)-1))","v":0},{"$f":"IF(AND(K63>0,CustoContabil!$F$6>0),K63*(CustoContabil!$F$20/CustoContabil!$F$6)*W63,0)","v":0},{"$f":"IF(AND(N63>0,CustoContabil!$D$6>0),N63*(CustoContabil!$D$20/CustoContabil!$D$6)*W63,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V64=\"\",V64=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V64))/(((1+Projeto!$AD$9)^V64)-1))","v":0},{"$f":"IF(AND(K64>0,CustoContabil!$F$6>0),K64*(CustoContabil!$F$20/CustoContabil!$F$6)*W64,0)","v":0},{"$f":"IF(AND(N64>0,CustoContabil!$D$6>0),N64*(CustoContabil!$D$20/CustoContabil!$D$6)*W64,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V65=\"\",V65=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V65))/(((1+Projeto!$AD$9)^V65)-1))","v":0},{"$f":"IF(AND(K65>0,CustoContabil!$F$6>0),K65*(CustoContabil!$F$20/CustoContabil!$F$6)*W65,0)","v":0},{"$f":"IF(AND(N65>0,CustoContabil!$D$6>0),N65*(CustoContabil!$D$20/CustoContabil!$D$6)*W65,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V66=\"\",V66=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V66))/(((1+Projeto!$AD$9)^V66)-1))","v":0},{"$f":"IF(AND(K66>0,CustoContabil!$F$6>0),K66*(CustoContabil!$F$20/CustoContabil!$F$6)*W66,0)","v":0},{"$f":"IF(AND(N66>0,CustoContabil!$D$6>0),N66*(CustoContabil!$D$20/CustoContabil!$D$6)*W66,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V67=\"\",V67=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V67))/(((1+Projeto!$AD$9)^V67)-1))","v":0},{"$f":"IF(AND(K67>0,CustoContabil!$F$6>0),K67*(CustoContabil!$F$20/CustoContabil!$F$6)*W67,0)","v":0},{"$f":"IF(AND(N67>0,CustoContabil!$D$6>0),N67*(CustoContabil!$D$20/CustoContabil!$D$6)*W67,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V68=\"\",V68=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V68))/(((1+Projeto!$AD$9)^V68)-1))","v":0},{"$f":"IF(AND(K68>0,CustoContabil!$F$6>0),K68*(CustoContabil!$F$20/CustoContabil!$F$6)*W68,0)","v":0},{"$f":"IF(AND(N68>0,CustoContabil!$D$6>0),N68*(CustoContabil!$D$20/CustoContabil!$D$6)*W68,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V69=\"\",V69=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V69))/(((1+Projeto!$AD$9)^V69)-1))","v":0},{"$f":"IF(AND(K69>0,CustoContabil!$F$6>0),K69*(CustoContabil!$F$20/CustoContabil!$F$6)*W69,0)","v":0},{"$f":"IF(AND(N69>0,CustoContabil!$D$6>0),N69*(CustoContabil!$D$20/CustoContabil!$D$6)*W69,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V70=\"\",V70=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V70))/(((1+Projeto!$AD$9)^V70)-1))","v":0},{"$f":"IF(AND(K70>0,CustoContabil!$F$6>0),K70*(CustoContabil!$F$20/CustoContabil!$F$6)*W70,0)","v":0},{"$f":"IF(AND(N70>0,CustoContabil!$D$6>0),N70*(CustoContabil!$D$20/CustoContabil!$D$6)*W70,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,"",{"$f":"IF(OR(V71=\"\",V71=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V71))/(((1+Projeto!$AD$9)^V71)-1))","v":0},{"$f":"IF(AND(K71>0,CustoContabil!$F$6>0),K71*(CustoContabil!$F$20/CustoContabil!$F$6)*W71,0)","v":0},{"$f":"IF(AND(N71>0,CustoContabil!$D$6>0),N71*(CustoContabil!$D$20/CustoContabil!$D$6)*W71,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V72=\"\",V72=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V72))/(((1+Projeto!$AD$9)^V72)-1))","v":0},{"$f":"IF(AND(K72>0,CustoContabil!$F$6>0),K72*(CustoContabil!$F$20/CustoContabil!$F$6)*W72,0)","v":0},{"$f":"IF(AND(N72>0,CustoContabil!$D$6>0),N72*(CustoContabil!$D$20/CustoContabil!$D$6)*W72,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V73=\"\",V73=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V73))/(((1+Projeto!$AD$9)^V73)-1))","v":0},{"$f":"IF(AND(K73>0,CustoContabil!$F$6>0),K73*(CustoContabil!$F$20/CustoContabil!$F$6)*W73,0)","v":0},{"$f":"IF(AND(N73>0,CustoContabil!$D$6>0),N73*(CustoContabil!$D$20/CustoContabil!$D$6)*W73,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V74))/(((1+Projeto!$AD$9)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$6>0),K74*(CustoContabil!$F$20/CustoContabil!$F$6)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$6>0),N74*(CustoContabil!$D$20/CustoContabil!$D$6)*W74,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V75))/(((1+Projeto!$AD$9)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$6>0),K75*(CustoContabil!$F$20/CustoContabil!$F$6)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$6>0),N75*(CustoContabil!$D$20/CustoContabil!$D$6)*W75,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V76))/(((1+Projeto!$AD$9)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$6>0),K76*(CustoContabil!$F$20/CustoContabil!$F$6)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$6>0),N76*(CustoContabil!$D$20/CustoContabil!$D$6)*W76,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V77))/(((1+Projeto!$AD$9)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$6>0),K77*(CustoContabil!$F$20/CustoContabil!$F$6)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$6>0),N77*(CustoContabil!$D$20/CustoContabil!$D$6)*W77,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V78))/(((1+Projeto!$AD$9)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$6>0),K78*(CustoContabil!$F$20/CustoContabil!$F$6)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$6>0),N78*(CustoContabil!$D$20/CustoContabil!$D$6)*W78,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V79))/(((1+Projeto!$AD$9)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$6>0),K79*(CustoContabil!$F$20/CustoContabil!$F$6)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$6>0),N79*(CustoContabil!$D$20/CustoContabil!$D$6)*W79,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V80))/(((1+Projeto!$AD$9)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$6>0),K80*(CustoContabil!$F$20/CustoContabil!$F$6)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$6>0),N80*(CustoContabil!$D$20/CustoContabil!$D$6)*W80,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V81))/(((1+Projeto!$AD$9)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$6>0),K81*(CustoContabil!$F$20/CustoContabil!$F$6)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$6>0),N81*(CustoContabil!$D$20/CustoContabil!$D$6)*W81,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V82))/(((1+Projeto!$AD$9)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$6>0),K82*(CustoContabil!$F$20/CustoContabil!$F$6)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$6>0),N82*(CustoContabil!$D$20/CustoContabil!$D$6)*W82,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V83))/(((1+Projeto!$AD$9)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$6>0),K83*(CustoContabil!$F$20/CustoContabil!$F$6)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$6>0),N83*(CustoContabil!$D$20/CustoContabil!$D$6)*W83,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V84))/(((1+Projeto!$AD$9)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$6>0),K84*(CustoContabil!$F$20/CustoContabil!$F$6)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$6>0),N84*(CustoContabil!$D$20/CustoContabil!$D$6)*W84,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V85))/(((1+Projeto!$AD$9)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$6>0),K85*(CustoContabil!$F$20/CustoContabil!$F$6)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$6>0),N85*(CustoContabil!$D$20/CustoContabil!$D$6)*W85,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V86))/(((1+Projeto!$AD$9)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$6>0),K86*(CustoContabil!$F$20/CustoContabil!$F$6)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$6>0),N86*(CustoContabil!$D$20/CustoContabil!$D$6)*W86,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V87))/(((1+Projeto!$AD$9)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$6>0),K87*(CustoContabil!$F$20/CustoContabil!$F$6)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$6>0),N87*(CustoContabil!$D$20/CustoContabil!$D$6)*W87,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V88))/(((1+Projeto!$AD$9)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$6>0),K88*(CustoContabil!$F$20/CustoContabil!$F$6)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$6>0),N88*(CustoContabil!$D$20/CustoContabil!$D$6)*W88,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V89))/(((1+Projeto!$AD$9)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$6>0),K89*(CustoContabil!$F$20/CustoContabil!$F$6)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$6>0),N89*(CustoContabil!$D$20/CustoContabil!$D$6)*W89,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,0,null,null,0,null,85,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V90))/(((1+Projeto!$AD$9)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$6>0),K90*(CustoContabil!$F$20/CustoContabil!$F$6)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$6>0),N90*(CustoContabil!$D$20/CustoContabil!$D$6)*W90,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V91))/(((1+Projeto!$AD$9)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$6>0),K91*(CustoContabil!$F$20/CustoContabil!$F$6)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$6>0),N91*(CustoContabil!$D$20/CustoContabil!$D$6)*W91,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V92))/(((1+Projeto!$AD$9)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$6>0),K92*(CustoContabil!$F$20/CustoContabil!$F$6)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$6>0),N92*(CustoContabil!$D$20/CustoContabil!$D$6)*W92,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V93))/(((1+Projeto!$AD$9)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$6>0),K93*(CustoContabil!$F$20/CustoContabil!$F$6)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$6>0),N93*(CustoContabil!$D$20/CustoContabil!$D$6)*W93,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V94))/(((1+Projeto!$AD$9)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$6>0),K94*(CustoContabil!$F$20/CustoContabil!$F$6)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$6>0),N94*(CustoContabil!$D$20/CustoContabil!$D$6)*W94,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V95=\"\",V95=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V95))/(((1+Projeto!$AD$9)^V95)-1))","v":0},{"$f":"IF(AND(K95>0,CustoContabil!$F$6>0),K95*(CustoContabil!$F$20/CustoContabil!$F$6)*W95,0)","v":0},{"$f":"IF(AND(N95>0,CustoContabil!$D$6>0),N95*(CustoContabil!$D$20/CustoContabil!$D$6)*W95,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V96=\"\",V96=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V96))/(((1+Projeto!$AD$9)^V96)-1))","v":0},{"$f":"IF(AND(K96>0,CustoContabil!$F$6>0),K96*(CustoContabil!$F$20/CustoContabil!$F$6)*W96,0)","v":0},{"$f":"IF(AND(N96>0,CustoContabil!$D$6>0),N96*(CustoContabil!$D$20/CustoContabil!$D$6)*W96,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V97=\"\",V97=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V97))/(((1+Projeto!$AD$9)^V97)-1))","v":0},{"$f":"IF(AND(K97>0,CustoContabil!$F$6>0),K97*(CustoContabil!$F$20/CustoContabil!$F$6)*W97,0)","v":0},{"$f":"IF(AND(N97>0,CustoContabil!$D$6>0),N97*(CustoContabil!$D$20/CustoContabil!$D$6)*W97,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V98=\"\",V98=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V98))/(((1+Projeto!$AD$9)^V98)-1))","v":0},{"$f":"IF(AND(K98>0,CustoContabil!$F$6>0),K98*(CustoContabil!$F$20/CustoContabil!$F$6)*W98,0)","v":0},{"$f":"IF(AND(N98>0,CustoContabil!$D$6>0),N98*(CustoContabil!$D$20/CustoContabil!$D$6)*W98,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V99=\"\",V99=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V99))/(((1+Projeto!$AD$9)^V99)-1))","v":0},{"$f":"IF(AND(K99>0,CustoContabil!$F$6>0),K99*(CustoContabil!$F$20/CustoContabil!$F$6)*W99,0)","v":0},{"$f":"IF(AND(N99>0,CustoContabil!$D$6>0),N99*(CustoContabil!$D$20/CustoContabil!$D$6)*W99,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V100=\"\",V100=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V100))/(((1+Projeto!$AD$9)^V100)-1))","v":0},{"$f":"IF(AND(K100>0,CustoContabil!$F$6>0),K100*(CustoContabil!$F$20/CustoContabil!$F$6)*W100,0)","v":0},{"$f":"IF(AND(N100>0,CustoContabil!$D$6>0),N100*(CustoContabil!$D$20/CustoContabil!$D$6)*W100,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V101=\"\",V101=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V101))/(((1+Projeto!$AD$9)^V101)-1))","v":0},{"$f":"IF(AND(K101>0,CustoContabil!$F$6>0),K101*(CustoContabil!$F$20/CustoContabil!$F$6)*W101,0)","v":0},{"$f":"IF(AND(N101>0,CustoContabil!$D$6>0),N101*(CustoContabil!$D$20/CustoContabil!$D$6)*W101,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V102=\"\",V102=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V102))/(((1+Projeto!$AD$9)^V102)-1))","v":0},{"$f":"IF(AND(K102>0,CustoContabil!$F$6>0),K102*(CustoContabil!$F$20/CustoContabil!$F$6)*W102,0)","v":0},{"$f":"IF(AND(N102>0,CustoContabil!$D$6>0),N102*(CustoContabil!$D$20/CustoContabil!$D$6)*W102,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V103=\"\",V103=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V103))/(((1+Projeto!$AD$9)^V103)-1))","v":0},{"$f":"IF(AND(K103>0,CustoContabil!$F$6>0),K103*(CustoContabil!$F$20/CustoContabil!$F$6)*W103,0)","v":0},{"$f":"IF(AND(N103>0,CustoContabil!$D$6>0),N103*(CustoContabil!$D$20/CustoContabil!$D$6)*W103,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V104))/(((1+Projeto!$AD$9)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$6>0),K104*(CustoContabil!$F$20/CustoContabil!$F$6)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$6>0),N104*(CustoContabil!$D$20/CustoContabil!$D$6)*W104,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,100,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V105))/(((1+Projeto!$AD$9)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$6>0),K105*(CustoContabil!$F$20/CustoContabil!$F$6)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$6>0),N105*(CustoContabil!$D$20/CustoContabil!$D$6)*W105,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K6:K105)","v":0},{"$f":"SUM(L6:L105)","v":0},{"$f":"SUM(M6:M105)","v":0},{"$f":"SUM(N6:N105)","v":0},null,"Custo anualizado total fontes incentivadas - Ex ante",null,null,null,null,null,null,"CAT_FI",{"$f":"SUM(X6:X105)","v":0},{"$f":"SUM(Y6:Y105)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K108","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBFI_PEE",null,{"$f":"RCB!$G$14","v":0},null,"RCBFI_TOTAL",null,{"$f":"RCB!$J$14","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N110-L110-M110","v":0},null,null,{"$f":"H110*I110*J110","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N111-L111-M111","v":0},null,null,{"$f":"H111*I111*J111","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"H112*I112*J112","v":0}]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N113-L113-M113","v":0},null,null,{"$f":"H113*I113*J113","v":0}]
[null,5,"Gerenciamento do Projeto",null,null,null,null,null,null,null,{"$f":"N114-L114-M114","v":0},null,null,{"$f":"H114*I114*J114","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K110:K119)","v":0},{"$f":"SUM(L110:L119)","v":0},{"$f":"SUM(M110:M119)","v":0},{"$f":"SUM(N110:N119)","v":0}]
[null,null,"Sub total - Mão de obra fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K108,K120)","v":0},{"$f":"SUM(L108,L120)","v":0},{"$f":"SUM(M108,M120)","v":0},{"$f":"SUM(N108,N120)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K123","v":0}]
[null,null,"Sub total - Custos diretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K106,K121,K123)","v":0},{"$f":"SUM(L106,L121,L123)","v":0},{"$f":"SUM(M106,M121,M123)","v":0},{"$f":"SUM(N106,N121,N123)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K127","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K128","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N130-L130-M130","v":0},null,null,{"$f":"I130*J130","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N132-L132-M132","v":0},null,null,{"$f":"I132*J132","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K130:K132)","v":0},{"$f":"SUM(L130:L132)","v":0},{"$f":"SUM(M130:M132)","v":0},{"$f":"SUM(N130:N132)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K116","v":0},{"$f":"Descarte!L116","v":0},{"$f":"Descarte!M116","v":0},{"$f":"Descarte!N116","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M237","v":0},{"$f":"'M&V'!N237","v":0},{"$f":"'M&V'!O237","v":0},{"$f":"'M&V'!P237","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N137-L137-M137","v":0},null,null,{"$f":"I137*J137","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K137:K139)","v":0},{"$f":"SUM(L137:L139)","v":0},{"$f":"SUM(M137:M139)","v":0},{"$f":"SUM(N137:N139)","v":0}]
[null,null,"Sub total - Custos indiretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K127,K128,K133:K135,K140)","v":0},{"$f":"SUM(L127,L128,L133:L135,L140)","v":0},{"$f":"SUM(M127,M128,M133:M135,M140)","v":0},{"$f":"SUM(N127,N128,N133:N135,N140)","v":0}]
[null,null,"Sub total - Custos fontes incentivadas - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K124,K141)","v":0},{"$f":"SUM(L124,L141)","v":0},{"$f":"SUM(M124,M141)","v":0},{"$f":"SUM(N124,N141)","v":0}]
[]
[null,"FONTES INCENTIVADAS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B144","v":"FONTES INCENTIVADAS - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B147","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N148-L148-M148","v":0},null,null,{"$f":"I148*J148","v":0},null,{"$f":"B148","v":1},{"$f":"IF(OR(C148=0,C148=\"\"),\"\",C148)","v":""},null,null,null,null,{"$f":"IF(N148=0,\"\",IF(H148>15,15,H148))","v":""},{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V148))/(((1+Projeto!$AD$9)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$47>0),K148*(CustoContabil!$F$61/CustoContabil!$F$47)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$47>0),N148*(CustoContabil!$D$61/CustoContabil!$D$47)*W148,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N149-L149-M149","v":0},null,null,{"$f":"I149*J149","v":0},null,{"$f":"B149","v":2},{"$f":"IF(OR(C149=0,C149=\"\"),\"\",C149)","v":""},null,null,null,null,{"$f":"IF(N149=0,\"\",IF(H149>15,15,H149))","v":""},{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V149))/(((1+Projeto!$AD$9)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$47>0),K149*(CustoContabil!$F$61/CustoContabil!$F$47)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$47>0),N149*(CustoContabil!$D$61/CustoContabil!$D$47)*W149,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V150))/(((1+Projeto!$AD$9)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$47>0),K150*(CustoContabil!$F$61/CustoContabil!$F$47)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$47>0),N150*(CustoContabil!$D$61/CustoContabil!$D$47)*W150,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V151))/(((1+Projeto!$AD$9)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$47>0),K151*(CustoContabil!$F$61/CustoContabil!$F$47)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$47>0),N151*(CustoContabil!$D$61/CustoContabil!$D$47)*W151,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V152))/(((1+Projeto!$AD$9)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$47>0),K152*(CustoContabil!$F$61/CustoContabil!$F$47)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$47>0),N152*(CustoContabil!$D$61/CustoContabil!$D$47)*W152,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V153))/(((1+Projeto!$AD$9)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$47>0),K153*(CustoContabil!$F$61/CustoContabil!$F$47)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$47>0),N153*(CustoContabil!$D$61/CustoContabil!$D$47)*W153,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V154))/(((1+Projeto!$AD$9)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$47>0),K154*(CustoContabil!$F$61/CustoContabil!$F$47)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$47>0),N154*(CustoContabil!$D$61/CustoContabil!$D$47)*W154,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V155=\"\",V155=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V155))/(((1+Projeto!$AD$9)^V155)-1))","v":0},{"$f":"IF(AND(K155>0,CustoContabil!$F$47>0),K155*(CustoContabil!$F$61/CustoContabil!$F$47)*W155,0)","v":0},{"$f":"IF(AND(N155>0,CustoContabil!$D$47>0),N155*(CustoContabil!$D$61/CustoContabil!$D$47)*W155,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V156=\"\",V156=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V156))/(((1+Projeto!$AD$9)^V156)-1))","v":0},{"$f":"IF(AND(K156>0,CustoContabil!$F$47>0),K156*(CustoContabil!$F$61/CustoContabil!$F$47)*W156,0)","v":0},{"$f":"IF(AND(N156>0,CustoContabil!$D$47>0),N156*(CustoContabil!$D$61/CustoContabil!$D$47)*W156,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V157=\"\",V157=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V157))/(((1+Projeto!$AD$9)^V157)-1))","v":0},{"$f":"IF(AND(K157>0,CustoContabil!$F$47>0),K157*(CustoContabil!$F$61/CustoContabil!$F$47)*W157,0)","v":0},{"$f":"IF(AND(N157>0,CustoContabil!$D$47>0),N157*(CustoContabil!$D$61/CustoContabil!$D$47)*W157,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V158=\"\",V158=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V158))/(((1+Projeto!$AD$9)^V158)-1))","v":0},{"$f":"IF(AND(K158>0,CustoContabil!$F$47>0),K158*(CustoContabil!$F$61/CustoContabil!$F$47)*W158,0)","v":0},{"$f":"IF(AND(N158>0,CustoContabil!$D$47>0),N158*(CustoContabil!$D$61/CustoContabil!$D$47)*W158,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V159=\"\",V159=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V159))/(((1+Projeto!$AD$9)^V159)-1))","v":0},{"$f":"IF(AND(K159>0,CustoContabil!$F$47>0),K159*(CustoContabil!$F$61/CustoContabil!$F$47)*W159,0)","v":0},{"$f":"IF(AND(N159>0,CustoContabil!$D$47>0),N159*(CustoContabil!$D$61/CustoContabil!$D$47)*W159,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V160=\"\",V160=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V160))/(((1+Projeto!$AD$9)^V160)-1))","v":0},{"$f":"IF(AND(K160>0,CustoContabil!$F$47>0),K160*(CustoContabil!$F$61/CustoContabil!$F$47)*W160,0)","v":0},{"$f":"IF(AND(N160>0,CustoContabil!$D$47>0),N160*(CustoContabil!$D$61/CustoContabil!$D$47)*W160,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V161=\"\",V161=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V161))/(((1+Projeto!$AD$9)^V161)-1))","v":0},{"$f":"IF(AND(K161>0,CustoContabil!$F$47>0),K161*(CustoContabil!$F$61/CustoContabil!$F$47)*W161,0)","v":0},{"$f":"IF(AND(N161>0,CustoContabil!$D$47>0),N161*(CustoContabil!$D$61/CustoContabil!$D$47)*W161,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V162=\"\",V162=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V162))/(((1+Projeto!$AD$9)^V162)-1))","v":0},{"$f":"IF(AND(K162>0,CustoContabil!$F$47>0),K162*(CustoContabil!$F$61/CustoContabil!$F$47)*W162,0)","v":0},{"$f":"IF(AND(N162>0,CustoContabil!$D$47>0),N162*(CustoContabil!$D$61/CustoContabil!$D$47)*W162,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V163=\"\",V163=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V163))/(((1+Projeto!$AD$9)^V163)-1))","v":0},{"$f":"IF(AND(K163>0,CustoContabil!$F$47>0),K163*(CustoContabil!$F$61/CustoContabil!$F$47)*W163,0)","v":0},{"$f":"IF(AND(N163>0,CustoContabil!$D$47>0),N163*(CustoContabil!$D$61/CustoContabil!$D$47)*W163,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V164=\"\",V164=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V164))/(((1+Projeto!$AD$9)^V164)-1))","v":0},{"$f":"IF(AND(K164>0,CustoContabil!$F$47>0),K164*(CustoContabil!$F$61/CustoContabil!$F$47)*W164,0)","v":0},{"$f":"IF(AND(N164>0,CustoContabil!$D$47>0),N164*(CustoContabil!$D$61/CustoContabil!$D$47)*W164,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V165=\"\",V165=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V165))/(((1+Projeto!$AD$9)^V165)-1))","v":0},{"$f":"IF(AND(K165>0,CustoContabil!$F$47>0),K165*(CustoContabil!$F$61/CustoContabil!$F$47)*W165,0)","v":0},{"$f":"IF(AND(N165>0,CustoContabil!$D$47>0),N165*(CustoContabil!$D$61/CustoContabil!$D$47)*W165,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V166=\"\",V166=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V166))/(((1+Projeto!$AD$9)^V166)-1))","v":0},{"$f":"IF(AND(K166>0,CustoContabil!$F$47>0),K166*(CustoContabil!$F$61/CustoContabil!$F$47)*W166,0)","v":0},{"$f":"IF(AND(N166>0,CustoContabil!$D$47>0),N166*(CustoContabil!$D$61/CustoContabil!$D$47)*W166,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V167=\"\",V167=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V167))/(((1+Projeto!$AD$9)^V167)-1))","v":0},{"$f":"IF(AND(K167>0,CustoContabil!$F$47>0),K167*(CustoContabil!$F$61/CustoContabil!$F$47)*W167,0)","v":0},{"$f":"IF(AND(N167>0,CustoContabil!$D$47>0),N167*(CustoContabil!$D$61/CustoContabil!$D$47)*W167,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V168=\"\",V168=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V168))/(((1+Projeto!$AD$9)^V168)-1))","v":0},{"$f":"IF(AND(K168>0,CustoContabil!$F$47>0),K168*(CustoContabil!$F$61/CustoContabil!$F$47)*W168,0)","v":0},{"$f":"IF(AND(N168>0,CustoContabil!$D$47>0),N168*(CustoContabil!$D$61/CustoContabil!$D$47)*W168,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V169=\"\",V169=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V169))/(((1+Projeto!$AD$9)^V169)-1))","v":0},{"$f":"IF(AND(K169>0,CustoContabil!$F$47>0),K169*(CustoContabil!$F$61/CustoContabil!$F$47)*W169,0)","v":0},{"$f":"IF(AND(N169>0,CustoContabil!$D$47>0),N169*(CustoContabil!$D$61/CustoContabil!$D$47)*W169,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V170=\"\",V170=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V170))/(((1+Projeto!$AD$9)^V170)-1))","v":0},{"$f":"IF(AND(K170>0,CustoContabil!$F$47>0),K170*(CustoContabil!$F$61/CustoContabil!$F$47)*W170,0)","v":0},{"$f":"IF(AND(N170>0,CustoContabil!$D$47>0),N170*(CustoContabil!$D$61/CustoContabil!$D$47)*W170,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V171=\"\",V171=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V171))/(((1+Projeto!$AD$9)^V171)-1))","v":0},{"$f":"IF(AND(K171>0,CustoContabil!$F$47>0),K171*(CustoContabil!$F$61/CustoContabil!$F$47)*W171,0)","v":0},{"$f":"IF(AND(N171>0,CustoContabil!$D$47>0),N171*(CustoContabil!$D$61/CustoContabil!$D$47)*W171,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V172=\"\",V172=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V172))/(((1+Projeto!$AD$9)^V172)-1))","v":0},{"$f":"IF(AND(K172>0,CustoContabil!$F$47>0),K172*(CustoContabil!$F$61/CustoContabil!$F$47)*W172,0)","v":0},{"$f":"IF(AND(N172>0,CustoContabil!$D$47>0),N172*(CustoContabil!$D$61/CustoContabil!$D$47)*W172,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V173=\"\",V173=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V173))/(((1+Projeto!$AD$9)^V173)-1))","v":0},{"$f":"IF(AND(K173>0,CustoContabil!$F$47>0),K173*(CustoContabil!$F$61/CustoContabil!$F$47)*W173,0)","v":0},{"$f":"IF(AND(N173>0,CustoContabil!$D$47>0),N173*(CustoContabil!$D$61/CustoContabil!$D$47)*W173,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V174=\"\",V174=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V174))/(((1+Projeto!$AD$9)^V174)-1))","v":0},{"$f":"IF(AND(K174>0,CustoContabil!$F$47>0),K174*(CustoContabil!$F$61/CustoContabil!$F$47)*W174,0)","v":0},{"$f":"IF(AND(N174>0,CustoContabil!$D$47>0),N174*(CustoContabil!$D$61/CustoContabil!$D$47)*W174,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V175=\"\",V175=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V175))/(((1+Projeto!$AD$9)^V175)-1))","v":0},{"$f":"IF(AND(K175>0,CustoContabil!$F$47>0),K175*(CustoContabil!$F$61/CustoContabil!$F$47)*W175,0)","v":0},{"$f":"IF(AND(N175>0,CustoContabil!$D$47>0),N175*(CustoContabil!$D$61/CustoContabil!$D$47)*W175,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V176=\"\",V176=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V176))/(((1+Projeto!$AD$9)^V176)-1))","v":0},{"$f":"IF(AND(K176>0,CustoContabil!$F$47>0),K176*(CustoContabil!$F$61/CustoContabil!$F$47)*W176,0)","v":0},{"$f":"IF(AND(N176>0,CustoContabil!$D$47>0),N176*(CustoContabil!$D$61/CustoContabil!$D$47)*W176,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V177=\"\",V177=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V177))/(((1+Projeto!$AD$9)^V177)-1))","v":0},{"$f":"IF(AND(K177>0,CustoContabil!$F$47>0),K177*(CustoContabil!$F$61/CustoContabil!$F$47)*W177,0)","v":0},{"$f":"IF(AND(N177>0,CustoContabil!$D$47>0),N177*(CustoContabil!$D$61/CustoContabil!$D$47)*W177,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V178=\"\",V178=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V178))/(((1+Projeto!$AD$9)^V178)-1))","v":0},{"$f":"IF(AND(K178>0,CustoContabil!$F$47>0),K178*(CustoContabil!$F$61/CustoContabil!$F$47)*W178,0)","v":0},{"$f":"IF(AND(N178>0,CustoContabil!$D$47>0),N178*(CustoContabil!$D$61/CustoContabil!$D$47)*W178,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V179=\"\",V179=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V179))/(((1+Projeto!$AD$9)^V179)-1))","v":0},{"$f":"IF(AND(K179>0,CustoContabil!$F$47>0),K179*(CustoContabil!$F$61/CustoContabil!$F$47)*W179,0)","v":0},{"$f":"IF(AND(N179>0,CustoContabil!$D$47>0),N179*(CustoContabil!$D$61/CustoContabil!$D$47)*W179,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V180=\"\",V180=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V180))/(((1+Projeto!$AD$9)^V180)-1))","v":0},{"$f":"IF(AND(K180>0,CustoContabil!$F$47>0),K180*(CustoContabil!$F$61/CustoContabil!$F$47)*W180,0)","v":0},{"$f":"IF(AND(N180>0,CustoContabil!$D$47>0),N180*(CustoContabil!$D$61/CustoContabil!$D$47)*W180,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V181=\"\",V181=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V181))/(((1+Projeto!$AD$9)^V181)-1))","v":0},{"$f":"IF(AND(K181>0,CustoContabil!$F$47>0),K181*(CustoContabil!$F$61/CustoContabil!$F$47)*W181,0)","v":0},{"$f":"IF(AND(N181>0,CustoContabil!$D$47>0),N181*(CustoContabil!$D$61/CustoContabil!$D$47)*W181,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V182=\"\",V182=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V182))/(((1+Projeto!$AD$9)^V182)-1))","v":0},{"$f":"IF(AND(K182>0,CustoContabil!$F$47>0),K182*(CustoContabil!$F$61/CustoContabil!$F$47)*W182,0)","v":0},{"$f":"IF(AND(N182>0,CustoContabil!$D$47>0),N182*(CustoContabil!$D$61/CustoContabil!$D$47)*W182,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V183=\"\",V183=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V183))/(((1+Projeto!$AD$9)^V183)-1))","v":0},{"$f":"IF(AND(K183>0,CustoContabil!$F$47>0),K183*(CustoContabil!$F$61/CustoContabil!$F$47)*W183,0)","v":0},{"$f":"IF(AND(N183>0,CustoContabil!$D$47>0),N183*(CustoContabil!$D$61/CustoContabil!$D$47)*W183,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V184=\"\",V184=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V184))/(((1+Projeto!$AD$9)^V184)-1))","v":0},{"$f":"IF(AND(K184>0,CustoContabil!$F$47>0),K184*(CustoContabil!$F$61/CustoContabil!$F$47)*W184,0)","v":0},{"$f":"IF(AND(N184>0,CustoContabil!$D$47>0),N184*(CustoContabil!$D$61/CustoContabil!$D$47)*W184,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V185=\"\",V185=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V185))/(((1+Projeto!$AD$9)^V185)-1))","v":0},{"$f":"IF(AND(K185>0,CustoContabil!$F$47>0),K185*(CustoContabil!$F$61/CustoContabil!$F$47)*W185,0)","v":0},{"$f":"IF(AND(N185>0,CustoContabil!$D$47>0),N185*(CustoContabil!$D$61/CustoContabil!$D$47)*W185,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V186=\"\",V186=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V186))/(((1+Projeto!$AD$9)^V186)-1))","v":0},{"$f":"IF(AND(K186>0,CustoContabil!$F$47>0),K186*(CustoContabil!$F$61/CustoContabil!$F$47)*W186,0)","v":0},{"$f":"IF(AND(N186>0,CustoContabil!$D$47>0),N186*(CustoContabil!$D$61/CustoContabil!$D$47)*W186,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V187=\"\",V187=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V187))/(((1+Projeto!$AD$9)^V187)-1))","v":0},{"$f":"IF(AND(K187>0,CustoContabil!$F$47>0),K187*(CustoContabil!$F$61/CustoContabil!$F$47)*W187,0)","v":0},{"$f":"IF(AND(N187>0,CustoContabil!$D$47>0),N187*(CustoContabil!$D$61/CustoContabil!$D$47)*W187,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V188=\"\",V188=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V188))/(((1+Projeto!$AD$9)^V188)-1))","v":0},{"$f":"IF(AND(K188>0,CustoContabil!$F$47>0),K188*(CustoContabil!$F$61/CustoContabil!$F$47)*W188,0)","v":0},{"$f":"IF(AND(N188>0,CustoContabil!$D$47>0),N188*(CustoContabil!$D$61/CustoContabil!$D$47)*W188,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V189=\"\",V189=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V189))/(((1+Projeto!$AD$9)^V189)-1))","v":0},{"$f":"IF(AND(K189>0,CustoContabil!$F$47>0),K189*(CustoContabil!$F$61/CustoContabil!$F$47)*W189,0)","v":0},{"$f":"IF(AND(N189>0,CustoContabil!$D$47>0),N189*(CustoContabil!$D$61/CustoContabil!$D$47)*W189,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V190=\"\",V190=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V190))/(((1+Projeto!$AD$9)^V190)-1))","v":0},{"$f":"IF(AND(K190>0,CustoContabil!$F$47>0),K190*(CustoContabil!$F$61/CustoContabil!$F$47)*W190,0)","v":0},{"$f":"IF(AND(N190>0,CustoContabil!$D$47>0),N190*(CustoContabil!$D$61/CustoContabil!$D$47)*W190,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V191=\"\",V191=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V191))/(((1+Projeto!$AD$9)^V191)-1))","v":0},{"$f":"IF(AND(K191>0,CustoContabil!$F$47>0),K191*(CustoContabil!$F$61/CustoContabil!$F$47)*W191,0)","v":0},{"$f":"IF(AND(N191>0,CustoContabil!$D$47>0),N191*(CustoContabil!$D$61/CustoContabil!$D$47)*W191,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V192=\"\",V192=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V192))/(((1+Projeto!$AD$9)^V192)-1))","v":0},{"$f":"IF(AND(K192>0,CustoContabil!$F$47>0),K192*(CustoContabil!$F$61/CustoContabil!$F$47)*W192,0)","v":0},{"$f":"IF(AND(N192>0,CustoContabil!$D$47>0),N192*(CustoContabil!$D$61/CustoContabil!$D$47)*W192,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V193=\"\",V193=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V193))/(((1+Projeto!$AD$9)^V193)-1))","v":0},{"$f":"IF(AND(K193>0,CustoContabil!$F$47>0),K193*(CustoContabil!$F$61/CustoContabil!$F$47)*W193,0)","v":0},{"$f":"IF(AND(N193>0,CustoContabil!$D$47>0),N193*(CustoContabil!$D$61/CustoContabil!$D$47)*W193,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V194=\"\",V194=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V194))/(((1+Projeto!$AD$9)^V194)-1))","v":0},{"$f":"IF(AND(K194>0,CustoContabil!$F$47>0),K194*(CustoContabil!$F$61/CustoContabil!$F$47)*W194,0)","v":0},{"$f":"IF(AND(N194>0,CustoContabil!$D$47>0),N194*(CustoContabil!$D$61/CustoContabil!$D$47)*W194,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V195=\"\",V195=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V195))/(((1+Projeto!$AD$9)^V195)-1))","v":0},{"$f":"IF(AND(K195>0,CustoContabil!$F$47>0),K195*(CustoContabil!$F$61/CustoContabil!$F$47)*W195,0)","v":0},{"$f":"IF(AND(N195>0,CustoContabil!$D$47>0),N195*(CustoContabil!$D$61/CustoContabil!$D$47)*W195,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V196=\"\",V196=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V196))/(((1+Projeto!$AD$9)^V196)-1))","v":0},{"$f":"IF(AND(K196>0,CustoContabil!$F$47>0),K196*(CustoContabil!$F$61/CustoContabil!$F$47)*W196,0)","v":0},{"$f":"IF(AND(N196>0,CustoContabil!$D$47>0),N196*(CustoContabil!$D$61/CustoContabil!$D$47)*W196,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V197=\"\",V197=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V197))/(((1+Projeto!$AD$9)^V197)-1))","v":0},{"$f":"IF(AND(K197>0,CustoContabil!$F$47>0),K197*(CustoContabil!$F$61/CustoContabil!$F$47)*W197,0)","v":0},{"$f":"IF(AND(N197>0,CustoContabil!$D$47>0),N197*(CustoContabil!$D$61/CustoContabil!$D$47)*W197,0)","v":0}]
[null,51,null,null,null,null,null,null,null,null,{"$f":"N198-L198-M198","v":0},null,null,{"$f":"I198*J198","v":0},null,{"$f":"B198","v":51},{"$f":"IF(OR(C198=0,C198=\"\"),\"\",C198)","v":""},null,null,null,null,"",{"$f":"IF(OR(V198=\"\",V198=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V198))/(((1+Projeto!$AD$9)^V198)-1))","v":0},{"$f":"IF(AND(K198>0,CustoContabil!$F$47>0),K198*(CustoContabil!$F$61/CustoContabil!$F$47)*W198,0)","v":0},{"$f":"IF(AND(N198>0,CustoContabil!$D$47>0),N198*(CustoContabil!$D$61/CustoContabil!$D$47)*W198,0)","v":0}]
[null,52,null,null,null,null,null,null,null,null,0,null,null,0,null,52,"",null,null,null,null,"",{"$f":"IF(OR(V199=\"\",V199=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V199))/(((1+Projeto!$AD$9)^V199)-1))","v":0},{"$f":"IF(AND(K199>0,CustoContabil!$F$47>0),K199*(CustoContabil!$F$61/CustoContabil!$F$47)*W199,0)","v":0},{"$f":"IF(AND(N199>0,CustoContabil!$D$47>0),N199*(CustoContabil!$D$61/CustoContabil!$D$47)*W199,0)","v":0}]
[null,53,null,null,null,null,null,null,null,null,0,null,null,0,null,53,"",null,null,null,null,"",{"$f":"IF(OR(V200=\"\",V200=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V200))/(((1+Projeto!$AD$9)^V200)-1))","v":0},{"$f":"IF(AND(K200>0,CustoContabil!$F$47>0),K200*(CustoContabil!$F$61/CustoContabil!$F$47)*W200,0)","v":0},{"$f":"IF(AND(N200>0,CustoContabil!$D$47>0),N200*(CustoContabil!$D$61/CustoContabil!$D$47)*W200,0)","v":0}]
[null,54,null,null,null,null,null,null,null,null,0,null,null,0,null,54,"",null,null,null,null,"",{"$f":"IF(OR(V201=\"\",V201=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V201))/(((1+Projeto!$AD$9)^V201)-1))","v":0},{"$f":"IF(AND(K201>0,CustoContabil!$F$47>0),K201*(CustoContabil!$F$61/CustoContabil!$F$47)*W201,0)","v":0},{"$f":"IF(AND(N201>0,CustoContabil!$D$47>0),N201*(CustoContabil!$D$61/CustoContabil!$D$47)*W201,0)","v":0}]
[null,55,null,null,null,null,null,null,null,null,0,null,null,0,null,55,"",null,null,null,null,"",{"$f":"IF(OR(V202=\"\",V202=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V202))/(((1+Projeto!$AD$9)^V202)-1))","v":0},{"$f":"IF(AND(K202>0,CustoContabil!$F$47>0),K202*(CustoContabil!$F$61/CustoContabil!$F$47)*W202,0)","v":0},{"$f":"IF(AND(N202>0,CustoContabil!$D$47>0),N202*(CustoContabil!$D$61/CustoContabil!$D$47)*W202,0)","v":0}]
[null,56,null,null,null,null,null,null,null,null,0,null,null,0,null,56,"",null,null,null,null,"",{"$f":"IF(OR(V203=\"\",V203=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V203))/(((1+Projeto!$AD$9)^V203)-1))","v":0},{"$f":"IF(AND(K203>0,CustoContabil!$F$47>0),K203*(CustoContabil!$F$61/CustoContabil!$F$47)*W203,0)","v":0},{"$f":"IF(AND(N203>0,CustoContabil!$D$47>0),N203*(CustoContabil!$D$61/CustoContabil!$D$47)*W203,0)","v":0}]
[null,57,null,null,null,null,null,null,null,null,0,null,null,0,null,57,"",null,null,null,null,"",{"$f":"IF(OR(V204=\"\",V204=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V204))/(((1+Projeto!$AD$9)^V204)-1))","v":0},{"$f":"IF(AND(K204>0,CustoContabil!$F$47>0),K204*(CustoContabil!$F$61/CustoContabil!$F$47)*W204,0)","v":0},{"$f":"IF(AND(N204>0,CustoContabil!$D$47>0),N204*(CustoContabil!$D$61/CustoContabil!$D$47)*W204,0)","v":0}]
[null,58,null,null,null,null,null,null,null,null,0,null,null,0,null,58,"",null,null,null,null,"",{"$f":"IF(OR(V205=\"\",V205=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V205))/(((1+Projeto!$AD$9)^V205)-1))","v":0},{"$f":"IF(AND(K205>0,CustoContabil!$F$47>0),K205*(CustoContabil!$F$61/CustoContabil!$F$47)*W205,0)","v":0},{"$f":"IF(AND(N205>0,CustoContabil!$D$47>0),N205*(CustoContabil!$D$61/CustoContabil!$D$47)*W205,0)","v":0}]
[null,59,null,null,null,null,null,null,null,null,0,null,null,0,null,59,"",null,null,null,null,"",{"$f":"IF(OR(V206=\"\",V206=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V206))/(((1+Projeto!$AD$9)^V206)-1))","v":0},{"$f":"IF(AND(K206>0,CustoContabil!$F$47>0),K206*(CustoContabil!$F$61/CustoContabil!$F$47)*W206,0)","v":0},{"$f":"IF(AND(N206>0,CustoContabil!$D$47>0),N206*(CustoContabil!$D$61/CustoContabil!$D$47)*W206,0)","v":0}]
[null,60,null,null,null,null,null,null,null,null,0,null,null,0,null,60,"",null,null,null,null,"",{"$f":"IF(OR(V207=\"\",V207=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V207))/(((1+Projeto!$AD$9)^V207)-1))","v":0},{"$f":"IF(AND(K207>0,CustoContabil!$F$47>0),K207*(CustoContabil!$F$61/CustoContabil!$F$47)*W207,0)","v":0},{"$f":"IF(AND(N207>0,CustoContabil!$D$47>0),N207*(CustoContabil!$D$61/CustoContabil!$D$47)*W207,0)","v":0}]
[null,61,null,null,null,null,null,null,null,null,0,null,null,0,null,61,"",null,null,null,null,"",{"$f":"IF(OR(V208=\"\",V208=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V208))/(((1+Projeto!$AD$9)^V208)-1))","v":0},{"$f":"IF(AND(K208>0,CustoContabil!$F$47>0),K208*(CustoContabil!$F$61/CustoContabil!$F$47)*W208,0)","v":0},{"$f":"IF(AND(N208>0,CustoContabil!$D$47>0),N208*(CustoContabil!$D$61/CustoContabil!$D$47)*W208,0)","v":0}]
[null,62,null,null,null,null,null,null,null,null,0,null,null,0,null,62,"",null,null,null,null,"",{"$f":"IF(OR(V209=\"\",V209=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V209))/(((1+Projeto!$AD$9)^V209)-1))","v":0},{"$f":"IF(AND(K209>0,CustoContabil!$F$47>0),K209*(CustoContabil!$F$61/CustoContabil!$F$47)*W209,0)","v":0},{"$f":"IF(AND(N209>0,CustoContabil!$D$47>0),N209*(CustoContabil!$D$61/CustoContabil!$D$47)*W209,0)","v":0}]
[null,63,null,null,null,null,null,null,null,null,0,null,null,0,null,63,"",null,null,null,null,"",{"$f":"IF(OR(V210=\"\",V210=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V210))/(((1+Projeto!$AD$9)^V210)-1))","v":0},{"$f":"IF(AND(K210>0,CustoContabil!$F$47>0),K210*(CustoContabil!$F$61/CustoContabil!$F$47)*W210,0)","v":0},{"$f":"IF(AND(N210>0,CustoContabil!$D$47>0),N210*(CustoContabil!$D$61/CustoContabil!$D$47)*W210,0)","v":0}]
[null,64,null,null,null,null,null,null,null,null,0,null,null,0,null,64,"",null,null,null,null,"",{"$f":"IF(OR(V211=\"\",V211=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V211))/(((1+Projeto!$AD$9)^V211)-1))","v":0},{"$f":"IF(AND(K211>0,CustoContabil!$F$47>0),K211*(CustoContabil!$F$61/CustoContabil!$F$47)*W211,0)","v":0},{"$f":"IF(AND(N211>0,CustoContabil!$D$47>0),N211*(CustoContabil!$D$61/CustoContabil!$D$47)*W211,0)","v":0}]
[null,65,null,null,null,null,null,null,null,null,0,null,null,0,null,65,"",null,null,null,null,"",{"$f":"IF(OR(V212=\"\",V212=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V212))/(((1+Projeto!$AD$9)^V212)-1))","v":0},{"$f":"IF(AND(K212>0,CustoContabil!$F$47>0),K212*(CustoContabil!$F$61/CustoContabil!$F$47)*W212,0)","v":0},{"$f":"IF(AND(N212>0,CustoContabil!$D$47>0),N212*(CustoContabil!$D$61/CustoContabil!$D$47)*W212,0)","v":0}]
[null,66,null,null,null,null,null,null,null,null,0,null,null,0,null,66,"",null,null,null,null,{"$f":"IF(N213=0,\"\",IF(H213>15,15,H213))","v":""},{"$f":"IF(OR(V213=\"\",V213=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V213))/(((1+Projeto!$AD$9)^V213)-1))","v":0},{"$f":"IF(AND(K213>0,CustoContabil!$F$47>0),K213*(CustoContabil!$F$61/CustoContabil!$F$47)*W213,0)","v":0},{"$f":"IF(AND(N213>0,CustoContabil!$D$47>0),N213*(CustoContabil!$D$61/CustoContabil!$D$47)*W213,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,0,null,null,0,null,67,"",null,null,null,null,"",{"$f":"IF(OR(V214=\"\",V214=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V214))/(((1+Projeto!$AD$9)^V214)-1))","v":0},{"$f":"IF(AND(K214>0,CustoContabil!$F$47>0),K214*(CustoContabil!$F$61/CustoContabil!$F$47)*W214,0)","v":0},{"$f":"IF(AND(N214>0,CustoContabil!$D$47>0),N214*(CustoContabil!$D$61/CustoContabil!$D$47)*W214,0)","v":0}]
[null,68,null,null,null,null,null,null,null,null,0,null,null,0,null,68,"",null,null,null,null,"",{"$f":"IF(OR(V215=\"\",V215=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V215))/(((1+Projeto!$AD$9)^V215)-1))","v":0},{"$f":"IF(AND(K215>0,CustoContabil!$F$47>0),K215*(CustoContabil!$F$61/CustoContabil!$F$47)*W215,0)","v":0},{"$f":"IF(AND(N215>0,CustoContabil!$D$47>0),N215*(CustoContabil!$D$61/CustoContabil!$D$47)*W215,0)","v":0}]
[null,69,null,null,null,null,null,null,null,null,0,null,null,0,null,69,"",null,null,null,null,"",{"$f":"IF(OR(V216=\"\",V216=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V216))/(((1+Projeto!$AD$9)^V216)-1))","v":0},{"$f":"IF(AND(K216>0,CustoContabil!$F$47>0),K216*(CustoContabil!$F$61/CustoContabil!$F$47)*W216,0)","v":0},{"$f":"IF(AND(N216>0,CustoContabil!$D$47>0),N216*(CustoContabil!$D$61/CustoContabil!$D$47)*W216,0)","v":0}]
[null,70,null,null,null,null,null,null,null,null,0,null,null,0,null,70,"",null,null,null,null,"",{"$f":"IF(OR(V217=\"\",V217=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V217))/(((1+Projeto!$AD$9)^V217)-1))","v":0},{"$f":"IF(AND(K217>0,CustoContabil!$F$47>0),K217*(CustoContabil!$F$61/CustoContabil!$F$47)*W217,0)","v":0},{"$f":"IF(AND(N217>0,CustoContabil!$D$47>0),N217*(CustoContabil!$D$61/CustoContabil!$D$47)*W217,0)","v":0}]
[null,71,null,null,null,null,null,null,null,null,0,null,null,0,null,71,"",null,null,null,null,"",{"$f":"IF(OR(V218=\"\",V218=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V218))/(((1+Projeto!$AD$9)^V218)-1))","v":0},{"$f":"IF(AND(K218>0,CustoContabil!$F$47>0),K218*(CustoContabil!$F$61/CustoContabil!$F$47)*W218,0)","v":0},{"$f":"IF(AND(N218>0,CustoContabil!$D$47>0),N218*(CustoContabil!$D$61/CustoContabil!$D$47)*W218,0)","v":0}]
[null,72,null,null,null,null,null,null,null,null,0,null,null,0,null,72,"",null,null,null,null,"",{"$f":"IF(OR(V219=\"\",V219=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V219))/(((1+Projeto!$AD$9)^V219)-1))","v":0},{"$f":"IF(AND(K219>0,CustoContabil!$F$47>0),K219*(CustoContabil!$F$61/CustoContabil!$F$47)*W219,0)","v":0},{"$f":"IF(AND(N219>0,CustoContabil!$D$47>0),N219*(CustoContabil!$D$61/CustoContabil!$D$47)*W219,0)","v":0}]
[null,73,null,null,null,null,null,null,null,null,0,null,null,0,null,73,"",null,null,null,null,"",{"$f":"IF(OR(V220=\"\",V220=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V220))/(((1+Projeto!$AD$9)^V220)-1))","v":0},{"$f":"IF(AND(K220>0,CustoContabil!$F$47>0),K220*(CustoContabil!$F$61/CustoContabil!$F$47)*W220,0)","v":0},{"$f":"IF(AND(N220>0,CustoContabil!$D$47>0),N220*(CustoContabil!$D$61/CustoContabil!$D$47)*W220,0)","v":0}]
[null,74,null,null,null,null,null,null,null,null,0,null,null,0,null,74,"",null,null,null,null,"",{"$f":"IF(OR(V221=\"\",V221=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V221))/(((1+Projeto!$AD$9)^V221)-1))","v":0},{"$f":"IF(AND(K221>0,CustoContabil!$F$47>0),K221*(CustoContabil!$F$61/CustoContabil!$F$47)*W221,0)","v":0},{"$f":"IF(AND(N221>0,CustoContabil!$D$47>0),N221*(CustoContabil!$D$61/CustoContabil!$D$47)*W221,0)","v":0}]
[null,75,null,null,null,null,null,null,null,null,0,null,null,0,null,75,"",null,null,null,null,"",{"$f":"IF(OR(V222=\"\",V222=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V222))/(((1+Projeto!$AD$9)^V222)-1))","v":0},{"$f":"IF(AND(K222>0,CustoContabil!$F$47>0),K222*(CustoContabil!$F$61/CustoContabil!$F$47)*W222,0)","v":0},{"$f":"IF(AND(N222>0,CustoContabil!$D$47>0),N222*(CustoContabil!$D$61/CustoContabil!$D$47)*W222,0)","v":0}]
[null,76,null,null,null,null,null,null,null,null,0,null,null,0,null,76,"",null,null,null,null,"",{"$f":"IF(OR(V223=\"\",V223=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V223))/(((1+Projeto!$AD$9)^V223)-1))","v":0},{"$f":"IF(AND(K223>0,CustoContabil!$F$47>0),K223*(CustoContabil!$F$61/CustoContabil!$F$47)*W223,0)","v":0},{"$f":"IF(AND(N223>0,CustoContabil!$D$47>0),N223*(CustoContabil!$D$61/CustoContabil!$D$47)*W223,0)","v":0}]
[null,77,null,null,null,null,null,null,null,null,0,null,null,0,null,77,"",null,null,null,null,"",{"$f":"IF(OR(V224=\"\",V224=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V224))/(((1+Projeto!$AD$9)^V224)-1))","v":0},{"$f":"IF(AND(K224>0,CustoContabil!$F$47>0),K224*(CustoContabil!$F$61/CustoContabil!$F$47)*W224,0)","v":0},{"$f":"IF(AND(N224>0,CustoContabil!$D$47>0),N224*(CustoContabil!$D$61/CustoContabil!$D$47)*W224,0)","v":0}]
[null,78,null,null,null,null,null,null,null,null,0,null,null,0,null,78,"",null,null,null,null,"",{"$f":"IF(OR(V225=\"\",V225=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V225))/(((1+Projeto!$AD$9)^V225)-1))","v":0},{"$f":"IF(AND(K225>0,CustoContabil!$F$47>0),K225*(CustoContabil!$F$61/CustoContabil!$F$47)*W225,0)","v":0},{"$f":"IF(AND(N225>0,CustoContabil!$D$47>0),N225*(CustoContabil!$D$61/CustoContabil!$D$47)*W225,0)","v":0}]
[null,79,null,null,null,null,null,null,null,null,0,null,null,0,null,79,"",null,null,null,null,"",{"$f":"IF(OR(V226=\"\",V226=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V226))/(((1+Projeto!$AD$9)^V226)-1))","v":0},{"$f":"IF(AND(K226>0,CustoContabil!$F$47>0),K226*(CustoContabil!$F$61/CustoContabil!$F$47)*W226,0)","v":0},{"$f":"IF(AND(N226>0,CustoContabil!$D$47>0),N226*(CustoContabil!$D$61/CustoContabil!$D$47)*W226,0)","v":0}]
[null,80,null,null,null,null,null,null,null,null,0,null,null,0,null,80,"",null,null,null,null,"",{"$f":"IF(OR(V227=\"\",V227=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V227))/(((1+Projeto!$AD$9)^V227)-1))","v":0},{"$f":"IF(AND(K227>0,CustoContabil!$F$47>0),K227*(CustoContabil!$F$61/CustoContabil!$F$47)*W227,0)","v":0},{"$f":"IF(AND(N227>0,CustoContabil!$D$47>0),N227*(CustoContabil!$D$61/CustoContabil!$D$47)*W227,0)","v":0}]
[null,81,null,null,null,null,null,null,null,null,0,null,null,0,null,81,"",null,null,null,null,"",{"$f":"IF(OR(V228=\"\",V228=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V228))/(((1+Projeto!$AD$9)^V228)-1))","v":0},{"$f":"IF(AND(K228>0,CustoContabil!$F$47>0),K228*(CustoContabil!$F$61/CustoContabil!$F$47)*W228,0)","v":0},{"$f":"IF(AND(N228>0,CustoContabil!$D$47>0),N228*(CustoContabil!$D$61/CustoContabil!$D$47)*W228,0)","v":0}]
[null,82,null,null,null,null,null,null,null,null,0,null,null,0,null,82,"",null,null,null,null,"",{"$f":"IF(OR(V229=\"\",V229=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V229))/(((1+Projeto!$AD$9)^V229)-1))","v":0},{"$f":"IF(AND(K229>0,CustoContabil!$F$47>0),K229*(CustoContabil!$F$61/CustoContabil!$F$47)*W229,0)","v":0},{"$f":"IF(AND(N229>0,CustoContabil!$D$47>0),N229*(CustoContabil!$D$61/CustoContabil!$D$47)*W229,0)","v":0}]
[null,83,null,null,null,null,null,null,null,null,0,null,null,0,null,83,"",null,null,null,null,"",{"$f":"IF(OR(V230=\"\",V230=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V230))/(((1+Projeto!$AD$9)^V230)-1))","v":0},{"$f":"IF(AND(K230>0,CustoContabil!$F$47>0),K230*(CustoContabil!$F$61/CustoContabil!$F$47)*W230,0)","v":0},{"$f":"IF(AND(N230>0,CustoContabil!$D$47>0),N230*(CustoContabil!$D$61/CustoContabil!$D$47)*W230,0)","v":0}]
[null,84,null,null,null,null,null,null,null,null,0,null,null,0,null,84,"",null,null,null,null,"",{"$f":"IF(OR(V231=\"\",V231=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V231))/(((1+Projeto!$AD$9)^V231)-1))","v":0},{"$f":"IF(AND(K231>0,CustoContabil!$F$47>0),K231*(CustoContabil!$F$61/CustoContabil!$F$47)*W231,0)","v":0},{"$f":"IF(AND(N231>0,CustoContabil!$D$47>0),N231*(CustoContabil!$D$61/CustoContabil!$D$47)*W231,0)","v":0}]
[null,85,null,null,null,null,null,null,null,null,0,null,null,0,null,85,"",null,null,null,null,"",{"$f":"IF(OR(V232=\"\",V232=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V232))/(((1+Projeto!$AD$9)^V232)-1))","v":0},{"$f":"IF(AND(K232>0,CustoContabil!$F$47>0),K232*(CustoContabil!$F$61/CustoContabil!$F$47)*W232,0)","v":0},{"$f":"IF(AND(N232>0,CustoContabil!$D$47>0),N232*(CustoContabil!$D$61/CustoContabil!$D$47)*W232,0)","v":0}]
[null,86,null,null,null,null,null,null,null,null,0,null,null,0,null,86,"",null,null,null,null,"",{"$f":"IF(OR(V233=\"\",V233=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V233))/(((1+Projeto!$AD$9)^V233)-1))","v":0},{"$f":"IF(AND(K233>0,CustoContabil!$F$47>0),K233*(CustoContabil!$F$61/CustoContabil!$F$47)*W233,0)","v":0},{"$f":"IF(AND(N233>0,CustoContabil!$D$47>0),N233*(CustoContabil!$D$61/CustoContabil!$D$47)*W233,0)","v":0}]
[null,87,null,null,null,null,null,null,null,null,0,null,null,0,null,87,"",null,null,null,null,"",{"$f":"IF(OR(V234=\"\",V234=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V234))/(((1+Projeto!$AD$9)^V234)-1))","v":0},{"$f":"IF(AND(K234>0,CustoContabil!$F$47>0),K234*(CustoContabil!$F$61/CustoContabil!$F$47)*W234,0)","v":0},{"$f":"IF(AND(N234>0,CustoContabil!$D$47>0),N234*(CustoContabil!$D$61/CustoContabil!$D$47)*W234,0)","v":0}]
[null,88,null,null,null,null,null,null,null,null,0,null,null,0,null,88,"",null,null,null,null,"",{"$f":"IF(OR(V235=\"\",V235=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V235))/(((1+Projeto!$AD$9)^V235)-1))","v":0},{"$f":"IF(AND(K235>0,CustoContabil!$F$47>0),K235*(CustoContabil!$F$61/CustoContabil!$F$47)*W235,0)","v":0},{"$f":"IF(AND(N235>0,CustoContabil!$D$47>0),N235*(CustoContabil!$D$61/CustoContabil!$D$47)*W235,0)","v":0}]
[null,89,null,null,null,null,null,null,null,null,0,null,null,0,null,89,"",null,null,null,null,"",{"$f":"IF(OR(V236=\"\",V236=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V236))/(((1+Projeto!$AD$9)^V236)-1))","v":0},{"$f":"IF(AND(K236>0,CustoContabil!$F$47>0),K236*(CustoContabil!$F$61/CustoContabil!$F$47)*W236,0)","v":0},{"$f":"IF(AND(N236>0,CustoContabil!$D$47>0),N236*(CustoContabil!$D$61/CustoContabil!$D$47)*W236,0)","v":0}]
[null,90,null,null,null,null,null,null,null,null,0,null,null,0,null,90,"",null,null,null,null,"",{"$f":"IF(OR(V237=\"\",V237=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V237))/(((1+Projeto!$AD$9)^V237)-1))","v":0},{"$f":"IF(AND(K237>0,CustoContabil!$F$47>0),K237*(CustoContabil!$F$61/CustoContabil!$F$47)*W237,0)","v":0},{"$f":"IF(AND(N237>0,CustoContabil!$D$47>0),N237*(CustoContabil!$D$61/CustoContabil!$D$47)*W237,0)","v":0}]
[null,91,null,null,null,null,null,null,null,null,0,null,null,0,null,91,"",null,null,null,null,"",{"$f":"IF(OR(V238=\"\",V238=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V238))/(((1+Projeto!$AD$9)^V238)-1))","v":0},{"$f":"IF(AND(K238>0,CustoContabil!$F$47>0),K238*(CustoContabil!$F$61/CustoContabil!$F$47)*W238,0)","v":0},{"$f":"IF(AND(N238>0,CustoContabil!$D$47>0),N238*(CustoContabil!$D$61/CustoContabil!$D$47)*W238,0)","v":0}]
[null,92,null,null,null,null,null,null,null,null,0,null,null,0,null,92,"",null,null,null,null,"",{"$f":"IF(OR(V239=\"\",V239=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V239))/(((1+Projeto!$AD$9)^V239)-1))","v":0},{"$f":"IF(AND(K239>0,CustoContabil!$F$47>0),K239*(CustoContabil!$F$61/CustoContabil!$F$47)*W239,0)","v":0},{"$f":"IF(AND(N239>0,CustoContabil!$D$47>0),N239*(CustoContabil!$D$61/CustoContabil!$D$47)*W239,0)","v":0}]
[null,93,null,null,null,null,null,null,null,null,0,null,null,0,null,93,"",null,null,null,null,"",{"$f":"IF(OR(V240=\"\",V240=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V240))/(((1+Projeto!$AD$9)^V240)-1))","v":0},{"$f":"IF(AND(K240>0,CustoContabil!$F$47>0),K240*(CustoContabil!$F$61/CustoContabil!$F$47)*W240,0)","v":0},{"$f":"IF(AND(N240>0,CustoContabil!$D$47>0),N240*(CustoContabil!$D$61/CustoContabil!$D$47)*W240,0)","v":0}]
[null,94,null,null,null,null,null,null,null,null,0,null,null,0,null,94,"",null,null,null,null,"",{"$f":"IF(OR(V241=\"\",V241=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V241))/(((1+Projeto!$AD$9)^V241)-1))","v":0},{"$f":"IF(AND(K241>0,CustoContabil!$F$47>0),K241*(CustoContabil!$F$61/CustoContabil!$F$47)*W241,0)","v":0},{"$f":"IF(AND(N241>0,CustoContabil!$D$47>0),N241*(CustoContabil!$D$61/CustoContabil!$D$47)*W241,0)","v":0}]
[null,95,null,null,null,null,null,null,null,null,0,null,null,0,null,95,"",null,null,null,null,"",{"$f":"IF(OR(V242=\"\",V242=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V242))/(((1+Projeto!$AD$9)^V242)-1))","v":0},{"$f":"IF(AND(K242>0,CustoContabil!$F$47>0),K242*(CustoContabil!$F$61/CustoContabil!$F$47)*W242,0)","v":0},{"$f":"IF(AND(N242>0,CustoContabil!$D$47>0),N242*(CustoContabil!$D$61/CustoContabil!$D$47)*W242,0)","v":0}]
[null,96,null,null,null,null,null,null,null,null,0,null,null,0,null,96,"",null,null,null,null,"",{"$f":"IF(OR(V243=\"\",V243=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V243))/(((1+Projeto!$AD$9)^V243)-1))","v":0},{"$f":"IF(AND(K243>0,CustoContabil!$F$47>0),K243*(CustoContabil!$F$61/CustoContabil!$F$47)*W243,0)","v":0},{"$f":"IF(AND(N243>0,CustoContabil!$D$47>0),N243*(CustoContabil!$D$61/CustoContabil!$D$47)*W243,0)","v":0}]
[null,97,null,null,null,null,null,null,null,null,0,null,null,0,null,97,"",null,null,null,null,"",{"$f":"IF(OR(V244=\"\",V244=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V244))/(((1+Projeto!$AD$9)^V244)-1))","v":0},{"$f":"IF(AND(K244>0,CustoContabil!$F$47>0),K244*(CustoContabil!$F$61/CustoContabil!$F$47)*W244,0)","v":0},{"$f":"IF(AND(N244>0,CustoContabil!$D$47>0),N244*(CustoContabil!$D$61/CustoContabil!$D$47)*W244,0)","v":0}]
[null,98,null,null,null,null,null,null,null,null,0,null,null,0,null,98,"",null,null,null,null,"",{"$f":"IF(OR(V245=\"\",V245=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V245))/(((1+Projeto!$AD$9)^V245)-1))","v":0},{"$f":"IF(AND(K245>0,CustoContabil!$F$47>0),K245*(CustoContabil!$F$61/CustoContabil!$F$47)*W245,0)","v":0},{"$f":"IF(AND(N245>0,CustoContabil!$D$47>0),N245*(CustoContabil!$D$61/CustoContabil!$D$47)*W245,0)","v":0}]
[null,99,null,null,null,null,null,null,null,null,0,null,null,0,null,99,"",null,null,null,null,"",{"$f":"IF(OR(V246=\"\",V246=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V246))/(((1+Projeto!$AD$9)^V246)-1))","v":0},{"$f":"IF(AND(K246>0,CustoContabil!$F$47>0),K246*(CustoContabil!$F$61/CustoContabil!$F$47)*W246,0)","v":0},{"$f":"IF(AND(N246>0,CustoContabil!$D$47>0),N246*(CustoContabil!$D$61/CustoContabil!$D$47)*W246,0)","v":0}]
[null,100,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,100,"Acessórios",null,null,null,null,{"$f":"IF(N247=0,\"\",H247)","v":""},{"$f":"IF(OR(V247=\"\",V247=0),0,(Projeto!$AD$9*((1+Projeto!$AD$9)^V247))/(((1+Projeto!$AD$9)^V247)-1))","v":0},{"$f":"IF(AND(K247>0,CustoContabil!$F$47>0),K247*(CustoContabil!$F$61/CustoContabil!$F$47)*W247,0)","v":0},{"$f":"IF(AND(N247>0,CustoContabil!$D$47>0),N247*(CustoContabil!$D$61/CustoContabil!$D$47)*W247,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K148:K247)","v":0},{"$f":"SUM(L148:L247)","v":0},{"$f":"SUM(M148:M247)","v":0},{"$f":"SUM(N148:N247)","v":0},null,"Custo anualizado total fontes incentivadas - Ex post",null,null,null,null,null,null,"CAT_FI",{"$f":"SUM(X148:X247)","v":0},{"$f":"SUM(Y148:Y247)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K250","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBFI_PEE",null,{"$f":"RCB!$G$34","v":0},null,"RCBFI_TOTAL",null,{"$f":"RCB!$J$34","v":0}]
[null,1,"Diagnóstico Energético",null,null,null,null,null,null,null,{"$f":"N252-L252-M252","v":0},null,null,{"$f":"H252*I252*J252","v":0},null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]
[null,2,"Projeto Executivo",null,null,null,null,null,null,null,{"$f":"N253-L253-M253","v":0},null,null,{"$f":"H253*I253*J253","v":0}]
[null,3,"Execução dos Serviços",null,null,null,null,null,null,null,{"$f":"N254-L254-M254","v":0},null,null,{"$f":"H254*I254*J254","v":0}]
[null,4,"Relatório Final",null,null,null,null,null,null,null,{"$f":"N255-L255-M255","v":0},null,null,{"$f":"H255*I255*J255","v":0}]
[null,5,null,null,null,null,null,null,null,null,{"$f":"N256-L256-M256","v":0},null,null,{"$f":"H256*I256*J256","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Mão de obra de terceiros fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K252:K261)","v":0},{"$f":"SUM(L252:L261)","v":0},{"$f":"SUM(M252:M261)","v":0},{"$f":"SUM(N252:N261)","v":0}]
[null,null,"Sub total - Mão de obra fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K250,K262)","v":0},{"$f":"SUM(L250,L262)","v":0},{"$f":"SUM(M250,M262)","v":0},{"$f":"SUM(N250,N262)","v":0}]
[null,"TRANSPORTE",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K265","v":0}]
[null,null,"Sub total - Custos diretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K248,K263,K265)","v":0},{"$f":"SUM(L248,L263,L265)","v":0},{"$f":"SUM(M248,M263,M265)","v":0},{"$f":"SUM(N248,N263,N265)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K269","v":0}]
[null,null,"Marketing",null,null,null,null,null,null,null,0,null,null,{"$f":"K270","v":0}]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N272-L272-M272","v":0},null,null,{"$f":"I272*J272","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N273-L273-M273","v":0},null,null,{"$f":"I273*J273","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N274-L274-M274","v":0},null,null,{"$f":"I274*J274","v":0}]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K272:K274)","v":0},{"$f":"SUM(L272:L274)","v":0},{"$f":"SUM(M272:M274)","v":0},{"$f":"SUM(N272:N274)","v":0}]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K233","v":0},{"$f":"Descarte!L233","v":0},{"$f":"Descarte!M233","v":0},{"$f":"Descarte!N233","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M475","v":0},{"$f":"'M&V'!N475","v":0},{"$f":"'M&V'!O475","v":0},{"$f":"'M&V'!P475","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N279-L279-M279","v":0},null,null,{"$f":"I279*J279","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N280-L280-M280","v":0},null,null,{"$f":"I280*J280","v":0}]
[null,3,null,null,null,null,null,null,null,null,{"$f":"N281-L281-M281","v":0},null,null,{"$f":"I281*J281","v":0}]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K279:K281)","v":0},{"$f":"SUM(L279:L281)","v":0},{"$f":"SUM(M279:M281)","v":0},{"$f":"SUM(N279:N281)","v":0}]
[null,null,"Sub total - Custos indiretos fontes incentivadas",null,null,null,null,null,null,null,{"$f":"SUM(K269,K270,K275:K277,K282)","v":0},{"$f":"SUM(L269,L270,L275:L277,L282)","v":0},{"$f":"SUM(M269,M270,M275:M277,M282)","v":0},{"$f":"SUM(N269,N270,N275:N277,N282)","v":0}]
[null,null,"Sub total - Custos fontes incentivadas - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K266,K283)","v":0},{"$f":"SUM(L266,L283)","v":0},{"$f":"SUM(M266,M283)","v":0},{"$f":"SUM(N266,N283)","v":0}]

{"sheet":"FIBenef","index":24,"n_rows":50,"n_cols":27,"rows_kept":50,"cut":false,"hidden":false,"merged":[[27,1,27,5],[38,1,39,1],[41,1,42,1],[43,1,44,1],[36,1,36,5],[26,1,26,5],[1,1,1,5],[11,1,11,5],[13,1,14,1],[16,1,17,1],[18,1,19,1]]}
[]
[null,"FONTES INCENTIVADAS - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","fi 1","fi 2","fi 3","fi 4","fi 5","fi 6","fi 7","fi 8","fi 9","fi 10","fi 11","fi 12","fi 13","fi 14","fi 15","fi 16","fi 17","fi 18","fi 19","fi 20"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,2,"Potência nominal da central geradora",null,"Wp","ppi"]
[null,3,"Quantidade de centrais geradoras",null,null,"qpi",{"$f":"SUM(H6:AA6)","v":0}]
[null,4,"Potência instalada de geração",null,"kWp","Ppi",{"$f":"SUM(H7:AA7)","v":0},{"$f":"(H5*H6)/1000","v":0},{"$f":"(I5*I6)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Potência nominal do inversor",null,"W","pii"]
[null,6,"Quantidade de inversores",null,null,"qii",{"$f":"SUM(H9:AA9)","v":0}]
[null,7,"Potência instalada de inversores",null,"kW","Pii",{"$f":"SUM(H10:AA10)","v":0},{"$f":"(H8*H9)/1000","v":0},{"$f":"(I8*I9)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FONTES INCENTIVADAS - RESULTADOS ESPERADOS - EX ANTE"]
[null,null,null,null,null,null,"TOTAL",{"$f":"H3","v":"fi 1"},{"$f":"I3","v":"fi 2"},"fi 3","fi 4","fi 5","fi 6","fi 7","fi 8","fi 9","fi 10","fi 11","fi 12","fi 13","fi 14","fi 15","fi 16","fi 17","fi 18","fi 19","fi 20"]
[null,8,"Demanda atendida pela fonte incentivada na ponta",null,"kW","DAPi",{"$f":"SUM(H14:AA14)","v":0}]
[null,null,"Tarifa de demanda na ponta (R$/kW)",null,"R$",null,{"$f":"SUM(H15:AA15)","v":0},{"$f":"H14*$D$15","v":0},{"$f":"I14*$D$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Demanda atendida pela fonte incentivada fora da ponta",null,"kW","DAFPi",0]
[null,10,"Energia gerada pela fonte incentivada na ponta",null,"MWh/ano","EGPi",0]
[null,null,"Tarifa de energia na ponta (R$/MWh)",null,"R$",null,0,{"$f":"H17*$D$18","v":0},{"$f":"I17*$D$18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,"Energia gerada pela fonte incentivada fora da ponta",null,"MWh/ano","EGFPi",0]
[null,null,"Tarifa de energia fora de ponta (R$/MWh)",null,"R$",null,0,{"$f":"H19*$D$20","v":0},{"$f":"I19*$D$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,"Energia gerada",null,"MWh/ano","EGi",0,{"$f":"SUM(H17,H19)","v":0},{"$f":"SUM(I17,I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado fontes incentivadas - Ex ante",null,"R$","BFI",{"$f":"SUM(H22:AA22)","v":0},{"$f":"SUM(H15,H18,H20)","v":0},{"$f":"SUM(I15,I18,I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBFI_PEE",null,{"$f":"RCB!$G$14","v":0},null,"RCBFI_TOTAL",null,{"$f":"RCB!$J$14","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[]
[null,"FONTES INCENTIVADAS - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","fi 1","fi 2","fi 3","fi 4","fi 5","fi 6","fi 7","fi 8","fi 9","fi 10","fi 11","fi 12","fi 13","fi 14","fi 15","fi 16","fi 17","fi 18","fi 19","fi 20"]
[null,13,"Tipo de equipamento / tecnologia"]
[null,14,"Potência nominal da central geradora",null,"Wp","ppi"]
[null,15,"Quantidade de centrais geradoras",null,null,"qpi",{"$f":"SUM(H31:AA31)","v":0}]
[null,16,"Potência instalada de geração",null,"kWp","Ppi",{"$f":"SUM(H32:AA32)","v":0},{"$f":"(H30*H31)/1000","v":0},{"$f":"(I30*I31)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Potência nominal do inversor",null,"W","pii"]
[null,18,"Quantidade de inversores",null,null,"qii",{"$f":"SUM(H34:AA34)","v":0}]
[null,19,"Potência instalada de inversores",null,"kW","Pii",{"$f":"SUM(H35:AA35)","v":0},{"$f":"(H33*H34)/1000","v":0},{"$f":"(I33*I34)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FONTES INCENTIVADAS - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL",{"$f":"H28","v":"fi 1"},{"$f":"I28","v":"fi 2"},"fi 3","fi 4","fi 5","fi 6","fi 7","fi 8","fi 9","fi 10","fi 11","fi 12","fi 13","fi 14","fi 15","fi 16","fi 17","fi 18","fi 19","fi 20"]
[null,20,"Demanda atendida pela fonte incentivada na ponta",null,"kW","DAPi",{"$f":"SUM(H39:AA39)","v":0}]
[null,null,"Tarifa de demanda na ponta (R$/kW)",null,"R$",null,{"$f":"SUM(H40:AA40)","v":0},{"$f":"H39*$D$40","v":0},{"$f":"I39*$D$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,"Demanda atendida pela fonte incentivada fora da ponta",null,"kW","DAFPi",0]
[null,22,"Energia gerada pela fonte incentivada na ponta",null,"MWh/ano","EGPi",0]
[null,null,"Tarifa de energia na ponta (R$/MWh)",null,"R$",null,0,{"$f":"H42*$D$43","v":0},{"$f":"I42*$D$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia gerada pela fonte incentivada fora da ponta",null,"MWh/ano","EGFPi",0]
[null,null,"Tarifa de energia fora de ponta (R$/MWh)",null,"R$",null,0,{"$f":"H44*$D$45","v":0},{"$f":"I44*$D$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Energia gerada",null,"MWh/ano","EGi",0,{"$f":"SUM(H42,H44)","v":0},{"$f":"SUM(I42,I44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado fontes incentivadas - Ex post",null,"R$","BFI",{"$f":"SUM(H47:AA47)","v":0},{"$f":"SUM(H40,H43,H45)","v":0},{"$f":"SUM(I40,I43,I45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBFI_PEE",null,{"$f":"RCB!$G$34","v":0},null,"RCBFI_TOTAL",null,{"$f":"RCB!$J$34","v":0}]
[null,null,null,null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$H$27","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$27","v":0}]

{"sheet":"Cronograma","index":25,"n_rows":200,"n_cols":24,"rows_kept":200,"cut":false,"hidden":false,"merged":[[27,1,28,1],[31,1,32,1],[33,1,34,1],[29,1,30,1],[25,21,26,21],[25,13,26,13],[33,4,34,4],[27,21,28,21],[31,14,32,14],[31,21,32,21],[27,11,28,11],[31,7,32,7],[31,8,32,8],[31,9,32,9],[31,10,32,10],[31,11,32,11],[31,12,32,12],[31,13,32,13],[29,7,30,7],[29,8,30,8],[27,2,28,3],[29,2,30,3],[31,2,32,3],[33,13,34,13],[31,4,32,4],[27,7,28,7],[27,8,28,8],[27,9,28,9],[27,10,28,10],[15,7,16,7],[15,8,16,8],[25,6,26,6],[25,7,26,7],[25,4,26,4],[25,5,26,5],[15,4,16,4],[17,4,18,4],[17,5,18,5],[21,4,22,4],[15,5,16,5],[15,6,16,6],[19,5,20,5],[19,6,20,6],[27,5,28,5],[27,6,28,6],[23,5,24,5],[21,5,22,5],[17,6,18,6],[134,5,134,22],[136,3,137,3],[25,8,26,8],[25,9,26,9],[25,10,26,10],[25,11,26,11],[25,12,26,12],[17,10,18,10],[39,2,40,3],[21,6,22,6],[21,7,22,7],[21,8,22,8],[23,9,24,9],[23,10,24,10],[23,11,24,11],[23,12,24,12],[19,4,20,4],[23,4,24,4],[27,4,28,4],[35,5,36,5],[17,8,18,8],[17,9,18,9],[134,1,135,2],[136,1,139,1],[196,3,197,3],[198,3,199,3],[194,2,199,2],[188,3,189,3],[190,3,191,3],[192,3,193,3],[188,2,193,2],[194,3,195,3],[172,3,173,3],[174,3,175,3],[180,3,181,3],[182,3,183,3],[184,3,185,3],[176,2,179,2],[176,3,177,3],[178,3,179,3],[184,2,187,2],[186,3,187,3],[180,1,183,1],[180,2,183,2],[168,3,169,3],[170,3,171,3],[160,1,163,1],[160,2,163,2],[176,1,179,1],[168,1,171,1],[168,2,171,2],[172,1,175,1],[172,2,175,2],[164,1,167,1],[164,2,167,2],[184,1,187,1],[25,14,26,14],[164,3,165,3],[166,3,167,3],[150,3,151,3],[41,9,42,9],[41,10,42,10],[41,11,42,11],[41,12,42,12],[41,13,42,13],[41,14,42,14],[156,3,157,3],[158,3,159,3],[160,3,161,3],[162,3,163,3],[140,3,141,3],[142,3,143,3],[144,3,145,3],[146,3,147,3],[148,3,149,3],[152,3,153,3],[154,3,155,3],[134,3,135,4],[138,3,139,3],[156,1,159,1],[156,2,159,2],[140,1,143,1],[144,1,147,1],[148,1,151,1],[152,1,155,1],[152,2,155,2],[140,2,143,2],[144,2,147,2],[148,2,151,2],[136,2,139,2],[131,1,132,1],[131,2,132,2],[129,1,130,1],[129,2,130,2],[127,1,128,1],[127,2,128,2],[125,1,126,1],[125,2,126,2],[123,1,124,1],[123,2,124,2],[121,1,122,1],[121,2,122,2],[119,1,120,1],[119,2,120,2],[117,1,118,1],[117,2,118,2],[37,21,38,21],[37,7,38,7],[111,1,112,1],[111,2,112,2],[76,2,78,2],[74,1,75,1],[74,2,75,2],[115,1,116,1],[115,2,116,2],[113,1,114,1],[113,2,114,2],[43,21,44,21],[43,7,44,7],[43,8,44,8],[43,9,44,9],[41,21,42,21],[37,13,38,13],[37,14,38,14],[37,4,38,4],[72,1,73,1],[48,2,49,2],[50,2,51,2],[52,2,53,2],[54,2,55,2],[56,2,57,2],[58,2,59,2],[39,1,40,1],[66,1,67,1],[68,1,69,1],[43,5,44,5],[43,6,44,6],[70,1,71,1],[70,2,71,2],[62,1,63,1],[64,1,65,1],[60,2,61,2],[62,2,63,2],[60,1,61,1],[35,8,36,8],[35,9,36,9],[35,10,36,10],[35,11,36,11],[35,12,36,12],[41,4,42,4],[41,5,42,5],[41,6,42,6],[35,6,36,6],[37,6,38,6],[37,9,38,9],[37,10,38,10],[37,11,38,11],[37,12,38,12],[37,5,38,5],[33,14,34,14],[33,21,34,21],[29,21,30,21],[29,9,30,9],[29,10,30,10],[29,11,30,11],[29,12,30,12],[29,14,30,14],[35,13,36,13],[35,14,36,14],[23,14,24,14],[23,21,24,21],[19,7,20,7],[19,8,20,8],[19,9,20,9],[19,10,20,10],[19,11,20,11],[21,11,22,11],[21,12,22,12],[21,13,22,13],[21,14,22,14],[21,21,22,21],[23,13,24,13],[21,9,22,9],[21,10,22,10],[17,21,18,21],[11,13,12,13],[11,21,12,21],[19,13,20,13],[19,14,20,14],[19,21,20,21],[9,21,10,21],[13,13,14,13],[13,14,14,14],[13,21,14,21],[9,13,10,13],[9,14,10,14],[17,14,18,14],[15,14,16,14],[15,21,16,21],[7,4,8,4],[7,5,8,5],[15,13,16,13],[17,1,18,1],[17,2,18,3],[21,1,22,1],[25,1,26,1],[25,2,26,3],[23,2,24,3],[15,2,16,3],[19,2,20,3],[21,2,22,3],[19,1,20,1],[23,1,24,1],[9,4,10,4],[9,5,10,5],[13,4,14,4],[13,5,14,5],[11,9,12,9],[11,10,12,10],[7,6,8,6],[11,5,12,5],[11,6,12,6],[9,7,10,7],[9,1,10,1],[9,2,10,3],[13,1,14,1],[11,2,12,3],[13,2,14,3],[9,9,10,9],[9,10,10,10],[13,11,14,11],[13,12,14,12],[13,6,14,6],[9,11,10,11],[9,12,10,12],[9,6,10,6],[13,8,14,8],[13,9,14,9],[13,10,14,10],[9,8,10,8],[1,1,2,3],[1,4,1,21],[7,1,8,1],[11,1,12,1],[15,1,16,1],[7,7,8,7],[7,8,8,8],[7,9,8,9],[7,10,8,10],[7,11,8,11],[7,12,8,12],[7,13,8,13],[7,14,8,14],[7,21,8,21],[11,7,12,7],[11,8,12,8],[11,14,12,14],[11,4,12,4],[15,12,16,12],[15,11,16,11],[3,21,4,21],[5,7,6,7],[5,8,6,8],[5,9,6,9],[134,23,135,23],[37,1,38,1],[41,1,42,1],[35,1,36,1],[50,1,51,1],[52,1,53,1],[54,1,55,1],[56,1,57,1],[58,1,59,1],[46,1,47,2],[46,3,47,3],[46,22,47,22],[46,4,46,21],[48,1,49,1],[64,2,65,2],[66,2,67,2],[68,2,69,2],[72,2,73,2],[35,2,36,3],[79,2,81,2],[107,1,108,3],[43,10,44,10],[43,11,44,11],[35,21,36,21],[17,12,18,12],[17,13,18,13],[19,12,20,12],[23,6,24,6],[23,7,24,7],[23,8,24,8],[29,13,30,13],[33,6,34,6],[35,4,36,4],[29,4,30,4],[33,5,34,5],[31,5,32,5],[29,5,30,5],[31,6,32,6],[27,13,28,13],[33,8,34,8],[33,9,34,9],[33,10,34,10],[33,11,34,11],[33,12,34,12],[29,6,30,6],[35,7,36,7],[33,7,34,7],[17,11,18,11],[3,1,4,1],[3,2,4,3],[5,1,6,1],[5,5,6,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[5,10,6,10],[5,6,6,6],[5,14,6,14],[5,21,6,21],[5,2,6,3],[3,4,4,4],[5,4,6,4],[3,5,4,5],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[5,11,6,11],[5,12,6,12],[5,13,6,13],[7,2,8,3],[109,1,110,1],[109,2,110,2],[27,12,28,12],[107,4,107,21],[41,7,42,7],[41,8,42,8],[43,12,44,12],[43,13,44,13],[43,14,44,14],[33,2,34,3],[43,1,44,1],[41,2,42,3],[43,2,44,3],[37,2,38,3],[43,4,44,4],[37,8,38,8],[27,14,28,14],[17,7,18,7],[11,11,12,11],[11,12,12,12],[15,10,16,10],[15,9,16,9],[13,7,14,7]]}
[]
[null,"ETAPAS - EX ANTE",null,null,"CRONOGRAMA FÍSICO - MESES"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12","Mês 13","Mês 14","Mês 15","Mês 16","Mês 17","Mês 18"]
[null,1,"Relatório Inicial ANEEL e Planilha de Carregamento ANEEL "]
[]
[null,"1.1","Validação Relatório Inicial ANEEL e Planilha de Carregamento ANEEL - Etapa Light "]
[]
[null,2,"Projeto Executivo"]
[]
[null,"2.1","Validação Projeto Executivo - Etapa Light "]
[]
[null,3,"Plano de M&V, contendo as medições do período de referência (linha de base)"]
[]
[null,"3.1","Validação Plano de Medição e Verificação - Etapa Light "]
[]
[null,4,"Aquisição de Materiais e Equipamentos"]
[]
[null,"4.1","Validação Aquisição de Materiais e Equipamentos - Etapa Light "]
[]
[null,5,"Execução dos Serviços"]
[]
[null,"5.1","Validação Execução dos Serviços - Etapa Light "]
[]
[null,6,"Descarte de Materiais/Equipamentos Substituídos"]
[]
[null,"6.1","Validação Descarte de Materiais/Equipamentos Substituídos - Etapa Light "]
[]
[null,7,"Relatório de M&V, contendo as medições do período de determinação de economia"]
[]
[null,"7.1","Validação Relatório de Medição e Verificação - Etapa Light "]
[]
[null,8,"Treinamento e Capacitação"]
[]
[null,9,"Marketing e Divulgação (Light)"]
[]
[null,10,"Acompanhamento do Projeto (Light)"]
[]
[null,11,"Transporte (Light)"]
[]
[null,12,"Auditoria (Light)"]
[]
[null,13,"Relatório Final ANEEL, Databook, Planilha de Carregamento final ANEEL e Aceite dos Serviços pelo Cliente"]
[]
[null,"13.1","Validação Relatório Final ANEEL, Databook, Planilha de Carregamento final ANEEL e Aceite dos Serviços pelo Cliente- Etapa Light "]
[]
[]
[null,"ETAPAS - EX ANTE",null,"ORIGEM DOS RECURSOS","CRONOGRAMA FINANCEIRO - MESES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12","Mês 13","Mês 14","Mês 15","Mês 16","Mês 17","Mês 18"]
[null,1,"Diagnóstico Energético","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E49:V49)","v":0}]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E50:V50)","v":0}]
[null,2,"Projeto Executivo","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E51:V51)","v":0}]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,3,"Plano de M&V, contendo as medições do período de referência (linha de base)","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,"Aquisição de Materiais e Equipamentos","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,"Execução dos Serviços","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,"Descarte de Materiais/Equipamentos Substituídos","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,"Relatório de M&V, contendo as medições do período de determinação de economia","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,"Treinamento e Capacitação","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,"Marketing e Divulgação (Light)","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,"Acompanhamento do Projeto (Light)","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,"Transporte (Light)","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E69:V69)","v":0}]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E70:V70)","v":0}]
[null,12,"Auditoria (Light)","PEE"]
[null,null,null,"Contrapartida"]
[null,13,"Relatório Final ANEEL, Databook, Planilha de Carregamento final ANEEL e Aceite dos Serviços pelo Cliente","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,"Outros Custos","PEE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total mensal de custos do projeto","PEE",{"$f":"SUMIF($D$49:$D$76,$D77,E$49:E$76)","v":0},{"$f":"SUMIF($D$49:$D$76,$D77,F$49:F$76)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$49:$D$76,$D77,O$49:O$76)","v":0},0,0,0,0,0,0,{"$f":"SUMIF($D$49:$D$76,$D77,V$49:V$76)","v":0},{"$f":"SUM(E77:V77)","v":0}]
[null,null,null,"Contrapartida",{"$f":"SUMIF($D$49:$D$76,$D78,E$49:E$76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($D$49:$D$76,$D78,V$49:V$76)","v":0},{"$f":"SUM(E78:V78)","v":0}]
[null,null,null,"Projeto",{"$f":"SUM(E77:E78)","v":0},{"$f":"SUM(F77:F78)","v":0},{"$f":"SUM(G77:G78)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P77:P78)","v":0},0,0,0,0,0,{"$f":"SUM(V77:V78)","v":0},{"$f":"SUM(E79:V79)","v":0}]
[null,null,"Total acumulado de custos do projeto","PEE",{"$f":"E77","v":0},{"$f":"F77+E80","v":0},0,{"$f":"H77+G80","v":0},0,{"$f":"J77+I80","v":0},0,0,0,0,0,{"$f":"P77+O80","v":0},{"$f":"Q77+P80","v":0},{"$f":"R77+Q80","v":0},{"$f":"S77+R80","v":0},{"$f":"T77+S80","v":0},{"$f":"U77+T80","v":0},{"$f":"V77+U80","v":0},{"$f":"SUMIF($D$49:$D$76,$D80,W$49:W$76)","v":0}]
[null,null,null,"Contrapartida",{"$f":"E78","v":0},0,0,0,0,{"$f":"J78+I81","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V78+U81","v":0},{"$f":"SUMIF($D$49:$D$76,$D81,W$49:W$76)","v":0}]
[null,null,null,"Projeto",{"$f":"E79","v":0},0,0,0,0,{"$f":"J79+I82","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"V79+U82","v":0},{"$f":"SUM(W80:W81)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ETAPAS - EX POST",null,null,"CRONOGRAMA FÍSICO - MESES"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12","Mês 13","Mês 14","Mês 15","Mês 16","Mês 17","Mês 18"]
[null,1,"Relatório Inicial ANEEL e Planilha de Carregamento ANEEL ","Previsto"]
[null,null,null,"Realizado"]
[null,1,"Projeto Executivo","Previsto"]
[null,null,null,"Realizado"]
[null,2,"Medição e Verificação - antes (ex ante)","Previsto"]
[null,null,null,"Realizado"]
[null,3,"Aquisição de Materiais e Equipamentos","Previsto"]
[null,null,null,"Realizado"]
[null,4,"Execução dos Serviços","Previsto"]
[null,null,null,"Realizado"]
[null,5,"Descarte de Materiais/Equipamentos Substituídos","Previsto"]
[null,null,null,"Realizado"]
[null,6,"Medição e Verificação - após (ex post)","Previsto"]
[null,null,null,"Realizado"]
[null,7,"Treinamento e Capacitação","Previsto"]
[null,null,null,"Realizado"]
[null,8,"Marketing e Divulgação (Light)","Previsto"]
[null,null,null,"Realizado"]
[null,9,"Acompanhamento do Projeto (Light)","Previsto"]
[null,null,null,"Realizado"]
[null,10,"Transporte (Light)","Previsto"]
[null,null,null,"Realizado"]
[null,11,"Relatório Final ANEEL, Databook, Planilha de Carregamento final ANEEL e Aceite dos Serviços pelo Cliente","Previsto"]
[null,null,null,"Realizado"]
[]
[null,"ETAPAS - EX POST",null,"ORIGEM DOS RECURSOS",null,"CRONOGRAMA FINANCEIRO - MESES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL"]
[null,null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12","Mês 13","Mês 14","Mês 15","Mês 16","Mês 17","Mês 18"]
[null,1,"Diagnóstico Energético","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F137:W137)","v":0}]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,2,"Projeto Executivo","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,3,"Medição e Verificação - antes (ex ante)","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,"Aquisição de Materiais e Equipamentos","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,"Execução dos Serviços","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,"Descarte de Materiais/Equipamentos Substituídos",null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,"Descarte de Materiais/Equipamentos Substituídos","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,"Medição e Verificação - após (ex post)","Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,"Medição e Verificação - após (ex post)","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,"Treinamento e Capacitação",null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,"Treinamento e Capacitação","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,"Acompanhamento do Projeto (Light)",null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,"Marketing e Divulgação (Light)","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,"Transporte (Light)","Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,"Acompanhamento do Projeto (Light)","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,"Transporte (Light)","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,12,"Relatório Final ANEEL, Databook, Planilha de Carregamento final ANEEL e Aceite dos Serviços pelo Cliente","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,12,"Relatório Final e Aceite dos Serviços pelo Cliente",null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,"Outros Custos","PEE","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Contrapartida","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total mensal de custos do projeto","PEE","Previsto",{"$f":"SUM(F137,F141,F145,F149,F153,F157,F161,F165,F169,F173,F177,F181,F185)","v":0},{"$f":"SUM(G137,G141,G145,G149,G153,G157,G161,G165,G169,G173,G177,G181,G185)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P137,P141,P145,P149,P153,P157,P161,P165,P169,P173,P177,P181,P185)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Realizado",{"$f":"SUM(F138,F142,F146,F150,F154,F158,F162,F166,F170,F174,F178,F182,F186)","v":0},{"$f":"SUM(G138,G142,G146,G150,G154,G158,G162,G166,G170,G174,G178,G182,G186)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P138,P142,P146,P150,P154,P158,P162,P166,P170,P174,P178,P182,P186)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Contrapartida","Previsto",{"$f":"SUM(F139,F143,F147,F151,F155,F159,F163,F167,F171,F175,F179,F183,F187)","v":0},{"$f":"SUM(G139,G143,G147,G151,G155,G159,G163,G167,G171,G175,G179,G183,G187)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P139,P143,P147,P151,P155,P159,P163,P167,P171,P175,P179,P183,P187)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Realizado",{"$f":"SUM(F140,F144,F148,F152,F156,F160,F164,F168,F172,F176,F180,F184,F188)","v":0},{"$f":"SUM(G140,G144,G148,G152,G156,G160,G164,G168,G172,G176,G180,G184,G188)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P140,P144,P148,P152,P156,P160,P164,P168,P172,P176,P180,P184,P188)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,"Projeto","Previsto",{"$f":"SUM(F189,F191)","v":0},{"$f":"SUM(G189,G191)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P189,P191)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,"Realizado",{"$f":"SUM(F190,F192)","v":0},{"$f":"SUM(G190,G192)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(P190,P192)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Total acumulado de custos do projeto","PEE","Previsto",{"$f":"F189","v":0},{"$f":"F195+G189","v":0},{"$f":"G195+H189","v":0},{"$f":"H195+I189","v":0},0,0,0,0,0,0,{"$f":"O195+P189","v":0},{"$f":"P195+Q189","v":0},{"$f":"Q195+R189","v":0},{"$f":"R195+S189","v":0},{"$f":"S195+T189","v":0},{"$f":"T195+U189","v":0},{"$f":"U195+V189","v":0},{"$f":"V195+W189","v":0},{"$f":"SUM($X$137,$X$141,$X$145,$X$149,$X$153,$X$157,$X$161,$X$165,$X$169,$X$173,$X$177,$X$181,$X$185)","v":0}]
[null,null,null,null,"Realizado",0,{"$f":"F196+G190","v":0},{"$f":"G196+H190","v":0},{"$f":"H196+I190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($X$138,$X$142,$X$146,$X$150,$X$154,$X$158,$X$162,$X$166,$X$170,$X$174,$X$178,$X$182,$X$186)","v":0}]
[null,null,null,"Contrapartida","Previsto",0,{"$f":"F197+G191","v":0},0,{"$f":"H197+I191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($X$139,$X$143,$X$147,$X$151,$X$155,$X$159,$X$163,$X$167,$X$171,$X$175,$X$179,$X$183,$X$187)","v":0}]
[null,null,null,null,"Realizado",0,0,0,{"$f":"H198+I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM($X$140,$X$144,$X$148,$X$152,$X$156,$X$160,$X$164,$X$168,$X$172,$X$176,$X$180,$X$184,$X$188)","v":0}]
[null,null,null,"Projeto","Previsto",0,0,0,{"$f":"H199+I193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X195,X197)","v":0}]
[null,null,null,null,"Realizado",0,0,0,{"$f":"H200+I194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X196,X198)","v":0}]