{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Projeto","Ajuda","RCB","CustoContabil","ContrDesemp","M&V","Descarte","IlumCusto","IlumBenef","CondAmbCusto","CondAmbBenef","MotorCusto","MotorBenef","RefrigCusto","RefrigBenef","SolarCusto","SolarBenef","HospCusto","HospBenef","OutrosCusto","OutrosBenef","Cronograma","COPEL"],"not_rendered":{"charts":1,"images":32,"macros":1,"external_links":0,"defined_names":7,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Projeto","index":0,"n_rows":63,"n_cols":31,"rows_kept":63,"cut":false,"hidden":false,"merged":[[28,36,28,37],[37,28,37,29],[60,28,60,29],[12,9,12,32],[13,9,13,14],[13,29,13,32],[59,28,59,32],[57,28,57,32],[36,28,36,32],[34,28,34,32],[52,21,52,25],[39,25,40,29],[35,28,35,32],[35,11,35,15],[36,11,36,15],[39,19,40,24],[3,9,3,32],[4,9,4,32],[5,9,5,32],[6,9,6,13],[34,11,34,15],[32,9,32,13],[32,21,32,25],[7,29,7,32],[8,29,8,32],[31,9,31,13],[29,21,29,25],[31,21,31,25],[6,17,6,32],[29,9,29,13],[11,9,11,32],[39,4,40,9],[39,10,40,14],[62,4,63,9],[62,10,63,14],[52,9,52,13],[58,11,58,15],[62,19,63,24],[54,9,54,13],[54,21,54,25],[55,9,55,13],[55,21,55,25],[62,25,63,29],[57,11,57,15],[58,28,58,32],[59,11,59,15]]}
[]
[]
[null,null,"IDENTIFICAÇÃO DO PROJETO"]
[null,null,null,"Concessionária",null,null,null,null,null,"Copel Distribuição S.A."]
[null,null,null,"Nome do projeto"]
[null,null,null,"Responsável"]
[null,null,null,"Telefone",null,null,null,null,null,null,null,null,null,null,null,"e-mail"]
[null,null,null,"Localização",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxa de desconto (i)",null,null,null,null,null,0.08]
[null,null,null,"Tipologia do projeto"]
[]
[null,null,"IDENTIFICAÇÃO DA UNIDADE CONSUMIDORA"]
[null,null,null,"Nome"]
[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,null,null,"Unidade consumidora"]
[null,null,null,"Atividade"]
[null,null,null,"Tipo de empresa"]
[null,null,null,"Modalidade tarifária"]
[null,null,null,"Subgrupo tarifário"]
[]
[]
[]
[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,{"$f":"IF(COPEL!N4=\"não\",\"\",IF(COPEL!N4=\"sim\",\"a\",\"r\"))","v":""},"Iluminação",null,null,null,null,null,null,null,{"$f":"IF(COPEL!N6=\"não\",\"\",IF(COPEL!N6=\"sim\",\"a\",\"r\"))","v":""},"Sistemas motrizes",null,null,null,null,null,null,{"$f":"IF(COPEL!N8=\"não\",\"\",IF(COPEL!N8=\"sim\",\"a\",\"r\"))","v":""},"Aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"IF(COPEL!N10=\"não\",\"\",IF(COPEL!N10=\"sim\",\"a\",\"r\"))","v":""},"Outros"]
[]
[null,null,{"$f":"IF(COPEL!N5=\"não\",\"\",IF(COPEL!N5=\"sim\",\"a\",\"r\"))","v":""},"Condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"IF(COPEL!N7=\"não\",\"\",IF(COPEL!N7=\"sim\",\"a\",\"r\"))","v":""},"Sistemas de refrigeração",null,null,null,null,null,null,{"$f":"IF(COPEL!N9=\"não\",\"\",IF(COPEL!N9=\"sim\",\"a\",\"r\"))","v":""},"Equipamentos hospitalares"]
[]
[null,null,"VALORES DE CEE E CED - EX ANTE"]
[null,null,null,null,null,null,null,null,"CEE = ",{"$f":"COPEL!$AU$15","v":0},null,null,null,null,"R$/MWh",null,null,null,null,null,"CED = ",{"$f":"COPEL!$AV$15","v":0},null,null,null,null,"R$/kW ano"]
[]
[null,null,null,null,null,null,null,null,"Resolução Aneel ",{"$f":"COPEL!AU17","v":1565},null,null,null,null,null,null,null,null,null,null,"Resolução publicada em ",{"$f":"COPEL!AV17","v":"2013-07-09"}]
[null,null,null,null,null,null,null,null,"Fator de carga ",{"$f":"COPEL!AV18","v":0.75},null,null,null,null,null,null,null,null,null,null,"Constante k ",{"$f":"COPEL!AV19","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,{"$f":"RCB!C14","v":0},null,null,null,null,"MWh/ano",null,null,null,"Contrapartida de terceiros",null,null,null,null,null,null,null,{"$f":"CustoContabil!G20","v":0}]
[null,null,"REDUÇÃO DE DEMANDA NA PONTA",null,null,null,null,null,null,null,null,{"$f":"RCB!D14","v":0},null,null,null,null,"kW",null,null,null,"Contrapartida do consumidor",null,null,null,null,null,null,null,{"$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,{"$f":"ROUNDUP(COPEL!BI11*12,0)","v":0},null,"meses"]
[]
[null,null,null,null,"RCBLIMITE = ",null,null,null,null,null,{"$f":"COPEL!$Z$8","v":0.8},null,null,null,null,null,null,null,null,"RCBEX_ANTE = ",null,null,null,null,null,{"$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(COPEL!Q4=\"não\",\"\",IF(COPEL!Q4=\"sim\",\"a\",\"r\"))","v":""},"Iluminação",null,null,null,null,null,null,null,{"$f":"IF(COPEL!Q6=\"não\",\"\",IF(COPEL!Q6=\"sim\",\"a\",\"r\"))","v":""},"Sistemas motrizes",null,null,null,null,null,null,{"$f":"IF(COPEL!Q8=\"não\",\"\",IF(COPEL!Q8=\"sim\",\"a\",\"r\"))","v":""},"Aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"IF(COPEL!Q10=\"não\",\"\",IF(COPEL!Q10=\"sim\",\"a\",\"r\"))","v":""},"Outros"]
[]
[null,null,{"$f":"IF(COPEL!Q5=\"não\",\"\",IF(COPEL!Q5=\"sim\",\"a\",\"r\"))","v":""},"Condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"IF(COPEL!Q7=\"não\",\"\",IF(COPEL!Q7=\"sim\",\"a\",\"r\"))","v":""},"Sistemas de refrigeração",null,null,null,null,null,null,{"$f":"IF(COPEL!Q9=\"não\",\"\",IF(COPEL!Q9=\"sim\",\"a\",\"r\"))","v":""},"Equipamentos hospitalares"]
[]
[null,null,"VALORES DE CEE E CED - EX POST"]
[null,null,null,null,null,null,null,null,"CEE = ",{"$f":"J30","v":0},null,null,null,null,"R$/MWh",null,null,null,null,null,"CED = ",{"$f":"V30","v":0},null,null,null,null,"R$/kW ano"]
[]
[null,null,null,null,null,null,null,null,"Resolução Aneel ",{"$f":"J32","v":1565},null,null,null,null,null,null,null,null,null,null,"Resolução publicada em ",{"$f":"V32","v":"2013-07-09"}]
[null,null,null,null,null,null,null,null,"Fator de carga ",{"$f":"J33","v":0.75},null,null,null,null,null,null,null,null,null,null,"Constante k ",{"$f":"V33","v":0.15}]
[]
[null,null,"CUSTO TOTAL REALIZADO",null,null,null,null,null,null,null,null,{"$f":"CustoContabil!D49","v":0},null,null,null,null,null,null,null,null,"Recursos próprios (PEE)",null,null,null,null,null,null,null,{"$f":"CustoContabil!F49","v":0}]
[null,null,"ENERGIA ECONOMIZADA",null,null,null,null,null,null,null,null,{"$f":"RCB!C36","v":0},null,null,null,null,"MWh/ano",null,null,null,"Contrapartida de terceiros",null,null,null,null,null,null,null,{"$f":"CustoContabil!G49","v":0}]
[null,null,"REDUÇÃO DE DEMANDA NA PONTA",null,null,null,null,null,null,null,null,{"$f":"RCB!D36","v":0},null,null,null,null,"kW",null,null,null,"Contrapartida do consumidor",null,null,null,null,null,null,null,{"$f":"CustoContabil!H49","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,{"$f":"ROUNDUP(COPEL!BN11*12,0)","v":0},null,"meses"]
[]
[null,null,null,null,"RCBLIMITE = ",null,null,null,null,null,{"$f":"COPEL!$Z$8","v":0.8},null,null,null,null,null,null,null,null,"RCBEX_POST = ",null,null,null,null,null,{"$f":"RCB!$H$29","v":0}]

{"sheet":"Ajuda","index":1,"n_rows":93,"n_cols":24,"rows_kept":93,"cut":false,"hidden":false,"merged":[[92,23,92,32]]}
[]
[]
[null,null,"Para apresentação do projeto de eficiência energética na Chamada Pública, deverá ser preenchido somente a avaliação ex ante."]
[]
[null,null,"A avaliação ex post deverá ser preenchida somente após a conclusão do projeto de eficiência energética."]
[]
[]
[]
[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 2 avaliações dos projetos de eficiência energética, as quais são identificadas por cores:"]
[null,null,null,"3.","Avaliação ex ante:",null,null,null,null,"3.1.","Avaliação realizada através de valores estimados, na fase de definição do projeto."]
[null,null,null,null,null,null,null,null,null,"3.2.","Custos e benefícios são avaliados através de levantamentos, dados de catálogos e estimativas."]
[null,null,null,null,null,null,null,null,null,"3.3.","É a avaliação inicial do projeto, realizada antes do início do projeto."]
[null,null,null,null,null,null,null,null,null,"3.4.","Avaliação realizada para avaliar a viabilidade dos investimentos a serem realizados."]
[null,null,null,null,null,null,null,null,null,"3.5.","A avaliação ex ante apresentada nesta planilha é baseada no disposto no PROPEE."]
[null,null,null,"4.","Avaliação ex post:",null,null,null,null,"4.1.","Avaliação realizada através de valores consolidados, na fase de fechamento do projeto."]
[null,null,null,null,null,null,null,null,null,"4.2.","Custos e benefícios são avaliados em função dos custos despendidos e medições realizadas."]
[null,null,null,null,null,null,null,null,null,"4.3.","É a avaliação final do projeto, realizada após seu encerramento."]
[null,null,null,null,null,null,null,null,null,"4.4.","Avaliação realizada para apurar a viabilidade dos investimentos realizados."]
[null,null,null,null,null,null,null,null,null,"4.5.","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 serem apresentados conforme definido na estratégia de M&V do projeto."]
[null,null,null,"5.","A planilha realiza a avaliação dos custos do projeto nas 2 situações descritas pelo PROPEE:"]
[null,null,null,null,"5.1.","Ponto de vista do PEE: avaliam-se somente os custos despendidos pelo PEE."]
[null,null,null,null,"5.2.","Ponto de vista do projeto: avaliam-se todos os custos despendidos no projeto, tanto do PEE quanto de contrapartidas."]
[null,null,null,"6.","A planilha realiza a avaliação dos benefícios do projeto em 1 situação descrita pelo PROPEE:"]
[null,null,null,null,"6.1.","Ótica do sistema elétrico: valorando os benefícios em comparação pelo custo marginal de expansão do sistema."]
[null,null,null,"7.","A planilha apresenta uma estimativa das parcelas do contrato de desempenho, não refletindo necessariamente a"]
[null,null,null,null,"situação final, uma vez que podem haver diferenças entre as metas previstas e realizadas de custos e benefícios."]
[]
[]
[]
[null,null,"ORIENTAÇÕES GERAIS 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\"."]
[null,null,null,null,"2.2.","Após preenche-se os dados de \"IDENTIFICAÇÃO DA UNIDADE CONSUMIDORA\"."]
[null,null,null,null,"2.3.","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,"ORIENTAÇÕES GERAIS SOBRE A ABA \"PROJETO\""]
[null,null,null,"O preenchimento dos dados de \"IDENTIFICAÇÃO DA UNIDADE CONSUMIDORA\" é muito importante e deve ser feita de forma"]
[null,null,null,"criteriosa, uma vez que estes parâmetros influenciam diretamente nos calculos realizados por esta planilha."]
[null,null,null,"1.","Atividade: define-se se a unidade consumidora possui ou não fins lucrativos"]
[null,null,null,null,"1.1.","Com fins lucrativos: com esta opção é habilitada a simulação das parcelas do contrato de desempenho."]
[null,null,null,null,"1.2.","Sem fins lucrativos: a simulação do contrato de desempenho é desabilitada."]
[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 sem fins lucrativos, ou seja, não se aplica o contrato de desempenho."]
[null,null,null,"3.","Modalidade tarifária: em qual das tarifas a unidade consumidora se enquadra:"]
[null,null,null,null,"3.1.","Convencional"]
[null,null,null,null,"3.2.","Tarifa verde"]
[null,null,null,null,"3.3.","Tarifa azul"]
[null,null,null,null,"3.4.","Consumidor livre"]
[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 da energia evitada."]
[null,null,null,null,"4.2.","CED: custo evitado de demanda"]
[]
[]
[]
[null,null,"ORIENTAÇÕES GERAIS 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."]
[null,null,null,"2.","Os tempos de utilização considerados na planilha:"]
[null,null,null,null,"2.1.","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,"2.2.","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,"2.3.","O horário de ponta da Copel é das 18h00 às 21h00. No horário de verão, o horário de ponta é das 19h00 às 22h00."]
[]
[]
[]
[null,null,"ORIENTAÇÕES GERAIS 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 vidas úteis."]
[null,null,null,"2.","A planilha calcula o valor global de cada custo do projeto, sendo que as contrapartidas são inseridas posteriormente."]
[null,null,null,"3.","Deverão ser inseridos os valores globais do projeto em cada campo de inserção de custos, conforme:"]
[null,null,null,null,"3.1.","Os campos \"Quantidade\" e \"Preço unitário\" para \"Materiais e equipamentos\", \"Outros custos diretos\", \"Marketing\","]
[null,null,null,null,null,"\"Treinamento e capacitação\", \"Descarte de equipamentos\", \"Medição e verificação\" e \"Outros custos indiretos\"."]
[null,null,null,null,"3.2.","Os campos \"Quantidade\", \"Horas\" e \"Valor da hora\" para \"Mão de obra de terceiros\"."]
[null,null,null,"4.","Os valores correspondentes às contrapartidas deverão ser inseridos nos campos específicos \"Terceiros\" e \"Consumidor\","]
[null,null,null,null,"dispostos nas colunas de \"ORIGEM DOS RECURSOS\". O custo de contrapartida inserido irá ser substraído do custo total e"]
[null,null,null,null,"o restante irá compor o custo aportado com recursos próprios (PEE)."]
[null,null,null,"5.","Os custos referentes à \"medição e verificação\" e \"descarte de materiais\" deverão ser inseridos nas planilhas específicas."]
[]
[]
[]
[null,null,"Caso seja encontrado algum problema na planilha, favor comunicar através do email",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"eficiencia.energetica@copel.com"]

{"sheet":"RCB","index":2,"n_rows":44,"n_cols":11,"rows_kept":44,"cut":false,"hidden":false,"merged":[[37,1,39,2],[37,3,39,4],[28,10,35,10],[15,3,17,4],[28,7,35,7],[24,1,27,1],[24,7,27,7],[24,10,27,10],[23,1,23,10],[15,1,17,2],[1,1,1,10],[2,10,5,10],[6,10,13,10],[2,7,5,7],[2,1,5,1],[6,7,13,7]]}
[]
[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",{"$f":"IlumBenef!G44","v":0},{"$f":"IlumBenef!G42","v":0},{"$f":"IlumCusto!X57","v":0},{"$f":"IlumBenef!G46","v":0},{"$f":"IF(F7=0,0,E7/F7)","v":0},{"$f":"$G$14","v":0},{"$f":"IlumCusto!Y57","v":0},{"$f":"IF(F7=0,0,I7/F7)","v":0},{"$f":"$J$14","v":0}]
[null,"Condicionamento ambiental",{"$f":"CondAmbBenef!G46","v":0},{"$f":"CondAmbBenef!G44","v":0},{"$f":"CondAmbCusto!X27","v":0},{"$f":"CondAmbBenef!G48","v":0},0,null,{"$f":"CondAmbCusto!Y27","v":0},{"$f":"IF(F8=0,0,I8/F8)","v":0}]
[null,"Sistemas motrizes",{"$f":"MotorBenef!G46","v":0},{"$f":"MotorBenef!G44","v":0},{"$f":"MotorCusto!X57","v":0},{"$f":"MotorBenef!G48","v":0},0,null,{"$f":"MotorCusto!Y57","v":0},0]
[null,"Sistemas de refrigeração",{"$f":"RefrigBenef!G42","v":0},{"$f":"RefrigBenef!G40","v":0},{"$f":"RefrigCusto!X27","v":0},{"$f":"RefrigBenef!G44","v":0},0,null,{"$f":"RefrigCusto!Y27","v":0},0]
[null,"Aquecimento solar de água",{"$f":"SolarBenef!G24","v":0},{"$f":"SolarBenef!G22","v":0},{"$f":"SolarCusto!X27","v":0},{"$f":"SolarBenef!G26","v":0},0,null,{"$f":"SolarCusto!Y27","v":0},0]
[null,"Equipamentos hospitalares",{"$f":"HospBenef!G50","v":0},{"$f":"HospBenef!G48","v":0},{"$f":"HospCusto!X27","v":0},{"$f":"HospBenef!G52","v":0},0,null,{"$f":"HospCusto!Y27","v":0},0]
[null,"Outros",{"$f":"OutrosBenef!G44","v":0},{"$f":"OutrosBenef!G42","v":0},{"$f":"OutrosCusto!X27","v":0},{"$f":"OutrosBenef!G46","v":0},0,null,{"$f":"OutrosCusto!Y27","v":0},0]
[null,"Total",{"$f":"SUM(C7:C13)","v":0},{"$f":"SUM(D7:D13)","v":0},{"$f":"SUM(E7:E13)","v":0},{"$f":"SUM(F7:F13)","v":0},0,null,{"$f":"SUM(I7:I13)","v":0},0]
[]
[null,"AVALIAÇÃO PRELIMINAR DO PROJETO\nCONFORME CRITÉRIOS ANEEL",null,{"$f":"IF(H7=0,\"-\",IF(OR(RCB!H7<0,SMALL(G7:G13,1)<0),\"AO MENOS UM RCB NEGATIVO, OS CÁLCULOS DEVEM SER REVISADOS\",IF(RCB!H7>COPEL!$Z$8,\"RCB NÃO PERMITIDO\",IF(AND(RCB!H7<=COPEL!$Z$8,LARGE(G7:G13,1)>COPEL!$Z$8),\"RCB PERMITIDO, MAS AO MENOS UM USO FINAL POSSUI RCB ACIMA DO PERMITIDO\",\"RCB PERMITIDO\"))))","v":"-"}]
[]
[]
[]
[null,"Financiamento solicitado ao PEE - Ex ante"]
[null,"Energia economizada",null,{"$f":"IF(C14=0,0,ROUND(CustoContabil!$F$20/C14,2))","v":0},"R$/MWh"]
[null,"Redução de demanda na ponta",null,{"$f":"IF(D14=0,0,ROUND(CustoContabil!$F$20/D14,2))","v":0},"R$/kW"]
[]
[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",{"$f":"IlumBenef!G87","v":0},{"$f":"IlumBenef!G85","v":0},{"$f":"IlumCusto!X155","v":0},{"$f":"IlumBenef!G89","v":0},{"$f":"IF(F29=0,0,E29/F29)","v":0},{"$f":"$G$36","v":0},{"$f":"IlumCusto!Y155","v":0},{"$f":"IF(F29=0,0,I29/F29)","v":0},{"$f":"$J$36","v":0}]
[null,"Condicionamento ambiental",{"$f":"CondAmbBenef!G95","v":0},{"$f":"CondAmbBenef!G93","v":0},{"$f":"CondAmbCusto!X95","v":0},{"$f":"CondAmbBenef!G97","v":0},{"$f":"IF(F30=0,0,E30/F30)","v":0},null,{"$f":"CondAmbCusto!Y95","v":0},{"$f":"IF(F30=0,0,I30/F30)","v":0}]
[null,"Sistemas motrizes",{"$f":"MotorBenef!G95","v":0},{"$f":"MotorBenef!G93","v":0},{"$f":"MotorCusto!X155","v":0},{"$f":"MotorBenef!G97","v":0},0,null,{"$f":"MotorCusto!Y155","v":0},0]
[null,"Sistemas de refrigeração",{"$f":"RefrigBenef!G91","v":0},{"$f":"RefrigBenef!G89","v":0},{"$f":"RefrigCusto!X95","v":0},{"$f":"RefrigBenef!G93","v":0},0,null,{"$f":"RefrigCusto!Y95","v":0},0]
[null,"Aquecimento solar de água",{"$f":"SolarBenef!G53","v":0},{"$f":"SolarBenef!G51","v":0},{"$f":"SolarCusto!X95","v":0},{"$f":"SolarBenef!G55","v":0},0,null,{"$f":"SolarCusto!Y95","v":0},0]
[null,"Equipamentos hospitalares",{"$f":"HospBenef!G101","v":0},{"$f":"HospBenef!G99","v":0},{"$f":"HospCusto!X95","v":0},{"$f":"HospBenef!G103","v":0},0,null,{"$f":"HospCusto!Y95","v":0},0]
[null,"Outros",{"$f":"OutrosBenef!G93","v":0},{"$f":"OutrosBenef!G91","v":0},{"$f":"OutrosCusto!X95","v":0},{"$f":"OutrosBenef!G95","v":0},0,null,{"$f":"OutrosCusto!Y95","v":0},0]
[null,"Total",{"$f":"SUM(C29:C35)","v":0},{"$f":"SUM(D29:D35)","v":0},{"$f":"SUM(E29:E35)","v":0},{"$f":"SUM(F29:F35)","v":0},0,null,{"$f":"SUM(I29:I35)","v":0},0]
[]
[null,"AVALIAÇÃO PRELIMINAR DO PROJETO\nCONFORME CRITÉRIOS ANEEL",null,{"$f":"IF(H29=0,\"-\",IF(OR(RCB!H29<0,SMALL(G29:G35,1)<0),\"AO MENOS UM RCB NEGATIVO, OS CÁLCULOS DEVEM SER REVISADOS\",IF(RCB!H29>COPEL!$Z$8,\"RCB NÃO PERMITIDO\",IF(AND(RCB!H29<=COPEL!$Z$8,LARGE(G29:G35,1)>COPEL!$Z$8),\"RCB PERMITIDO, MAS AO MENOS UM USO FINAL POSSUI RCB ACIMA DO PERMITIDO\",\"RCB PERMITIDO\"))))","v":"-"}]
[]
[]
[]
[null,"Financiamento solicitado ao PEE - Ex post"]
[null,"Energia economizada",null,{"$f":"IF(C36=0,0,ROUND(CustoContabil!$F$49/C36,2))","v":0},"R$/MWh"]
[null,"Redução de demanda na ponta",null,{"$f":"IF(D36=0,0,ROUND(CustoContabil!$F$49/D36,2))","v":0},"R$/kW"]

{"sheet":"CustoContabil","index":3,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[33,1,33,7],[40,1,40,7],[31,3,32,3],[31,4,32,4],[1,5,1,7],[1,3,1,4],[1,1,3,2],[4,1,4,7],[11,1,11,7],[2,3,3,3],[2,4,3,4],[21,1,21,5],[26,1,26,5],[30,1,32,2],[30,3,30,4],[30,5,30,7]]}
[]
[null,"TIPO DE CUSTOS - EX ANTE",null,"CUSTOS TOTAIS",null,"ORIGEM DOS RECURSOS"]
[null,null,null,"R$","%","Recursos próprios","Recursos de","Recursos do"]
[null,null,null,null,null,"PEE","terceiros","consumidor"]
[null,"CUSTOS DIRETOS - EX ANTE"]
[null,"Materiais e equipamentos","Previsto",{"$f":"SUM(F6:H6)","v":0},{"$f":"IF($D$20=0,0,D6/$D$20)","v":0},{"$f":"IlumCusto!K57+CondAmbCusto!K27+MotorCusto!K57+RefrigCusto!K27+SolarCusto!K27+HospCusto!K27+OutrosCusto!K27","v":0},{"$f":"IlumCusto!L57+CondAmbCusto!L27+MotorCusto!L57+RefrigCusto!L27+SolarCusto!L27+HospCusto!L27+OutrosCusto!L27","v":0},{"$f":"IlumCusto!M57+CondAmbCusto!M27+MotorCusto!M57+RefrigCusto!M27+SolarCusto!M27+HospCusto!M27+OutrosCusto!M27","v":0}]
[null,"Mão de obra própria","Previsto",{"$f":"SUM(F7:H7)","v":0},{"$f":"IF($D$20=0,0,D7/$D$20)","v":0},{"$f":"IlumCusto!K59+CondAmbCusto!K29+MotorCusto!K59+RefrigCusto!K29+SolarCusto!K29+HospCusto!K29+OutrosCusto!K29","v":0},0,0]
[null,"Mão de obra de terceiros","Previsto",0,0,{"$f":"IlumCusto!K66+CondAmbCusto!K36+MotorCusto!K66+RefrigCusto!K36+SolarCusto!K36+HospCusto!K36+OutrosCusto!K36","v":0},{"$f":"IlumCusto!L66+CondAmbCusto!L36+MotorCusto!L66+RefrigCusto!L36+SolarCusto!L36+HospCusto!L36+OutrosCusto!L36","v":0},{"$f":"IlumCusto!M66+CondAmbCusto!M36+MotorCusto!M66+RefrigCusto!M36+SolarCusto!M36+HospCusto!M36+OutrosCusto!M36","v":0}]
[null,"Transporte","Previsto",0,0,{"$f":"IlumCusto!K69+CondAmbCusto!K39+MotorCusto!K69+RefrigCusto!K39+SolarCusto!K39+HospCusto!K39+OutrosCusto!K39","v":0},0,0]
[null,"Outros custos diretos","Previsto",0,0,{"$f":"IlumCusto!K74+CondAmbCusto!K44+MotorCusto!K74+RefrigCusto!K44+SolarCusto!K44+HospCusto!K44+OutrosCusto!K44","v":0},{"$f":"IlumCusto!L74+CondAmbCusto!L44+MotorCusto!L74+RefrigCusto!L44+SolarCusto!L44+HospCusto!L44+OutrosCusto!L44","v":0},{"$f":"IlumCusto!M74+CondAmbCusto!M44+MotorCusto!M74+RefrigCusto!M44+SolarCusto!M44+HospCusto!M44+OutrosCusto!M44","v":0}]
[null,"Total custos diretos","Previsto",{"$f":"SUM(D6:D10)","v":0},{"$f":"SUM(E6:E10)","v":0},{"$f":"SUM(F6:F10)","v":0},{"$f":"SUM(G6:G10)","v":0},0]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"Administração própria","Previsto",{"$f":"SUM(F13:H13)","v":0},{"$f":"IF($D$20=0,0,D13/$D$20)","v":0},{"$f":"IlumCusto!K79+CondAmbCusto!K49+MotorCusto!K79+RefrigCusto!K49+SolarCusto!K49+HospCusto!K49+OutrosCusto!K49","v":0},0,0]
[null,"Marketing","Previsto",{"$f":"SUM(F14:H14)","v":0},{"$f":"IF($D$20=0,0,D14/$D$20)","v":0},{"$f":"IlumCusto!K84+CondAmbCusto!K54+MotorCusto!K84+RefrigCusto!K54+SolarCusto!K54+HospCusto!K54+OutrosCusto!K54","v":0},{"$f":"IlumCusto!L84+CondAmbCusto!L54+MotorCusto!L84+RefrigCusto!L54+SolarCusto!L54+HospCusto!L54+OutrosCusto!L54","v":0},{"$f":"IlumCusto!M84+CondAmbCusto!M54+MotorCusto!M84+RefrigCusto!M54+SolarCusto!M54+HospCusto!M54+OutrosCusto!M54","v":0}]
[null,"Treinamento e capacitação","Previsto",0,0,{"$f":"IlumCusto!K89+CondAmbCusto!K59+MotorCusto!K89+RefrigCusto!K59+SolarCusto!K59+HospCusto!K59+OutrosCusto!K59","v":0},{"$f":"IlumCusto!L89+CondAmbCusto!L59+MotorCusto!L89+RefrigCusto!L59+SolarCusto!L59+HospCusto!L59+OutrosCusto!L59","v":0},{"$f":"IlumCusto!M89+CondAmbCusto!M59+MotorCusto!M89+RefrigCusto!M59+SolarCusto!M59+HospCusto!M59+OutrosCusto!M59","v":0}]
[null,"Descarte de materiais","Previsto",0,0,{"$f":"IlumCusto!K90+CondAmbCusto!K60+MotorCusto!K90+RefrigCusto!K60+SolarCusto!K60+HospCusto!K60+OutrosCusto!K60","v":0},{"$f":"IlumCusto!L90+CondAmbCusto!L60+MotorCusto!L90+RefrigCusto!L60+SolarCusto!L60+HospCusto!L60+OutrosCusto!L60","v":0},{"$f":"IlumCusto!M90+CondAmbCusto!M60+MotorCusto!M90+RefrigCusto!M60+SolarCusto!M60+HospCusto!M60+OutrosCusto!M60","v":0}]
[null,"Medição e verificação","Previsto",0,0,{"$f":"IlumCusto!K91+CondAmbCusto!K61+MotorCusto!K91+RefrigCusto!K61+SolarCusto!K61+HospCusto!K61+OutrosCusto!K61","v":0},{"$f":"IlumCusto!L91+CondAmbCusto!L61+MotorCusto!L91+RefrigCusto!L61+SolarCusto!L61+HospCusto!L61+OutrosCusto!L61","v":0},{"$f":"IlumCusto!M91+CondAmbCusto!M61+MotorCusto!M91+RefrigCusto!M61+SolarCusto!M61+HospCusto!M61+OutrosCusto!M61","v":0}]
[null,"Outros custos indiretos","Previsto",0,0,{"$f":"IlumCusto!K96+CondAmbCusto!K66+MotorCusto!K96+RefrigCusto!K66+SolarCusto!K66+HospCusto!K66+OutrosCusto!K66","v":0},{"$f":"IlumCusto!L96+CondAmbCusto!L66+MotorCusto!L96+RefrigCusto!L66+SolarCusto!L66+HospCusto!L66+OutrosCusto!L66","v":0},{"$f":"IlumCusto!M96+CondAmbCusto!M66+MotorCusto!M96+RefrigCusto!M66+SolarCusto!M66+HospCusto!M66+OutrosCusto!M66","v":0}]
[null,"Total custos indiretos","Previsto",{"$f":"SUM(D13:D18)","v":0},{"$f":"SUM(E13:E18)","v":0},{"$f":"SUM(F13:F18)","v":0},{"$f":"SUM(G13:G18)","v":0},0]
[null,"CUSTO TOTAL DO PROJETO - EX ANTE","PREVISTO",{"$f":"SUM(D11,D19)","v":0},{"$f":"SUM(E11,E19)","v":0},{"$f":"SUM(F11,F19)","v":0},{"$f":"SUM(G11,G19)","v":0},{"$f":"SUM(H11,H19)","v":0}]
[]
[null,"VALORES LIMITE PARA OS RECURSOS PRÓPRIOS",null,null,null,null,"LIMITADOR","VALOR"]
[null,"(Mão de obra de terceiros + Descarte de materiais + Medição e verificação) / Materiais e equipamentos",null,null,null,null,0.3,{"$f":"IF(F6=0,0,SUM(F8,F16:F17)/F6)","v":0}]
[null,"Acessórios / Materiais e equipamentos",null,null,null,{"$f":"SUM(IlumCusto!K56,CondAmbCusto!K26,MotorCusto!K56,RefrigCusto!K26,SolarCusto!K26,HospCusto!K26,OutrosCusto!K26)","v":0},0.01,{"$f":"IF(F6=0,0,F24/F6)","v":0}]
[null,"Medição e verificação / Custo total com recursos próprios",null,null,null,null,0.05,{"$f":"IF(F20=0,0,F17/F20)","v":0}]
[]
[null,"VALORES LIMITE PARA O PROJETO DE EFICIÊNCIA ENERGÉTICA",null,null,null,null,"LIMITADOR","VALOR"]
[null,"(Administração própria + Marketing) / Custo total do projeto de eficiência energética",null,null,null,null,0.05,{"$f":"IF(D20=0,0,SUM(D13:D14)/D20)","v":0}]
[null,"Treinamento e capacitação / Custo total do projeto de eficiência energética",null,null,null,null,0.05,{"$f":"IF(D20=0,0,D15/D20)","v":0}]
[]
[null,"TIPO DE CUSTOS - EX POST",null,"CUSTOS TOTAIS",null,"ORIGEM DOS RECURSOS"]
[null,null,null,"R$","%","Recursos próprios","Recursos de","Recursos do"]
[null,null,null,null,null,"PEE","terceiros","consumidor"]
[null,"CUSTOS DIRETOS - EX POST"]
[null,"Materiais e equipamentos","Realizado",{"$f":"SUM(F35:H35)","v":0},{"$f":"IF($D$49=0,0,D35/$D$49)","v":0},{"$f":"IlumCusto!K155+CondAmbCusto!K95+MotorCusto!K155+RefrigCusto!K95+SolarCusto!K95+HospCusto!K95+OutrosCusto!K95","v":0},{"$f":"IlumCusto!L155+CondAmbCusto!L95+MotorCusto!L155+RefrigCusto!L95+SolarCusto!L95+HospCusto!L95+OutrosCusto!L95","v":0},{"$f":"IlumCusto!M155+CondAmbCusto!M95+MotorCusto!M155+RefrigCusto!M95+SolarCusto!M95+HospCusto!M95+OutrosCusto!M95","v":0}]
[null,"Mão de obra própria","Realizado",{"$f":"SUM(F36:H36)","v":0},{"$f":"IF($D$49=0,0,D36/$D$49)","v":0},{"$f":"IlumCusto!K157+CondAmbCusto!K97+MotorCusto!K157+RefrigCusto!K97+SolarCusto!K97+HospCusto!K97+OutrosCusto!K97","v":0},0,0]
[null,"Mão de obra de terceiros","Realizado",0,0,{"$f":"IlumCusto!K164+CondAmbCusto!K104+MotorCusto!K164+RefrigCusto!K104+SolarCusto!K104+HospCusto!K104+OutrosCusto!K104","v":0},{"$f":"IlumCusto!L164+CondAmbCusto!L104+MotorCusto!L164+RefrigCusto!L104+SolarCusto!L104+HospCusto!L104+OutrosCusto!L104","v":0},{"$f":"IlumCusto!M164+CondAmbCusto!M104+MotorCusto!M164+RefrigCusto!M104+SolarCusto!M104+HospCusto!M104+OutrosCusto!M104","v":0}]
[null,"Transporte","Realizado",0,0,{"$f":"IlumCusto!K167+CondAmbCusto!K107+MotorCusto!K167+RefrigCusto!K107+SolarCusto!K107+HospCusto!K107+OutrosCusto!K107","v":0},0,0]
[null,"Outros custos diretos","Realizado",0,0,{"$f":"IlumCusto!K172+CondAmbCusto!K112+MotorCusto!K172+RefrigCusto!K112+SolarCusto!K112+HospCusto!K112+OutrosCusto!K112","v":0},{"$f":"IlumCusto!L172+CondAmbCusto!L112+MotorCusto!L172+RefrigCusto!L112+SolarCusto!L112+HospCusto!L112+OutrosCusto!L112","v":0},{"$f":"IlumCusto!M172+CondAmbCusto!M112+MotorCusto!M172+RefrigCusto!M112+SolarCusto!M112+HospCusto!M112+OutrosCusto!M112","v":0}]
[null,"Total custos diretos","Realizado",{"$f":"SUM(D35:D39)","v":0},{"$f":"SUM(E35:E39)","v":0},{"$f":"SUM(F35:F39)","v":0},{"$f":"SUM(G35:G39)","v":0},0]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"Administração própria","Realizado",{"$f":"SUM(F42:H42)","v":0},{"$f":"IF($D$49=0,0,D42/$D$49)","v":0},{"$f":"IlumCusto!K177+CondAmbCusto!K117+MotorCusto!K177+RefrigCusto!K117+SolarCusto!K117+HospCusto!K117+OutrosCusto!K117","v":0},0,0]
[null,"Marketing","Realizado",0,{"$f":"IF($D$49=0,0,D43/$D$49)","v":0},{"$f":"IlumCusto!K182+CondAmbCusto!K122+MotorCusto!K182+RefrigCusto!K122+SolarCusto!K122+HospCusto!K122+OutrosCusto!K122","v":0},{"$f":"IlumCusto!L182+CondAmbCusto!L122+MotorCusto!L182+RefrigCusto!L122+SolarCusto!L122+HospCusto!L122+OutrosCusto!L122","v":0},{"$f":"IlumCusto!M182+CondAmbCusto!M122+MotorCusto!M182+RefrigCusto!M122+SolarCusto!M122+HospCusto!M122+OutrosCusto!M122","v":0}]
[null,"Treinamento e capacitação","Realizado",0,0,{"$f":"IlumCusto!K187+CondAmbCusto!K127+MotorCusto!K187+RefrigCusto!K127+SolarCusto!K127+HospCusto!K127+OutrosCusto!K127","v":0},{"$f":"IlumCusto!L187+CondAmbCusto!L127+MotorCusto!L187+RefrigCusto!L127+SolarCusto!L127+HospCusto!L127+OutrosCusto!L127","v":0},{"$f":"IlumCusto!M187+CondAmbCusto!M127+MotorCusto!M187+RefrigCusto!M127+SolarCusto!M127+HospCusto!M127+OutrosCusto!M127","v":0}]
[null,"Descarte de materiais","Realizado",0,0,{"$f":"IlumCusto!K188+CondAmbCusto!K128+MotorCusto!K188+RefrigCusto!K128+SolarCusto!K128+HospCusto!K128+OutrosCusto!K128","v":0},{"$f":"IlumCusto!L188+CondAmbCusto!L128+MotorCusto!L188+RefrigCusto!L128+SolarCusto!L128+HospCusto!L128+OutrosCusto!L128","v":0},{"$f":"IlumCusto!M188+CondAmbCusto!M128+MotorCusto!M188+RefrigCusto!M128+SolarCusto!M128+HospCusto!M128+OutrosCusto!M128","v":0}]
[null,"Medição e verificação","Realizado",0,0,{"$f":"IlumCusto!K189+CondAmbCusto!K129+MotorCusto!K189+RefrigCusto!K129+SolarCusto!K129+HospCusto!K129+OutrosCusto!K129","v":0},{"$f":"IlumCusto!L189+CondAmbCusto!L129+MotorCusto!L189+RefrigCusto!L129+SolarCusto!L129+HospCusto!L129+OutrosCusto!L129","v":0},{"$f":"IlumCusto!M189+CondAmbCusto!M129+MotorCusto!M189+RefrigCusto!M129+SolarCusto!M129+HospCusto!M129+OutrosCusto!M129","v":0}]
[null,"Outros custos indiretos","Realizado",0,0,{"$f":"IlumCusto!K194+CondAmbCusto!K134+MotorCusto!K194+RefrigCusto!K134+SolarCusto!K134+HospCusto!K134+OutrosCusto!K134","v":0},{"$f":"IlumCusto!L194+CondAmbCusto!L134+MotorCusto!L194+RefrigCusto!L134+SolarCusto!L134+HospCusto!L134+OutrosCusto!L134","v":0},{"$f":"IlumCusto!M194+CondAmbCusto!M134+MotorCusto!M194+RefrigCusto!M134+SolarCusto!M134+HospCusto!M134+OutrosCusto!M134","v":0}]
[null,"Total custos indiretos","Realizado",{"$f":"SUM(D42:D47)","v":0},{"$f":"SUM(E42:E47)","v":0},{"$f":"SUM(F42:F47)","v":0},{"$f":"SUM(G42:G47)","v":0},0]
[null,"CUSTO TOTAL DO PROJETO - EX POST","REALIZADO",{"$f":"SUM(D40,D48)","v":0},{"$f":"SUM(E40,E48)","v":0},{"$f":"SUM(F40,F48)","v":0},{"$f":"SUM(G40,G48)","v":0},0]

{"sheet":"ContrDesemp","index":4,"n_rows":185,"n_cols":14,"rows_kept":185,"cut":false,"hidden":false,"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],[21,1,23,1],[21,3,23,3],[22,8,23,8],[21,2,23,2],[22,4,23,4]]}
[]
[null,{"$f":"IF(COPEL!$V$8=3,\"UNIDADE CONSUMIDORA SEM FINS LUCRATIVOS\",\"CONTRATO DE DESEMPENHO\")","v":"CONTRATO DE DESEMPENHO"}]
[null,{"$f":"IF(COPEL!$V$8=3,\"DESCONSIDERAR ESTA PLANILHA\",\"SIMULAÇÃO  DAS PARCELAS DO CONTRATO DE DESEMPENHO\")","v":"SIMULAÇÃO  DAS PARCELAS DO CONTRATO DE DESEMPENHO"}]
[null,null,null,null,"Condicionamento","Sistemas","Sistemas de","Aquecimento",null,"Equipamentos",null,null,"Custos"]
[null,"Consumo de energia",null,"Iluminação","ambiental","motrizes","refrigeração","solar de água",null,"hospitalares","Outros",null,"evitados"]
[null,"Energia economizada",null,{"$f":"IlumBenef!G44","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},"kWh/mês",{"$f":"Projeto!J30","v":0},"R$/MWh"]
[null,"Redução de demanda na ponta",null,{"$f":"IlumBenef!G42","v":0},{"$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},{"$f":"OutrosBenef!G42","v":0},"kW",{"$f":"Projeto!V30","v":0},"R$/kW ano"]
[null,"Amortização mensal",null,{"$f":"IF(COPEL!$V$8=3,0,(D6*$M$6+D7*$M$7)/12)","v":0},{"$f":"IF(COPEL!$V$8=3,0,(E6*$M$6+E7*$M$7)/12)","v":0},{"$f":"IF(COPEL!$V$8=3,0,(F6*$M$6+F7*$M$7)/12)","v":0},{"$f":"IF(COPEL!$V$8=3,0,(G6*$M$6+G7*$M$7)/12)","v":0},{"$f":"IF(COPEL!$V$8=3,0,(H6*$M$6+H7*$M$7)/12)","v":0},{"$f":"IF(COPEL!$V$8=3,0,I6*$M$6+I7*$M$7)","v":0},{"$f":"IF(COPEL!$V$8=3,0,(J6*$M$6+J7*$M$7)/12)","v":0},{"$f":"IF(COPEL!$V$8=3,0,(K6*$M$6+K7*$M$7)/12)","v":0}]
[null,"Vida útil média estimada",null,{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI4)","v":0},{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI5)","v":0},{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI6)","v":0},{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI7)","v":0},{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI8)","v":0},null,{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI9)","v":0},{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI10)","v":0},"anos"]
[]
[null,"Retorno do investimento",null,{"$f":"IF(COPEL!$V$8=3,0,COPEL!$AF$9)","v":0},null,"Amortização mínima mensal",null,{"$f":"IF(COPEL!$V$8=3,0,IF(SUM($D$8:$K$8)=0,0,IF((D13/SUM($D$8:$K$8))>(H12*12),D13/ROUNDUP(H12*12,0),SUM($D$8:$K$8))))","v":0},null,null,"Correção monetária (IPCA)",null,{"$f":"IF(COPEL!$V$8=3,0,COPEL!$T$4)","v":2.3999999999999998E-3},"ao mês"]
[null,"Valor financiado",null,{"$f":"IF(COPEL!$V$8=3,0,SUM(CustoContabil!F6,CustoContabil!F8,CustoContabil!F10,CustoContabil!F14:F18))","v":0},null,"Vida útil média dos equipamentos",null,{"$f":"IF(COPEL!$V$8=3,0,COPEL!BI11)","v":0},null,"anos","Multa por atraso",null,{"$f":"IF(COPEL!$V$8=3,0,COPEL!$T$5)","v":0.02},"ao mês"]
[null,"Valor a recuperar",null,{"$f":"IF(COPEL!$V$8=3,0,ContrDesemp!D12*D11)","v":0},null,"Parcelas para quitação do saldo",null,{"$f":"IF(OR(COPEL!$V$8=3,D13=0),0,ROUNDUP(D13/H11,0))","v":0},null,"meses","Sistema de amortização constante - SAC"]
[]
[null,"RESUMO DO CÁLCULO DAS PARCELAS"]
[]
[null,null,null,"Total a pagar de amortização",null,{"$f":"IF(COPEL!$V$8=3,0,SUM($F$26:$F$185))","v":0}]
[null,null,null,"Total a pagar de correção monetária",null,{"$f":"IF(COPEL!$V$8=3,0,SUM($H$26:$H$185))","v":0},null,"Capital a retornar via contrato de desempenho",null,null,null,{"$f":"IF(COPEL!$V$8=3,0,SUM($N$26:$N$185))","v":0}]
[null,null,null,"Total a pagar por atrasos",null,{"$f":"IF(COPEL!$V$8=3,0,SUM($M$26:$M$185))","v":0}]
[]
[null,"ESTIMATIVA DAS PARCELAS DO CONTRATO DE DESEMPENHO"]
[null,"PARCELA","DATA VENCIMENTO","DATA PAGAMENTO","VALORES EM MOEDA ORIGINAL",null,"VALORES CORRIGIDOS",null,null,null,"ENCARGOS POR ATRASOS",null,null,"VALOR TOTAL\nPAGAMENTOS"]
[null,null,null,null,"SALDO DEVEDOR","AMORTIZAÇÃO","JUROS\nSIMPLES","VALOR DOS\nJUROS","JUROS\nPAGOS","PARCELA\nA PAGAR","VALOR\nDEVIDO","MULTA","VALOR\nMULTA"]
[]
[null,0,null,null,{"$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$11,#REF!-F115,H115)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B116=\"\",\"\",IF(F116>$H$11,0,IF((F116+H116)>$H$11,#REF!-F116,H116)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B117=\"\",\"\",IF(F117>$H$11,0,IF((F117+H117)>$H$11,#REF!-F117,H117)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B118=\"\",\"\",IF(F118>$H$11,0,IF((F118+H118)>$H$11,#REF!-F118,H118)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B119=\"\",\"\",IF(F119>$H$11,0,IF((F119+H119)>$H$11,#REF!-F119,H119)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B120=\"\",\"\",IF(F120>$H$11,0,IF((F120+H120)>$H$11,#REF!-F120,H120)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B121=\"\",\"\",IF(F121>$H$11,0,IF((F121+H121)>$H$11,#REF!-F121,H121)))","v":""},"","","","",""]
[null,"",null,null,{"$f":"IF(B122=\"\",\"\",E121-F122)","v":""},{"$f":"IF(B122=\"\",\"\",IF($H$11>E121,E121,$H$11))","v":""},{"$f":"IF(B122=\"\",\"\",$M$11)","v":""},{"$f":"IF(B122=\"\",\"\",E121*G122)","v":""},{"$f":"IF(B122=\"\",\"\",IF(F122>$H$11,0,IF((F122+H122)>$H$11,#REF!-F122,H122)))","v":""},{"$f":"IF(B122=\"\",\"\",SUM(F122,H122))","v":""},{"$f":"IF(B122=\"\",\"\",J122+(J122*L122))","v":""},{"$f":"IF(B122=\"\",\"\",IF(D121>C121,$M$12,0))","v":""},{"$f":"IF(B122=\"\",\"\",K122-J122)","v":""},{"$f":"IF(B122=\"\",\"\",SUM(J122,M122))","v":""}]
[null,{"$f":"IF(B122=\"\",\"\",IF(B122+1<=$H$13,B122+1,\"\"))","v":""},null,null,"","","","",{"$f":"IF(B123=\"\",\"\",IF(F123>$H$11,0,IF((F123+H123)>$H$11,#REF!-F123,H123)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B124=\"\",\"\",IF(F124>$H$11,0,IF((F124+H124)>$H$11,#REF!-F124,H124)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B125=\"\",\"\",IF(F125>$H$11,0,IF((F125+H125)>$H$11,#REF!-F125,H125)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B126=\"\",\"\",IF(F126>$H$11,0,IF((F126+H126)>$H$11,#REF!-F126,H126)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B127=\"\",\"\",IF(F127>$H$11,0,IF((F127+H127)>$H$11,#REF!-F127,H127)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B128=\"\",\"\",IF(F128>$H$11,0,IF((F128+H128)>$H$11,#REF!-F128,H128)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B129=\"\",\"\",IF(F129>$H$11,0,IF((F129+H129)>$H$11,#REF!-F129,H129)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B130=\"\",\"\",IF(F130>$H$11,0,IF((F130+H130)>$H$11,#REF!-F130,H130)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B131=\"\",\"\",IF(F131>$H$11,0,IF((F131+H131)>$H$11,#REF!-F131,H131)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B132=\"\",\"\",IF(F132>$H$11,0,IF((F132+H132)>$H$11,#REF!-F132,H132)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B133=\"\",\"\",IF(F133>$H$11,0,IF((F133+H133)>$H$11,#REF!-F133,H133)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B134=\"\",\"\",IF(F134>$H$11,0,IF((F134+H134)>$H$11,#REF!-F134,H134)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B135=\"\",\"\",IF(F135>$H$11,0,IF((F135+H135)>$H$11,#REF!-F135,H135)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B136=\"\",\"\",IF(F136>$H$11,0,IF((F136+H136)>$H$11,#REF!-F136,H136)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B137=\"\",\"\",IF(F137>$H$11,0,IF((F137+H137)>$H$11,#REF!-F137,H137)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B138=\"\",\"\",IF(F138>$H$11,0,IF((F138+H138)>$H$11,#REF!-F138,H138)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B139=\"\",\"\",IF(F139>$H$11,0,IF((F139+H139)>$H$11,#REF!-F139,H139)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B140=\"\",\"\",IF(F140>$H$11,0,IF((F140+H140)>$H$11,#REF!-F140,H140)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B141=\"\",\"\",IF(F141>$H$11,0,IF((F141+H141)>$H$11,#REF!-F141,H141)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B142=\"\",\"\",IF(F142>$H$11,0,IF((F142+H142)>$H$11,#REF!-F142,H142)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B143=\"\",\"\",IF(F143>$H$11,0,IF((F143+H143)>$H$11,#REF!-F143,H143)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B144=\"\",\"\",IF(F144>$H$11,0,IF((F144+H144)>$H$11,#REF!-F144,H144)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B145=\"\",\"\",IF(F145>$H$11,0,IF((F145+H145)>$H$11,#REF!-F145,H145)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B146=\"\",\"\",IF(F146>$H$11,0,IF((F146+H146)>$H$11,#REF!-F146,H146)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B147=\"\",\"\",IF(F147>$H$11,0,IF((F147+H147)>$H$11,#REF!-F147,H147)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B148=\"\",\"\",IF(F148>$H$11,0,IF((F148+H148)>$H$11,#REF!-F148,H148)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B149=\"\",\"\",IF(F149>$H$11,0,IF((F149+H149)>$H$11,#REF!-F149,H149)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B150=\"\",\"\",IF(F150>$H$11,0,IF((F150+H150)>$H$11,#REF!-F150,H150)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B151=\"\",\"\",IF(F151>$H$11,0,IF((F151+H151)>$H$11,#REF!-F151,H151)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B152=\"\",\"\",IF(F152>$H$11,0,IF((F152+H152)>$H$11,#REF!-F152,H152)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B153=\"\",\"\",IF(F153>$H$11,0,IF((F153+H153)>$H$11,#REF!-F153,H153)))","v":""},"","","","",""]
[null,"",null,null,{"$f":"IF(B154=\"\",\"\",E153-F154)","v":""},{"$f":"IF(B154=\"\",\"\",IF($H$11>E153,E153,$H$11))","v":""},"",{"$f":"IF(B154=\"\",\"\",E153*G154)","v":""},{"$f":"IF(B154=\"\",\"\",IF(F154>$H$11,0,IF((F154+H154)>$H$11,#REF!-F154,H154)))","v":""},{"$f":"IF(B154=\"\",\"\",SUM(F154,H154))","v":""},{"$f":"IF(B154=\"\",\"\",J154+(J154*L154))","v":""},{"$f":"IF(B154=\"\",\"\",IF(D153>C153,$M$12,0))","v":""},{"$f":"IF(B154=\"\",\"\",K154-J154)","v":""},{"$f":"IF(B154=\"\",\"\",SUM(J154,M154))","v":""}]
[null,{"$f":"IF(B154=\"\",\"\",IF(B154+1<=$H$13,B154+1,\"\"))","v":""},null,null,"","",{"$f":"IF(B155=\"\",\"\",$M$11)","v":""},"",{"$f":"IF(B155=\"\",\"\",IF(F155>$H$11,0,IF((F155+H155)>$H$11,#REF!-F155,H155)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B156=\"\",\"\",IF(F156>$H$11,0,IF((F156+H156)>$H$11,#REF!-F156,H156)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B157=\"\",\"\",IF(F157>$H$11,0,IF((F157+H157)>$H$11,#REF!-F157,H157)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B158=\"\",\"\",IF(F158>$H$11,0,IF((F158+H158)>$H$11,#REF!-F158,H158)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B159=\"\",\"\",IF(F159>$H$11,0,IF((F159+H159)>$H$11,#REF!-F159,H159)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B160=\"\",\"\",IF(F160>$H$11,0,IF((F160+H160)>$H$11,#REF!-F160,H160)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B161=\"\",\"\",IF(F161>$H$11,0,IF((F161+H161)>$H$11,#REF!-F161,H161)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B162=\"\",\"\",IF(F162>$H$11,0,IF((F162+H162)>$H$11,#REF!-F162,H162)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B163=\"\",\"\",IF(F163>$H$11,0,IF((F163+H163)>$H$11,#REF!-F163,H163)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B164=\"\",\"\",IF(F164>$H$11,0,IF((F164+H164)>$H$11,#REF!-F164,H164)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B165=\"\",\"\",IF(F165>$H$11,0,IF((F165+H165)>$H$11,#REF!-F165,H165)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B166=\"\",\"\",IF(F166>$H$11,0,IF((F166+H166)>$H$11,#REF!-F166,H166)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B167=\"\",\"\",IF(F167>$H$11,0,IF((F167+H167)>$H$11,#REF!-F167,H167)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B168=\"\",\"\",IF(F168>$H$11,0,IF((F168+H168)>$H$11,#REF!-F168,H168)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B169=\"\",\"\",IF(F169>$H$11,0,IF((F169+H169)>$H$11,#REF!-F169,H169)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B170=\"\",\"\",IF(F170>$H$11,0,IF((F170+H170)>$H$11,#REF!-F170,H170)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B171=\"\",\"\",IF(F171>$H$11,0,IF((F171+H171)>$H$11,#REF!-F171,H171)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B172=\"\",\"\",IF(F172>$H$11,0,IF((F172+H172)>$H$11,#REF!-F172,H172)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B173=\"\",\"\",IF(F173>$H$11,0,IF((F173+H173)>$H$11,#REF!-F173,H173)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B174=\"\",\"\",IF(F174>$H$11,0,IF((F174+H174)>$H$11,#REF!-F174,H174)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B175=\"\",\"\",IF(F175>$H$11,0,IF((F175+H175)>$H$11,#REF!-F175,H175)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B176=\"\",\"\",IF(F176>$H$11,0,IF((F176+H176)>$H$11,#REF!-F176,H176)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B177=\"\",\"\",IF(F177>$H$11,0,IF((F177+H177)>$H$11,#REF!-F177,H177)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B178=\"\",\"\",IF(F178>$H$11,0,IF((F178+H178)>$H$11,#REF!-F178,H178)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B179=\"\",\"\",IF(F179>$H$11,0,IF((F179+H179)>$H$11,#REF!-F179,H179)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B180=\"\",\"\",IF(F180>$H$11,0,IF((F180+H180)>$H$11,#REF!-F180,H180)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B181=\"\",\"\",IF(F181>$H$11,0,IF((F181+H181)>$H$11,#REF!-F181,H181)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B182=\"\",\"\",IF(F182>$H$11,0,IF((F182+H182)>$H$11,#REF!-F182,H182)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B183=\"\",\"\",IF(F183>$H$11,0,IF((F183+H183)>$H$11,#REF!-F183,H183)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B184=\"\",\"\",IF(F184>$H$11,0,IF((F184+H184)>$H$11,#REF!-F184,H184)))","v":""},"","","","",""]
[null,"",null,null,"","","","",{"$f":"IF(B185=\"\",\"\",IF(F185>$H$11,0,IF((F185+H185)>$H$11,#REF!-F185,H185)))","v":""},"","","","",""]

{"sheet":"M&V","index":5,"n_rows":408,"n_cols":16,"rows_kept":408,"cut":false,"hidden":false,"merged":[[229,2,229,7],[230,2,230,7],[231,2,231,7],[232,2,232,7],[224,2,224,11],[246,2,246,7],[247,2,247,7],[248,2,248,7],[249,2,249,7],[233,2,233,7],[234,2,234,7],[235,2,235,7],[236,2,236,7],[241,1,241,7],[242,2,242,7],[243,2,243,7],[244,2,244,7],[245,2,245,7],[237,2,237,11],[238,2,238,11],[205,1,205,15],[206,1,206,15],[211,1,211,15],[239,1,239,15],[212,1,212,11],[212,12,212,15],[240,1,240,11],[240,12,240,15],[225,1,225,11],[225,12,225,15],[213,1,213,7],[214,2,214,7],[215,2,215,7],[216,2,216,7],[217,2,217,7],[218,2,218,7],[219,2,219,7],[220,2,220,7],[221,2,221,7],[222,2,222,7],[223,2,223,7],[226,1,226,7],[227,2,227,7],[228,2,228,7],[189,1,189,11],[189,12,189,15],[202,2,202,11],[37,1,37,7],[38,2,38,7],[39,2,39,7],[196,2,196,7],[197,2,197,7],[198,2,198,7],[199,2,199,7],[200,2,200,7],[201,2,201,11],[190,1,190,7],[191,2,191,7],[192,2,192,7],[193,2,193,7],[194,2,194,7],[195,2,195,7],[184,2,184,7],[185,2,185,7],[186,2,186,7],[187,2,187,7],[188,2,188,11],[178,2,178,7],[179,2,179,7],[180,2,180,7],[181,2,181,7],[182,2,182,7],[183,2,183,7],[161,12,161,15],[172,2,172,7],[173,2,173,11],[174,2,174,11],[177,1,177,7],[166,2,166,7],[167,2,167,7],[168,2,168,7],[169,2,169,7],[170,2,170,7],[171,2,171,7],[176,1,176,11],[176,12,176,15],[160,2,160,11],[162,1,162,7],[163,2,163,7],[164,2,164,7],[165,2,165,7],[154,2,154,7],[155,2,155,7],[156,2,156,7],[157,2,157,7],[158,2,158,7],[159,2,159,7],[161,1,161,11],[133,12,133,15],[149,1,149,7],[150,2,150,7],[151,2,151,7],[152,2,152,7],[153,2,153,7],[142,2,142,7],[143,2,143,7],[144,2,144,7],[145,2,145,11],[146,2,146,11],[136,2,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,7],[140,2,140,7],[141,2,141,7],[130,2,130,7],[131,2,131,7],[132,2,132,11],[134,1,134,7],[135,2,135,7],[133,1,133,11],[124,2,124,7],[125,2,125,7],[126,2,126,7],[127,2,127,7],[128,2,128,7],[129,2,129,7],[118,2,118,11],[121,1,121,7],[122,2,122,7],[123,2,123,7],[105,1,105,11],[105,12,105,15],[112,2,112,7],[113,2,113,7],[114,2,114,7],[115,2,115,7],[116,2,116,7],[117,2,117,11],[106,1,106,7],[107,2,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[111,2,111,7],[100,2,100,7],[101,2,101,7],[102,2,102,7],[103,2,103,7],[104,2,104,11],[94,2,94,7],[95,2,95,7],[96,2,96,7],[97,2,97,7],[98,2,98,7],[99,2,99,7],[77,12,77,15],[88,2,88,7],[89,2,89,11],[90,2,90,11],[93,1,93,7],[82,2,82,7],[83,2,83,7],[84,2,84,7],[85,2,85,7],[86,2,86,7],[87,2,87,7],[76,2,76,11],[78,1,78,7],[79,2,79,7],[80,2,80,7],[81,2,81,7],[70,2,70,7],[71,2,71,7],[72,2,72,7],[73,2,73,7],[74,2,74,7],[75,2,75,7],[77,1,77,11],[49,12,49,15],[65,1,65,7],[66,2,66,7],[67,2,67,7],[68,2,68,7],[69,2,69,7],[58,2,58,7],[59,2,59,7],[60,2,60,7],[61,2,61,11],[62,2,62,11],[52,2,52,7],[53,2,53,7],[54,2,54,7],[55,2,55,7],[56,2,56,7],[57,2,57,7],[46,2,46,7],[47,2,47,7],[48,2,48,11],[50,1,50,7],[51,2,51,7],[31,2,31,7],[32,2,32,7],[33,2,33,11],[24,2,24,7],[25,2,25,7],[26,2,26,7],[27,2,27,7],[28,2,28,7],[29,2,29,7],[253,12,253,15],[10,2,10,7],[11,2,11,7],[203,2,203,11],[18,2,18,7],[19,2,19,7],[9,1,9,7],[20,2,20,11],[22,1,22,7],[23,2,23,7],[12,2,12,7],[13,2,13,7],[14,2,14,7],[40,2,40,7],[41,2,41,7],[42,2,42,7],[43,2,43,7],[44,2,44,7],[45,2,45,7],[15,2,15,7],[16,2,16,7],[17,2,17,7],[34,2,34,11],[30,2,30,7],[250,2,250,7],[251,2,251,7],[254,1,254,7],[255,2,255,7],[256,2,256,7],[257,2,257,7],[258,2,258,7],[259,2,259,7],[260,2,260,7],[252,2,252,11],[253,1,253,11],[261,2,261,7],[262,2,262,7],[265,2,265,11],[266,2,266,11],[263,2,263,7],[264,2,264,7],[269,1,269,7],[267,1,267,15],[268,1,268,11],[268,12,268,15],[281,12,281,15],[270,2,270,7],[271,2,271,7],[280,2,280,11],[272,2,272,7],[273,2,273,7],[274,2,274,7],[275,2,275,7],[276,2,276,7],[277,2,277,7],[278,2,278,7],[279,2,279,7],[282,1,282,7],[283,2,283,7],[284,2,284,7],[285,2,285,7],[286,2,286,7],[287,2,287,7],[288,2,288,7],[289,2,289,7],[281,1,281,11],[293,2,293,11],[294,2,294,11],[290,2,290,7],[291,2,291,7],[292,2,292,7],[297,1,297,7],[298,2,298,7],[295,1,295,15],[296,1,296,11],[296,12,296,15],[309,12,309,15],[299,2,299,7],[300,2,300,7],[301,2,301,7],[302,2,302,7],[303,2,303,7],[304,2,304,7],[305,2,305,7],[306,2,306,7],[307,2,307,7],[308,2,308,11],[310,1,310,7],[311,2,311,7],[312,2,312,7],[313,2,313,7],[314,2,314,7],[315,2,315,7],[316,2,316,7],[309,1,309,11],[321,2,321,11],[322,2,322,11],[317,2,317,7],[318,2,318,7],[319,2,319,7],[320,2,320,7],[325,1,325,7],[323,1,323,15],[324,1,324,11],[324,12,324,15],[337,12,337,15],[326,2,326,7],[327,2,327,7],[328,2,328,7],[329,2,329,7],[330,2,330,7],[331,2,331,7],[332,2,332,7],[333,2,333,7],[334,2,334,7],[336,2,336,11],[335,2,335,7],[338,1,338,7],[339,2,339,7],[340,2,340,7],[341,2,341,7],[342,2,342,7],[343,2,343,7],[337,1,337,11],[349,2,349,11],[350,2,350,11],[344,2,344,7],[345,2,345,7],[346,2,346,7],[347,2,347,7],[348,2,348,7],[351,1,351,15],[352,1,352,11],[352,12,352,15],[365,12,365,15],[353,1,353,7],[354,2,354,7],[355,2,355,7],[356,2,356,7],[357,2,357,7],[358,2,358,7],[359,2,359,7],[360,2,360,7],[361,2,361,7],[364,2,364,11],[362,2,362,7],[363,2,363,7],[366,1,366,7],[367,2,367,7],[368,2,368,7],[369,2,369,7],[370,2,370,7],[365,1,365,11],[380,1,380,11],[380,12,380,15],[377,2,377,11],[378,2,378,11],[371,2,371,7],[372,2,372,7],[373,2,373,7],[374,2,374,7],[375,2,375,7],[376,2,376,7],[379,1,379,15],[393,12,393,15],[381,1,381,7],[382,2,382,7],[383,2,383,7],[384,2,384,7],[385,2,385,7],[386,2,386,7],[387,2,387,7],[388,2,388,7],[398,2,398,7],[399,2,399,7],[407,2,407,11],[405,2,405,11],[406,2,406,11],[392,2,392,11],[389,2,389,7],[390,2,390,7],[391,2,391,7],[394,1,394,7],[395,2,395,7],[396,2,396,7],[397,2,397,7],[400,2,400,7],[401,2,401,7],[402,2,402,7],[403,2,403,7],[404,2,404,7],[393,1,393,11],[1,1,1,15],[2,1,2,15],[7,1,7,15],[35,1,35,15],[63,1,63,15],[91,1,91,15],[119,1,119,15],[147,1,147,15],[175,1,175,15],[8,1,8,11],[8,12,8,15],[36,1,36,11],[36,12,36,15],[64,1,64,11],[64,12,64,15],[92,1,92,11],[92,12,92,15],[120,1,120,11],[120,12,120,15],[148,1,148,11],[148,12,148,15],[21,1,21,11],[21,12,21,15],[49,1,49,11]]}
[]
[null,"MEDIÇÃO E VERIFICAÇÃO - EX ANTE"]
[null,"PREMISSAS PARA A MEDIÇÃO E VERIFICAÇÃO"]
[]
[null,null,null,"Confiabilidade mínima aceitável",null,null,null,0.95,null,null,null,"Valor padrão da distribuição normal (95%)",null,null,1.96]
[null,null,null,"Nível de precisão aceitável",null,null,null,0.1]
[]
[null,"ILUMINAÇÃO - EX ANTE"]
[null,"PERÍODO DE REFERÊNCIA",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$5^2*I11^2)/$H$6^2)*J11)/((($O$5^2*I11^2)/$H$6^2)+J11))<(($O$5^2*I11^2)/$H$6^2),ROUND((((($O$5^2*I11^2)/$H$6^2)*J11)/((($O$5^2*I11^2)/$H$6^2)+J11)),0),ROUND((($O$5^2*I11^2)/$H$6^2),0)))","v":0},null,{"$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$5^2*I12^2)/$H$6^2)*J12)/((($O$5^2*I12^2)/$H$6^2)+J12))<(($O$5^2*I12^2)/$H$6^2),ROUND((((($O$5^2*I12^2)/$H$6^2)*J12)/((($O$5^2*I12^2)/$H$6^2)+J12)),0),ROUND((($O$5^2*I12^2)/$H$6^2),0)))","v":0},null,{"$f":"P12-N12-O12","v":0},null,null,{"$f":"K12*L12","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M11:M20)","v":0},{"$f":"SUM(N11:N20)","v":0},{"$f":"SUM(O11:O20)","v":0},{"$f":"SUM(P11:P20)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I24=0,J24=0),0,IF((((($O$5^2*I24^2)/$H$6^2)*J24)/((($O$5^2*I24^2)/$H$6^2)+J24))<(($O$5^2*I24^2)/$H$6^2),ROUND((((($O$5^2*I24^2)/$H$6^2)*J24)/((($O$5^2*I24^2)/$H$6^2)+J24)),0),ROUND((($O$5^2*I24^2)/$H$6^2),0)))","v":0},null,{"$f":"P24-N24-O24","v":0},null,null,{"$f":"K24*L24","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I25=0,J25=0),0,IF((((($O$5^2*I25^2)/$H$6^2)*J25)/((($O$5^2*I25^2)/$H$6^2)+J25))<(($O$5^2*I25^2)/$H$6^2),ROUND((((($O$5^2*I25^2)/$H$6^2)*J25)/((($O$5^2*I25^2)/$H$6^2)+J25)),0),ROUND((($O$5^2*I25^2)/$H$6^2),0)))","v":0},null,{"$f":"P25-N25-O25","v":0},null,null,{"$f":"K25*L25","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M24:M33)","v":0},{"$f":"SUM(N24:N33)","v":0},{"$f":"SUM(O24:O33)","v":0},{"$f":"SUM(P24:P33)","v":0}]
[null,null,"Sub total - Custos medição e verificação iluminação",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M21,M34)","v":0},{"$f":"SUM(N21,N34)","v":0},0,{"$f":"SUM(P21,P34)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL - EX ANTE"]
[null,"PERÍODO DE REFERÊNCIA",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,{"$f":"IF(OR(I39=0,J39=0),0,IF((((($O$5^2*I39^2)/$H$6^2)*J39)/((($O$5^2*I39^2)/$H$6^2)+J39))<(($O$5^2*I39^2)/$H$6^2),ROUND((((($O$5^2*I39^2)/$H$6^2)*J39)/((($O$5^2*I39^2)/$H$6^2)+J39)),0),ROUND((($O$5^2*I39^2)/$H$6^2),0)))","v":0},null,{"$f":"P39-N39-O39","v":0},null,null,{"$f":"K39*L39","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I40=0,J40=0),0,IF((((($O$5^2*I40^2)/$H$6^2)*J40)/((($O$5^2*I40^2)/$H$6^2)+J40))<(($O$5^2*I40^2)/$H$6^2),ROUND((((($O$5^2*I40^2)/$H$6^2)*J40)/((($O$5^2*I40^2)/$H$6^2)+J40)),0),ROUND((($O$5^2*I40^2)/$H$6^2),0)))","v":0},null,{"$f":"P40-N40-O40","v":0},null,null,{"$f":"K40*L40","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M39:M48)","v":0},{"$f":"SUM(N39:N48)","v":0},{"$f":"SUM(O39:O48)","v":0},{"$f":"SUM(P39:P48)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I52=0,J52=0),0,IF((((($O$5^2*I52^2)/$H$6^2)*J52)/((($O$5^2*I52^2)/$H$6^2)+J52))<(($O$5^2*I52^2)/$H$6^2),ROUND((((($O$5^2*I52^2)/$H$6^2)*J52)/((($O$5^2*I52^2)/$H$6^2)+J52)),0),ROUND((($O$5^2*I52^2)/$H$6^2),0)))","v":0},null,{"$f":"P52-N52-O52","v":0},null,null,{"$f":"K52*L52","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I53=0,J53=0),0,IF((((($O$5^2*I53^2)/$H$6^2)*J53)/((($O$5^2*I53^2)/$H$6^2)+J53))<(($O$5^2*I53^2)/$H$6^2),ROUND((((($O$5^2*I53^2)/$H$6^2)*J53)/((($O$5^2*I53^2)/$H$6^2)+J53)),0),ROUND((($O$5^2*I53^2)/$H$6^2),0)))","v":0},null,{"$f":"P53-N53-O53","v":0},null,null,{"$f":"K53*L53","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M52:M61)","v":0},{"$f":"SUM(N52:N61)","v":0},{"$f":"SUM(O52:O61)","v":0},{"$f":"SUM(P52:P61)","v":0}]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M49,M62)","v":0},{"$f":"SUM(N49,N62)","v":0},{"$f":"SUM(O49,O62)","v":0},{"$f":"SUM(P49,P62)","v":0}]
[null,"SISTEMAS MOTRIZES - EX ANTE"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I67=0,J67=0),0,IF((((($O$5^2*I67^2)/$H$6^2)*J67)/((($O$5^2*I67^2)/$H$6^2)+J67))<(($O$5^2*I67^2)/$H$6^2),ROUND((((($O$5^2*I67^2)/$H$6^2)*J67)/((($O$5^2*I67^2)/$H$6^2)+J67)),0),ROUND((($O$5^2*I67^2)/$H$6^2),0)))","v":0},null,{"$f":"P67-N67-O67","v":0},null,null,{"$f":"K67*L67","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I68=0,J68=0),0,IF((((($O$5^2*I68^2)/$H$6^2)*J68)/((($O$5^2*I68^2)/$H$6^2)+J68))<(($O$5^2*I68^2)/$H$6^2),ROUND((((($O$5^2*I68^2)/$H$6^2)*J68)/((($O$5^2*I68^2)/$H$6^2)+J68)),0),ROUND((($O$5^2*I68^2)/$H$6^2),0)))","v":0},null,{"$f":"P68-N68-O68","v":0},null,null,{"$f":"K68*L68","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M67:M76)","v":0},{"$f":"SUM(N67:N76)","v":0},{"$f":"SUM(O67:O76)","v":0},{"$f":"SUM(P67:P76)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I80=0,J80=0),0,IF((((($O$5^2*I80^2)/$H$6^2)*J80)/((($O$5^2*I80^2)/$H$6^2)+J80))<(($O$5^2*I80^2)/$H$6^2),ROUND((((($O$5^2*I80^2)/$H$6^2)*J80)/((($O$5^2*I80^2)/$H$6^2)+J80)),0),ROUND((($O$5^2*I80^2)/$H$6^2),0)))","v":0},null,{"$f":"P80-N80-O80","v":0},null,null,{"$f":"K80*L80","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I81=0,J81=0),0,IF((((($O$5^2*I81^2)/$H$6^2)*J81)/((($O$5^2*I81^2)/$H$6^2)+J81))<(($O$5^2*I81^2)/$H$6^2),ROUND((((($O$5^2*I81^2)/$H$6^2)*J81)/((($O$5^2*I81^2)/$H$6^2)+J81)),0),ROUND((($O$5^2*I81^2)/$H$6^2),0)))","v":0},null,{"$f":"P81-N81-O81","v":0},null,null,{"$f":"K81*L81","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M80:M89)","v":0},{"$f":"SUM(N80:N89)","v":0},{"$f":"SUM(O80:O89)","v":0},{"$f":"SUM(P80:P89)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M77,M90)","v":0},{"$f":"SUM(N77,N90)","v":0},{"$f":"SUM(O77,O90)","v":0},{"$f":"SUM(P77,P90)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX ANTE"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I95=0,J95=0),0,IF((((($O$5^2*I95^2)/$H$6^2)*J95)/((($O$5^2*I95^2)/$H$6^2)+J95))<(($O$5^2*I95^2)/$H$6^2),ROUND((((($O$5^2*I95^2)/$H$6^2)*J95)/((($O$5^2*I95^2)/$H$6^2)+J95)),0),ROUND((($O$5^2*I95^2)/$H$6^2),0)))","v":0},null,{"$f":"P95-N95-O95","v":0},null,null,{"$f":"K95*L95","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I96=0,J96=0),0,IF((((($O$5^2*I96^2)/$H$6^2)*J96)/((($O$5^2*I96^2)/$H$6^2)+J96))<(($O$5^2*I96^2)/$H$6^2),ROUND((((($O$5^2*I96^2)/$H$6^2)*J96)/((($O$5^2*I96^2)/$H$6^2)+J96)),0),ROUND((($O$5^2*I96^2)/$H$6^2),0)))","v":0},null,{"$f":"P96-N96-O96","v":0},null,null,{"$f":"K96*L96","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M95:M104)","v":0},{"$f":"SUM(N95:N104)","v":0},{"$f":"SUM(O95:O104)","v":0},{"$f":"SUM(P95:P104)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I108=0,J108=0),0,IF((((($O$5^2*I108^2)/$H$6^2)*J108)/((($O$5^2*I108^2)/$H$6^2)+J108))<(($O$5^2*I108^2)/$H$6^2),ROUND((((($O$5^2*I108^2)/$H$6^2)*J108)/((($O$5^2*I108^2)/$H$6^2)+J108)),0),ROUND((($O$5^2*I108^2)/$H$6^2),0)))","v":0},null,{"$f":"P108-N108-O108","v":0},null,null,{"$f":"K108*L108","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I109=0,J109=0),0,IF((((($O$5^2*I109^2)/$H$6^2)*J109)/((($O$5^2*I109^2)/$H$6^2)+J109))<(($O$5^2*I109^2)/$H$6^2),ROUND((((($O$5^2*I109^2)/$H$6^2)*J109)/((($O$5^2*I109^2)/$H$6^2)+J109)),0),ROUND((($O$5^2*I109^2)/$H$6^2),0)))","v":0},null,{"$f":"P109-N109-O109","v":0},null,null,{"$f":"K109*L109","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M108:M117)","v":0},{"$f":"SUM(N108:N117)","v":0},{"$f":"SUM(O108:O117)","v":0},{"$f":"SUM(P108:P117)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M105,M118)","v":0},{"$f":"SUM(N105,N118)","v":0},{"$f":"SUM(O105,O118)","v":0},{"$f":"SUM(P105,P118)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX ANTE"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I123=0,J123=0),0,IF((((($O$5^2*I123^2)/$H$6^2)*J123)/((($O$5^2*I123^2)/$H$6^2)+J123))<(($O$5^2*I123^2)/$H$6^2),ROUND((((($O$5^2*I123^2)/$H$6^2)*J123)/((($O$5^2*I123^2)/$H$6^2)+J123)),0),ROUND((($O$5^2*I123^2)/$H$6^2),0)))","v":0},null,{"$f":"P123-N123-O123","v":0},null,null,{"$f":"K123*L123","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I124=0,J124=0),0,IF((((($O$5^2*I124^2)/$H$6^2)*J124)/((($O$5^2*I124^2)/$H$6^2)+J124))<(($O$5^2*I124^2)/$H$6^2),ROUND((((($O$5^2*I124^2)/$H$6^2)*J124)/((($O$5^2*I124^2)/$H$6^2)+J124)),0),ROUND((($O$5^2*I124^2)/$H$6^2),0)))","v":0},null,{"$f":"P124-N124-O124","v":0},null,null,{"$f":"K124*L124","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M123:M132)","v":0},{"$f":"SUM(N123:N132)","v":0},{"$f":"SUM(O123:O132)","v":0},{"$f":"SUM(P123:P132)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I136=0,J136=0),0,IF((((($O$5^2*I136^2)/$H$6^2)*J136)/((($O$5^2*I136^2)/$H$6^2)+J136))<(($O$5^2*I136^2)/$H$6^2),ROUND((((($O$5^2*I136^2)/$H$6^2)*J136)/((($O$5^2*I136^2)/$H$6^2)+J136)),0),ROUND((($O$5^2*I136^2)/$H$6^2),0)))","v":0},null,{"$f":"P136-N136-O136","v":0},null,null,{"$f":"K136*L136","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I137=0,J137=0),0,IF((((($O$5^2*I137^2)/$H$6^2)*J137)/((($O$5^2*I137^2)/$H$6^2)+J137))<(($O$5^2*I137^2)/$H$6^2),ROUND((((($O$5^2*I137^2)/$H$6^2)*J137)/((($O$5^2*I137^2)/$H$6^2)+J137)),0),ROUND((($O$5^2*I137^2)/$H$6^2),0)))","v":0},null,{"$f":"P137-N137-O137","v":0},null,null,{"$f":"K137*L137","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M136:M145)","v":0},{"$f":"SUM(N136:N145)","v":0},{"$f":"SUM(O136:O145)","v":0},{"$f":"SUM(P136:P145)","v":0}]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M133,M146)","v":0},{"$f":"SUM(N133,N146)","v":0},{"$f":"SUM(O133,O146)","v":0},{"$f":"SUM(P133,P146)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES - EX ANTE"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I151=0,J151=0),0,IF((((($O$5^2*I151^2)/$H$6^2)*J151)/((($O$5^2*I151^2)/$H$6^2)+J151))<(($O$5^2*I151^2)/$H$6^2),ROUND((((($O$5^2*I151^2)/$H$6^2)*J151)/((($O$5^2*I151^2)/$H$6^2)+J151)),0),ROUND((($O$5^2*I151^2)/$H$6^2),0)))","v":0},null,{"$f":"P151-N151-O151","v":0},null,null,{"$f":"K151*L151","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I152=0,J152=0),0,IF((((($O$5^2*I152^2)/$H$6^2)*J152)/((($O$5^2*I152^2)/$H$6^2)+J152))<(($O$5^2*I152^2)/$H$6^2),ROUND((((($O$5^2*I152^2)/$H$6^2)*J152)/((($O$5^2*I152^2)/$H$6^2)+J152)),0),ROUND((($O$5^2*I152^2)/$H$6^2),0)))","v":0},null,{"$f":"P152-N152-O152","v":0},null,null,{"$f":"K152*L152","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M151:M160)","v":0},{"$f":"SUM(N151:N160)","v":0},{"$f":"SUM(O151:O160)","v":0},{"$f":"SUM(P151:P160)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I164=0,J164=0),0,IF((((($O$5^2*I164^2)/$H$6^2)*J164)/((($O$5^2*I164^2)/$H$6^2)+J164))<(($O$5^2*I164^2)/$H$6^2),ROUND((((($O$5^2*I164^2)/$H$6^2)*J164)/((($O$5^2*I164^2)/$H$6^2)+J164)),0),ROUND((($O$5^2*I164^2)/$H$6^2),0)))","v":0},null,{"$f":"P164-N164-O164","v":0},null,null,{"$f":"K164*L164","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I165=0,J165=0),0,IF((((($O$5^2*I165^2)/$H$6^2)*J165)/((($O$5^2*I165^2)/$H$6^2)+J165))<(($O$5^2*I165^2)/$H$6^2),ROUND((((($O$5^2*I165^2)/$H$6^2)*J165)/((($O$5^2*I165^2)/$H$6^2)+J165)),0),ROUND((($O$5^2*I165^2)/$H$6^2),0)))","v":0},null,{"$f":"P165-N165-O165","v":0},null,null,{"$f":"K165*L165","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M164:M173)","v":0},{"$f":"SUM(N164:N173)","v":0},{"$f":"SUM(O164:O173)","v":0},{"$f":"SUM(P164:P173)","v":0}]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M161,M174)","v":0},{"$f":"SUM(N161,N174)","v":0},{"$f":"SUM(O161,O174)","v":0},{"$f":"SUM(P161,P174)","v":0}]
[null,"OUTROS - EX ANTE"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I179=0,J179=0),0,IF((((($O$5^2*I179^2)/$H$6^2)*J179)/((($O$5^2*I179^2)/$H$6^2)+J179))<(($O$5^2*I179^2)/$H$6^2),ROUND((((($O$5^2*I179^2)/$H$6^2)*J179)/((($O$5^2*I179^2)/$H$6^2)+J179)),0),ROUND((($O$5^2*I179^2)/$H$6^2),0)))","v":0},null,{"$f":"P179-N179-O179","v":0},null,null,{"$f":"K179*L179","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I180=0,J180=0),0,IF((((($O$5^2*I180^2)/$H$6^2)*J180)/((($O$5^2*I180^2)/$H$6^2)+J180))<(($O$5^2*I180^2)/$H$6^2),ROUND((((($O$5^2*I180^2)/$H$6^2)*J180)/((($O$5^2*I180^2)/$H$6^2)+J180)),0),ROUND((($O$5^2*I180^2)/$H$6^2),0)))","v":0},null,{"$f":"P180-N180-O180","v":0},null,null,{"$f":"K180*L180","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M179:M188)","v":0},{"$f":"SUM(N179:N188)","v":0},{"$f":"SUM(O179:O188)","v":0},{"$f":"SUM(P179:P188)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","População","Amostragem","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I192=0,J192=0),0,IF((((($O$5^2*I192^2)/$H$6^2)*J192)/((($O$5^2*I192^2)/$H$6^2)+J192))<(($O$5^2*I192^2)/$H$6^2),ROUND((((($O$5^2*I192^2)/$H$6^2)*J192)/((($O$5^2*I192^2)/$H$6^2)+J192)),0),ROUND((($O$5^2*I192^2)/$H$6^2),0)))","v":0},null,{"$f":"P192-N192-O192","v":0},null,null,{"$f":"K192*L192","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"IF(OR(I193=0,J193=0),0,IF((((($O$5^2*I193^2)/$H$6^2)*J193)/((($O$5^2*I193^2)/$H$6^2)+J193))<(($O$5^2*I193^2)/$H$6^2),ROUND((((($O$5^2*I193^2)/$H$6^2)*J193)/((($O$5^2*I193^2)/$H$6^2)+J193)),0),ROUND((($O$5^2*I193^2)/$H$6^2),0)))","v":0},null,{"$f":"P193-N193-O193","v":0},null,null,{"$f":"K193*L193","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M192:M201)","v":0},{"$f":"SUM(N192:N201)","v":0},{"$f":"SUM(O192:O201)","v":0},{"$f":"SUM(P192:P201)","v":0}]
[null,null,"Sub total - Custos medição e verificação outros",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M189,M202)","v":0},{"$f":"SUM(N189,N202)","v":0},{"$f":"SUM(O189,O202)","v":0},{"$f":"SUM(P189,P202)","v":0}]
[null,null,"Sub total - Custos medição e verificação - Ex ante",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M35,M63,M91,M119,M147,M175,M203)","v":0},{"$f":"SUM(N35,N63,N91,N119,N147,N175,N203)","v":0},0,{"$f":"SUM(P35,P63,P91,P119,P147,P175,P203)","v":0}]
[]
[null,"MEDIÇÃO E VERIFICAÇÃO - EX POST"]
[null,"PREMISSAS PARA A MEDIÇÃO E VERIFICAÇÃO"]
[]
[null,null,null,"Confiabilidade mínima aceitável",null,null,null,0.95,null,null,null,"Valor padrão da distribuição normal (95%)",null,null,1.96]
[null,null,null,"Nível de precisão aceitável",null,null,null,0.1]
[]
[null,"ILUMINAÇÃO - EX POST"]
[null,"PERÍODO DE REFERÊNCIA",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,{"$f":"IF(J215=0,0,($O$209*I215)/SQRT(J215))","v":0},null,{"$f":"P215-N215-O215","v":0},null,null,{"$f":"J215*L215","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P216-N216-O216","v":0},null,null,{"$f":"J216*L216","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M215:M224)","v":0},{"$f":"SUM(N215:N224)","v":0},{"$f":"SUM(O215:O224)","v":0},{"$f":"SUM(P215:P224)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J228=0,0,($O$209*I228)/SQRT(J228))","v":0},null,{"$f":"P228-N228-O228","v":0},null,null,{"$f":"J228*L228","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P229-N229-O229","v":0},null,null,{"$f":"J229*L229","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação iluminação - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M228:M237)","v":0},{"$f":"SUM(N228:N237)","v":0},{"$f":"SUM(O228:O237)","v":0},{"$f":"SUM(P228:P237)","v":0}]
[null,null,"Sub total - Custos medição e verificação iluminação",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M225,M238)","v":0},{"$f":"SUM(N225,N238)","v":0},{"$f":"SUM(O225,O238)","v":0},{"$f":"SUM(P225,P238)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL - EX POST"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J243=0,0,($O$209*I243)/SQRT(J243))","v":0},null,{"$f":"P243-N243-O243","v":0},null,null,{"$f":"J243*L243","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P244-N244-O244","v":0},null,null,{"$f":"J244*L244","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M243:M252)","v":0},{"$f":"SUM(N243:N252)","v":0},{"$f":"SUM(O243:O252)","v":0},{"$f":"SUM(P243:P252)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J256=0,0,($O$209*I256)/SQRT(J256))","v":0},null,{"$f":"P256-N256-O256","v":0},null,null,{"$f":"J256*L256","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P257-N257-O257","v":0},null,null,{"$f":"J257*L257","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M256:M265)","v":0},{"$f":"SUM(N256:N265)","v":0},{"$f":"SUM(O256:O265)","v":0},{"$f":"SUM(P256:P265)","v":0}]
[null,null,"Sub total - Custos medição e verificação condicionamento ambiental",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M253,M266)","v":0},{"$f":"SUM(N253,N266)","v":0},{"$f":"SUM(O253,O266)","v":0},{"$f":"SUM(P253,P266)","v":0}]
[null,"SISTEMAS MOTRIZES - EX POST"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J271=0,0,($O$209*I271)/SQRT(J271))","v":0},null,{"$f":"P271-N271-O271","v":0},null,null,{"$f":"J271*L271","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P272-N272-O272","v":0},null,null,{"$f":"J272*L272","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M271:M280)","v":0},{"$f":"SUM(N271:N280)","v":0},{"$f":"SUM(O271:O280)","v":0},{"$f":"SUM(P271:P280)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J284=0,0,($O$209*I284)/SQRT(J284))","v":0},null,{"$f":"P284-N284-O284","v":0},null,null,{"$f":"J284*L284","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P285-N285-O285","v":0},null,null,{"$f":"J285*L285","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M284:M293)","v":0},{"$f":"SUM(N284:N293)","v":0},{"$f":"SUM(O284:O293)","v":0},{"$f":"SUM(P284:P293)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas motrizes",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M281,M294)","v":0},{"$f":"SUM(N281,N294)","v":0},{"$f":"SUM(O281,O294)","v":0},{"$f":"SUM(P281,P294)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX POST"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J299=0,0,($O$209*I299)/SQRT(J299))","v":0},null,{"$f":"P299-N299-O299","v":0},null,null,{"$f":"J299*L299","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P300-N300-O300","v":0},null,null,{"$f":"J300*L300","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M299:M308)","v":0},{"$f":"SUM(N299:N308)","v":0},{"$f":"SUM(O299:O308)","v":0},{"$f":"SUM(P299:P308)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J312=0,0,($O$209*I312)/SQRT(J312))","v":0},null,{"$f":"P312-N312-O312","v":0},null,null,{"$f":"J312*L312","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P313-N313-O313","v":0},null,null,{"$f":"J313*L313","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M312:M321)","v":0},{"$f":"SUM(N312:N321)","v":0},{"$f":"SUM(O312:O321)","v":0},{"$f":"SUM(P312:P321)","v":0}]
[null,null,"Sub total - Custos medição e verificação sistemas de refrigeração",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M309,M322)","v":0},{"$f":"SUM(N309,N322)","v":0},{"$f":"SUM(O309,O322)","v":0},{"$f":"SUM(P309,P322)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX POST"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J327=0,0,($O$209*I327)/SQRT(J327))","v":0},null,{"$f":"P327-N327-O327","v":0},null,null,{"$f":"J327*L327","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P328-N328-O328","v":0},null,null,{"$f":"J328*L328","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M327:M336)","v":0},{"$f":"SUM(N327:N336)","v":0},{"$f":"SUM(O327:O336)","v":0},{"$f":"SUM(P327:P336)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J340=0,0,($O$209*I340)/SQRT(J340))","v":0},null,{"$f":"P340-N340-O340","v":0},null,null,{"$f":"J340*L340","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P341-N341-O341","v":0},null,null,{"$f":"J341*L341","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M340:M349)","v":0},{"$f":"SUM(N340:N349)","v":0},{"$f":"SUM(O340:O349)","v":0},{"$f":"SUM(P340:P349)","v":0}]
[null,null,"Sub total - Custos medição e verificação aquecimento solar de água",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M337,M350)","v":0},{"$f":"SUM(N337,N350)","v":0},{"$f":"SUM(O337,O350)","v":0},{"$f":"SUM(P337,P350)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES - EX POST"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J355=0,0,($O$209*I355)/SQRT(J355))","v":0},null,{"$f":"P355-N355-O355","v":0},null,null,{"$f":"J355*L355","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P356-N356-O356","v":0},null,null,{"$f":"J356*L356","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M355:M364)","v":0},{"$f":"SUM(N355:N364)","v":0},{"$f":"SUM(O355:O364)","v":0},{"$f":"SUM(P355:P364)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J368=0,0,($O$209*I368)/SQRT(J368))","v":0},null,{"$f":"P368-N368-O368","v":0},null,null,{"$f":"J368*L368","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P369-N369-O369","v":0},null,null,{"$f":"J369*L369","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M368:M377)","v":0},{"$f":"SUM(N368:N377)","v":0},{"$f":"SUM(O368:O377)","v":0},{"$f":"SUM(P368:P377)","v":0}]
[null,null,"Sub total - Custos medição e verificação equipamentos hospitalares",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M365,M378)","v":0},{"$f":"SUM(N365,N378)","v":0},{"$f":"SUM(O365,O378)","v":0},{"$f":"SUM(P365,P378)","v":0}]
[null,"OUTROS - EX POST"]
[null,"PERÍODO DE REFERÊNCIA",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J383=0,0,($O$209*I383)/SQRT(J383))","v":0},null,{"$f":"P383-N383-O383","v":0},null,null,{"$f":"J383*L383","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P384-N384-O384","v":0},null,null,{"$f":"J384*L384","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Período de referência",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M383:M392)","v":0},{"$f":"SUM(N383:N392)","v":0},{"$f":"SUM(O383:O392)","v":0},{"$f":"SUM(P383:P392)","v":0}]
[null,"PERÍODO PÓS-RETROFIT",null,null,null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"CV","Amostragem","Precisão","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"IF(J396=0,0,($O$209*I396)/SQRT(J396))","v":0},null,{"$f":"P396-N396-O396","v":0},null,null,{"$f":"J396*L396","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,{"$f":"P397-N397-O397","v":0},null,null,{"$f":"J397*L397","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
[null,null,"Sub total - Custos medição e verificação outros - Período pós-retrofit",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M396:M405)","v":0},{"$f":"SUM(N396:N405)","v":0},{"$f":"SUM(O396:O405)","v":0},{"$f":"SUM(P396:P405)","v":0}]
[null,null,"Sub total - Custos medição e verificação outros",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M393,M406)","v":0},{"$f":"SUM(N393,N406)","v":0},{"$f":"SUM(O393,O406)","v":0},{"$f":"SUM(P393,P406)","v":0}]
[null,null,"SUB TOTAL MEDIÇÃO E VERIFICAÇÃO - EX POST",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M239,M267,M295,M323,M351,M379,M407)","v":0},{"$f":"SUM(N239,N267,N295,N323,N351,N379,N407)","v":0},0,{"$f":"SUM(P239,P267,P295,P323,P351,P379,P407)","v":0}]

{"sheet":"Descarte","index":6,"n_rows":188,"n_cols":14,"rows_kept":188,"cut":false,"hidden":false,"merged":[[162,1,162,7],[163,2,163,7],[164,2,164,7],[165,2,165,7],[95,1,95,13],[96,1,96,9],[161,1,161,9],[174,1,174,9],[96,10,96,13],[109,10,109,13],[122,10,122,13],[135,10,135,13],[148,10,148,13],[161,10,161,13],[174,10,174,13],[171,2,171,7],[172,2,172,7],[173,2,173,9],[156,2,156,7],[157,2,157,7],[158,2,158,7],[159,2,159,7],[160,2,160,9],[151,2,151,7],[175,1,175,7],[166,2,166,7],[167,2,167,7],[168,2,168,7],[169,2,169,7],[170,2,170,7],[187,2,187,9],[181,2,181,7],[182,2,182,7],[183,2,183,7],[184,2,184,7],[185,2,185,7],[176,2,176,7],[177,2,177,7],[178,2,178,7],[179,2,179,7],[180,2,180,7],[186,2,186,9],[152,2,152,7],[153,2,153,7],[154,2,154,7],[155,2,155,7],[146,2,146,7],[147,2,147,9],[149,1,149,7],[150,2,150,7],[141,2,141,7],[142,2,142,7],[143,2,143,7],[144,2,144,7],[145,2,145,7],[148,1,148,9],[136,1,136,7],[137,2,137,7],[138,2,138,7],[139,2,139,7],[140,2,140,7],[131,2,131,7],[132,2,132,7],[133,2,133,7],[134,2,134,9],[135,1,135,9],[126,2,126,7],[127,2,127,7],[128,2,128,7],[129,2,129,7],[130,2,130,7],[121,2,121,9],[123,1,123,7],[124,2,124,7],[125,2,125,7],[122,1,122,9],[116,2,116,7],[117,2,117,7],[118,2,118,7],[119,2,119,7],[120,2,120,7],[111,2,111,7],[112,2,112,7],[113,2,113,7],[114,2,114,7],[115,2,115,7],[106,2,106,7],[107,2,107,7],[108,2,108,9],[110,1,110,7],[101,2,101,7],[102,2,102,7],[103,2,103,7],[104,2,104,7],[105,2,105,7],[109,1,109,9],[97,1,97,7],[98,2,98,7],[99,2,99,7],[100,2,100,7],[3,1,3,7],[4,2,4,7],[11,2,11,7],[12,2,12,7],[13,2,13,7],[14,2,14,9],[5,2,5,7],[6,2,6,7],[7,2,7,7],[8,2,8,7],[9,2,9,7],[10,2,10,7],[16,1,16,7],[17,2,17,7],[18,2,18,7],[43,2,43,7],[35,2,35,7],[36,2,36,7],[37,2,37,7],[38,2,38,7],[39,2,39,7],[40,2,40,9],[19,2,19,7],[34,2,34,7],[26,2,26,7],[27,2,27,9],[20,2,20,7],[21,2,21,7],[22,2,22,7],[23,2,23,7],[24,2,24,7],[25,2,25,7],[29,1,29,7],[30,2,30,7],[31,2,31,7],[32,2,32,7],[33,2,33,7],[80,10,80,13],[55,1,55,7],[56,2,56,7],[57,2,57,7],[58,2,58,7],[73,2,73,7],[65,2,65,7],[66,2,66,9],[59,2,59,7],[60,2,60,7],[61,2,61,7],[62,2,62,7],[63,2,63,7],[64,2,64,7],[68,1,68,7],[69,2,69,7],[70,2,70,7],[71,2,71,7],[72,2,72,7],[93,2,93,9],[81,1,81,7],[82,2,82,7],[74,2,74,7],[75,2,75,7],[76,2,76,7],[77,2,77,7],[78,2,78,7],[79,2,79,9],[89,2,89,7],[90,2,90,7],[91,2,91,7],[92,2,92,9],[83,2,83,7],[84,2,84,7],[85,2,85,7],[86,2,86,7],[87,2,87,7],[88,2,88,7],[80,1,80,9],[1,1,1,13],[2,1,2,9],[2,10,2,13],[15,1,15,9],[28,1,28,9],[41,1,41,9],[54,1,54,9],[67,1,67,9],[15,10,15,13],[28,10,28,13],[41,10,41,13],[54,10,54,13],[67,10,67,13],[50,2,50,7],[51,2,51,7],[52,2,52,7],[53,2,53,9],[44,2,44,7],[45,2,45,7],[46,2,46,7],[47,2,47,7],[48,2,48,7],[49,2,49,7],[42,1,42,7]]}
[]
[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,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K5:K14)","v":0},{"$f":"SUM(L5:L14)","v":0},{"$f":"SUM(M5:M14)","v":0},{"$f":"SUM(N5:N14)","v":0}]
[null,"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,{"$f":"N18-L18-M18","v":0},null,null,{"$f":"I18*J18","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N19-L19-M19","v":0},null,null,{"$f":"I19*J19","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,{"$f":"SUM(K18:K27)","v":0},{"$f":"SUM(L18:L27)","v":0},{"$f":"SUM(M18:M27)","v":0},{"$f":"SUM(N18:N27)","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,{"$f":"N31-L31-M31","v":0},null,null,{"$f":"I31*J31","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N32-L32-M32","v":0},null,null,{"$f":"I32*J32","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,{"$f":"SUM(K31:K40)","v":0},{"$f":"SUM(L31:L40)","v":0},{"$f":"SUM(M31:M40)","v":0},{"$f":"SUM(N31:N40)","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,{"$f":"N44-L44-M44","v":0},null,null,{"$f":"I44*J44","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N45-L45-M45","v":0},null,null,{"$f":"I45*J45","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,{"$f":"SUM(K44:K53)","v":0},{"$f":"SUM(L44:L53)","v":0},{"$f":"SUM(M44:M53)","v":0},{"$f":"SUM(N44:N53)","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,{"$f":"N57-L57-M57","v":0},null,null,{"$f":"I57*J57","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N58-L58-M58","v":0},null,null,{"$f":"I58*J58","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,{"$f":"SUM(K57:K66)","v":0},{"$f":"SUM(L57:L66)","v":0},{"$f":"SUM(M57:M66)","v":0},{"$f":"SUM(N57:N66)","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,{"$f":"N70-L70-M70","v":0},null,null,{"$f":"I70*J70","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N71-L71-M71","v":0},null,null,{"$f":"I71*J71","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,{"$f":"SUM(K70:K79)","v":0},{"$f":"SUM(L70:L79)","v":0},{"$f":"SUM(M70:M79)","v":0},{"$f":"SUM(N70:N79)","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,{"$f":"N83-L83-M83","v":0},null,null,{"$f":"I83*J83","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N84-L84-M84","v":0},null,null,{"$f":"I84*J84","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,{"$f":"SUM(K83:K92)","v":0},{"$f":"SUM(L83:L92)","v":0},{"$f":"SUM(M83:M92)","v":0},{"$f":"SUM(N83:N92)","v":0}]
[null,null,"Sub total - Custos descarte de equipamentos - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K15,K28,K41,K54,K67,K80,K93)","v":0},{"$f":"SUM(L15,L28,L41,L54,L67,L80,L93)","v":0},0,{"$f":"SUM(N15,N28,N41,N54,N67,N80,N93)","v":0}]
[]
[null,"DESCARTE DE EQUIPAMENTOS - EX POST"]
[null,"ILUMINAÇÃO - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N99-L99-M99","v":0},null,null,{"$f":"I99*J99","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N100-L100-M100","v":0},null,null,{"$f":"I100*J100","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K99:K108)","v":0},{"$f":"SUM(L99:L108)","v":0},{"$f":"SUM(M99:M108)","v":0},{"$f":"SUM(N99:N108)","v":0}]
[null,"CONDICIONAMENTO AMBIENTAL - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N112-L112-M112","v":0},null,null,{"$f":"I112*J112","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N113-L113-M113","v":0},null,null,{"$f":"I113*J113","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K112:K121)","v":0},{"$f":"SUM(L112:L121)","v":0},{"$f":"SUM(M112:M121)","v":0},{"$f":"SUM(N112:N121)","v":0}]
[null,"SISTEMAS MOTRIZES - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N125-L125-M125","v":0},null,null,{"$f":"I125*J125","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N126-L126-M126","v":0},null,null,{"$f":"I126*J126","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K125:K134)","v":0},{"$f":"SUM(L125:L134)","v":0},{"$f":"SUM(M125:M134)","v":0},{"$f":"SUM(N125:N134)","v":0}]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N138-L138-M138","v":0},null,null,{"$f":"I138*J138","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N139-L139-M139","v":0},null,null,{"$f":"I139*J139","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K138:K147)","v":0},{"$f":"SUM(L138:L147)","v":0},{"$f":"SUM(M138:M147)","v":0},{"$f":"SUM(N138:N147)","v":0}]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N151-L151-M151","v":0},null,null,{"$f":"I151*J151","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N152-L152-M152","v":0},null,null,{"$f":"I152*J152","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K151:K160)","v":0},{"$f":"SUM(L151:L160)","v":0},{"$f":"SUM(M151:M160)","v":0},{"$f":"SUM(N151:N160)","v":0}]
[null,"EQUIPAMENTOS HOSPITALARES - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N164-L164-M164","v":0},null,null,{"$f":"I164*J164","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N165-L165-M165","v":0},null,null,{"$f":"I165*J165","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K164:K173)","v":0},{"$f":"SUM(L164:L173)","v":0},{"$f":"SUM(M164:M173)","v":0},{"$f":"SUM(N164:N173)","v":0}]
[null,"OUTROS - EX POST",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,"Descrição do equipamento",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N177-L177-M177","v":0},null,null,{"$f":"I177*J177","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N178-L178-M178","v":0},null,null,{"$f":"I178*J178","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Sub total - Custos descarte de equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K177:K186)","v":0},{"$f":"SUM(L177:L186)","v":0},{"$f":"SUM(M177:M186)","v":0},{"$f":"SUM(N177:N186)","v":0}]
[null,null,"Sub total - Custos descarte de equipamentos - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K109,K122,K135,K148,K161,K174,K187)","v":0},{"$f":"SUM(L109,L122,L135,L148,L161,L174,L187)","v":0},0,{"$f":"SUM(N109,N122,N135,N148,N161,N174,N187)","v":0}]

{"sheet":"IlumCusto","index":7,"n_rows":196,"n_cols":25,"rows_kept":196,"cut":false,"hidden":false,"merged":[[155,10,155,13],[165,10,165,13],[175,1,175,9],[175,10,175,13],[174,1,174,13],[99,15,99,24],[100,15,100,24],[56,15,56,21],[154,15,154,21],[124,16,124,20],[104,16,104,20],[140,16,140,20],[105,16,105,20],[131,16,131,20],[141,16,141,20],[145,16,145,20],[111,16,111,20],[121,16,121,20],[99,1,99,13],[100,1,100,13],[101,1,101,9],[79,1,79,7],[80,2,80,7],[101,15,101,23],[55,16,55,20],[58,2,58,9],[64,2,64,6],[65,2,65,9],[66,2,66,9],[59,1,59,6],[60,2,60,6],[61,2,61,6],[62,2,62,6],[63,2,63,6],[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],[54,16,54,20],[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],[102,15,102,20],[95,2,95,9],[96,2,96,9],[75,2,75,9],[78,2,78,9],[83,2,83,9],[88,2,88,9],[77,10,77,13],[81,2,81,7],[82,2,82,7],[84,1,84,7],[85,2,85,7],[86,2,86,7],[87,2,87,7],[76,1,76,13],[77,1,77,9],[101,10,101,13],[38,2,38,6],[103,2,103,6],[43,2,43,6],[44,2,44,6],[45,2,45,6],[46,2,46,6],[47,2,47,6],[93,2,93,7],[94,2,94,7],[89,2,89,9],[90,2,90,9],[70,2,70,7],[71,2,71,7],[72,2,72,7],[68,2,68,9],[74,2,74,9],[56,2,56,9],[55,2,55,6],[69,1,69,7],[73,2,73,9],[102,1,102,6],[103,16,103,20],[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],[91,1,91,7],[92,2,92,7],[39,2,39,6],[40,2,40,6],[41,2,41,6],[42,2,42,6],[30,2,30,6],[112,16,112,20],[113,2,113,6],[113,16,113,20],[114,16,114,20],[114,2,114,6],[120,16,120,20],[106,2,106,6],[106,16,106,20],[107,2,107,6],[107,16,107,20],[108,2,108,6],[108,16,108,20],[109,16,109,20],[109,2,109,6],[110,16,110,20],[112,2,112,6],[122,16,122,20],[123,2,123,6],[123,16,123,20],[130,16,130,20],[115,2,115,6],[115,16,115,20],[116,2,116,6],[116,16,116,20],[117,2,117,6],[117,16,117,20],[118,2,118,6],[118,16,118,20],[119,16,119,20],[119,2,119,6],[124,2,124,6],[132,16,132,20],[133,2,133,6],[133,16,133,20],[134,16,134,20],[125,2,125,6],[125,16,125,20],[126,2,126,6],[126,16,126,20],[127,2,127,6],[127,16,127,20],[128,2,128,6],[128,16,128,20],[129,16,129,20],[134,2,134,6],[129,2,129,6],[142,16,142,20],[143,2,143,6],[143,16,143,20],[144,16,144,20],[135,2,135,6],[135,16,135,20],[136,2,136,6],[136,16,136,20],[137,2,137,6],[137,16,137,20],[138,2,138,6],[138,16,138,20],[139,16,139,20],[139,2,139,6],[146,16,146,20],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[149,16,149,20],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[152,16,152,20],[153,2,153,6],[153,16,153,20],[155,1,155,9],[193,2,193,9],[194,2,194,9],[195,2,195,9],[171,2,171,9],[172,2,172,9],[173,2,173,9],[176,2,176,9],[181,2,181,9],[186,2,186,9],[187,2,187,9],[188,2,188,9],[178,2,178,7],[179,2,179,7],[180,2,180,7],[182,1,182,7],[183,2,183,7],[184,2,184,7],[185,2,185,7],[177,1,177,7],[191,2,191,7],[192,2,192,7],[122,2,122,6],[189,1,189,7],[190,2,190,7],[162,2,162,6],[163,2,163,9],[164,2,164,9],[166,2,166,9],[167,1,167,7],[168,2,168,7],[169,2,169,7],[170,2,170,7],[165,1,165,9],[152,2,152,6],[104,2,104,6],[97,2,97,9],[156,2,156,9],[157,1,157,6],[158,2,158,6],[159,2,159,6],[160,2,160,6],[161,2,161,6],[149,2,149,6],[140,2,140,6],[130,2,130,6],[145,2,145,6],[141,2,141,6],[131,2,131,6],[120,2,120,6],[110,2,110,6],[105,2,105,6],[146,2,146,6],[142,2,142,6],[132,2,132,6],[121,2,121,6],[111,2,111,6],[154,2,154,9],[144,2,144,6],[1,1,1,13],[2,1,2,13],[3,1,3,9],[3,10,3,13],[1,15,1,24],[2,15,2,24],[57,1,57,9],[67,1,67,9],[57,10,57,13],[67,10,67,13],[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],[14,2,14,6],[14,16,14,20],[19,2,19,6],[19,16,19,20]]}
[]
[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,{"$f":"IF(N6=0,\"\",H6)","v":""},{"$f":"IF(OR(V6=\"\",V6=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V6))/(((1+Projeto!$AD$8)^V6)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V7))/(((1+Projeto!$AD$8)^V7)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V8))/(((1+Projeto!$AD$8)^V8)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V9))/(((1+Projeto!$AD$8)^V9)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V10))/(((1+Projeto!$AD$8)^V10)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V11))/(((1+Projeto!$AD$8)^V11)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V12))/(((1+Projeto!$AD$8)^V12)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V13))/(((1+Projeto!$AD$8)^V13)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V14))/(((1+Projeto!$AD$8)^V14)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V15))/(((1+Projeto!$AD$8)^V15)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V16))/(((1+Projeto!$AD$8)^V16)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V17))/(((1+Projeto!$AD$8)^V17)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V18))/(((1+Projeto!$AD$8)^V18)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V19))/(((1+Projeto!$AD$8)^V19)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V20))/(((1+Projeto!$AD$8)^V20)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V21))/(((1+Projeto!$AD$8)^V21)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V22))/(((1+Projeto!$AD$8)^V22)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V23))/(((1+Projeto!$AD$8)^V23)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V24))/(((1+Projeto!$AD$8)^V24)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V25))/(((1+Projeto!$AD$8)^V25)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V26))/(((1+Projeto!$AD$8)^V26)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V27))/(((1+Projeto!$AD$8)^V27)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V28))/(((1+Projeto!$AD$8)^V28)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V29))/(((1+Projeto!$AD$8)^V29)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V30))/(((1+Projeto!$AD$8)^V30)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V31))/(((1+Projeto!$AD$8)^V31)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V32))/(((1+Projeto!$AD$8)^V32)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V33))/(((1+Projeto!$AD$8)^V33)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V34))/(((1+Projeto!$AD$8)^V34)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V35))/(((1+Projeto!$AD$8)^V35)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V36))/(((1+Projeto!$AD$8)^V36)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V37))/(((1+Projeto!$AD$8)^V37)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V38))/(((1+Projeto!$AD$8)^V38)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V39))/(((1+Projeto!$AD$8)^V39)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V40))/(((1+Projeto!$AD$8)^V40)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V41))/(((1+Projeto!$AD$8)^V41)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V42))/(((1+Projeto!$AD$8)^V42)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V43))/(((1+Projeto!$AD$8)^V43)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V44))/(((1+Projeto!$AD$8)^V44)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V45))/(((1+Projeto!$AD$8)^V45)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V46))/(((1+Projeto!$AD$8)^V46)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V47))/(((1+Projeto!$AD$8)^V47)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V48))/(((1+Projeto!$AD$8)^V48)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V49))/(((1+Projeto!$AD$8)^V49)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V50))/(((1+Projeto!$AD$8)^V50)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V51))/(((1+Projeto!$AD$8)^V51)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V52))/(((1+Projeto!$AD$8)^V52)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V53))/(((1+Projeto!$AD$8)^V53)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V54))/(((1+Projeto!$AD$8)^V54)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V55))/(((1+Projeto!$AD$8)^V55)-1))","v":0},{"$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$6)*W55,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V56))/(((1+Projeto!$AD$8)^V56)-1))","v":0},{"$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$6)*W56,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K6:K56)","v":0},{"$f":"SUM(L6:L56)","v":0},0,{"$f":"SUM(N6:N56)","v":0},null,"Custo anualizado total iluminação - Ex ante",null,null,null,null,null,null,"CAT_ILUM",{"$f":"SUM(X6:X56)","v":0},{"$f":"SUM(Y6:Y56)","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,{"$f":"IF(K57=0,0,COPEL!AY7+(0.02*K57))","v":0},null,null,{"$f":"K59","v":0},null,"RCBILUM_PEE",null,{"$f":"RCB!$G$7","v":0},null,"RCBILUM_TOTAL",null,{"$f":"RCB!$J$7","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N61-L61-M61","v":0},null,null,{"$f":"H61*I61*J61","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H62*I62*J62","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,null,"Sub total - Mão de obra de terceiros iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K61:K65)","v":0},{"$f":"SUM(L61:L65)","v":0},0,{"$f":"SUM(N61:N65)","v":0}]
[null,null,"Sub total - Mão de obra iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K59,K66)","v":0},{"$f":"SUM(L59,L66)","v":0},0,{"$f":"SUM(N59,N66)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"COPEL!BD4","v":0},null,null,{"$f":"K69","v":0}]
[null,"Outros custos diretos",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,{"$f":"N71-L71-M71","v":0},null,null,{"$f":"I71*J71","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K71:K73)","v":0},{"$f":"SUM(L71:L73)","v":0},0,{"$f":"SUM(N71:N73)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K69,K74)","v":0},{"$f":"SUM(L69,L74)","v":0},0,{"$f":"SUM(N69,N74)","v":0}]
[null,null,"Sub total - Custos diretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K57,K67,K75)","v":0},{"$f":"SUM(L57,L67,L75)","v":0},0,{"$f":"SUM(N57,N67,N75)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"0.1*SUM(K59,K66,K69,K90:K91)","v":0},null,null,{"$f":"K79","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N81-L81-M81","v":0},null,null,{"$f":"I81*J81","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N86-L86-M86","v":0},null,null,{"$f":"I86*J86","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K86:K88)","v":0},{"$f":"SUM(L86:L88)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K15","v":0},{"$f":"Descarte!L15","v":0},{"$f":"Descarte!M15","v":0},{"$f":"Descarte!N15","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M35","v":0},{"$f":"'M&V'!N35","v":0},{"$f":"'M&V'!O35","v":0},{"$f":"'M&V'!P35","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N93-L93-M93","v":0},null,null,{"$f":"I93*J93","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K93:K95)","v":0},{"$f":"SUM(L93:L95)","v":0},0,{"$f":"SUM(N93:N95)","v":0}]
[null,null,"Sub total - Custos indiretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K79,K84,K89:K91,K96)","v":0},{"$f":"SUM(L79,L84,L89:L91,L96)","v":0},0,{"$f":"SUM(N79,N84,N89:N91,N96)","v":0}]
[null,null,"Sub total - Custos iluminação - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K76,K97)","v":0},{"$f":"SUM(L76,L97)","v":0},{"$f":"SUM(M76,M97)","v":0},{"$f":"SUM(N76,N97)","v":0}]
[]
[null,"ILUMINAÇÃO - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B100","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,{"$f":"B103","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N104-L104-M104","v":0},null,null,{"$f":"I104*J104","v":0},null,{"$f":"B104","v":1},{"$f":"IF(OR(C104=0,C104=\"\"),\"\",C104)","v":""},null,null,null,null,{"$f":"IF(N104=0,\"\",H104)","v":""},{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V104))/(((1+Projeto!$AD$8)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$35>0),K104*(CustoContabil!$F$49/CustoContabil!$F$35)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$35>0),N104*(CustoContabil!$D$49/CustoContabil!$D$35)*W104,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N105-L105-M105","v":0},null,null,{"$f":"I105*J105","v":0},null,{"$f":"B105","v":2},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":""},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V105))/(((1+Projeto!$AD$8)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$35>0),K105*(CustoContabil!$F$49/CustoContabil!$F$35)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$35>0),N105*(CustoContabil!$D$49/CustoContabil!$D$35)*W105,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V106=\"\",V106=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V106))/(((1+Projeto!$AD$8)^V106)-1))","v":0},{"$f":"IF(AND(K106>0,CustoContabil!$F$35>0),K106*(CustoContabil!$F$49/CustoContabil!$F$35)*W106,0)","v":0},{"$f":"IF(AND(N106>0,CustoContabil!$D$35>0),N106*(CustoContabil!$D$49/CustoContabil!$D$35)*W106,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V107=\"\",V107=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V107))/(((1+Projeto!$AD$8)^V107)-1))","v":0},{"$f":"IF(AND(K107>0,CustoContabil!$F$35>0),K107*(CustoContabil!$F$49/CustoContabil!$F$35)*W107,0)","v":0},{"$f":"IF(AND(N107>0,CustoContabil!$D$35>0),N107*(CustoContabil!$D$49/CustoContabil!$D$35)*W107,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V108=\"\",V108=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V108))/(((1+Projeto!$AD$8)^V108)-1))","v":0},{"$f":"IF(AND(K108>0,CustoContabil!$F$35>0),K108*(CustoContabil!$F$49/CustoContabil!$F$35)*W108,0)","v":0},{"$f":"IF(AND(N108>0,CustoContabil!$D$35>0),N108*(CustoContabil!$D$49/CustoContabil!$D$35)*W108,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V109=\"\",V109=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V109))/(((1+Projeto!$AD$8)^V109)-1))","v":0},{"$f":"IF(AND(K109>0,CustoContabil!$F$35>0),K109*(CustoContabil!$F$49/CustoContabil!$F$35)*W109,0)","v":0},{"$f":"IF(AND(N109>0,CustoContabil!$D$35>0),N109*(CustoContabil!$D$49/CustoContabil!$D$35)*W109,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V110=\"\",V110=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V110))/(((1+Projeto!$AD$8)^V110)-1))","v":0},{"$f":"IF(AND(K110>0,CustoContabil!$F$35>0),K110*(CustoContabil!$F$49/CustoContabil!$F$35)*W110,0)","v":0},{"$f":"IF(AND(N110>0,CustoContabil!$D$35>0),N110*(CustoContabil!$D$49/CustoContabil!$D$35)*W110,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V111=\"\",V111=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V111))/(((1+Projeto!$AD$8)^V111)-1))","v":0},{"$f":"IF(AND(K111>0,CustoContabil!$F$35>0),K111*(CustoContabil!$F$49/CustoContabil!$F$35)*W111,0)","v":0},{"$f":"IF(AND(N111>0,CustoContabil!$D$35>0),N111*(CustoContabil!$D$49/CustoContabil!$D$35)*W111,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V112=\"\",V112=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V112))/(((1+Projeto!$AD$8)^V112)-1))","v":0},{"$f":"IF(AND(K112>0,CustoContabil!$F$35>0),K112*(CustoContabil!$F$49/CustoContabil!$F$35)*W112,0)","v":0},{"$f":"IF(AND(N112>0,CustoContabil!$D$35>0),N112*(CustoContabil!$D$49/CustoContabil!$D$35)*W112,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V113=\"\",V113=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V113))/(((1+Projeto!$AD$8)^V113)-1))","v":0},{"$f":"IF(AND(K113>0,CustoContabil!$F$35>0),K113*(CustoContabil!$F$49/CustoContabil!$F$35)*W113,0)","v":0},{"$f":"IF(AND(N113>0,CustoContabil!$D$35>0),N113*(CustoContabil!$D$49/CustoContabil!$D$35)*W113,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V114=\"\",V114=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V114))/(((1+Projeto!$AD$8)^V114)-1))","v":0},{"$f":"IF(AND(K114>0,CustoContabil!$F$35>0),K114*(CustoContabil!$F$49/CustoContabil!$F$35)*W114,0)","v":0},{"$f":"IF(AND(N114>0,CustoContabil!$D$35>0),N114*(CustoContabil!$D$49/CustoContabil!$D$35)*W114,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V115=\"\",V115=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V115))/(((1+Projeto!$AD$8)^V115)-1))","v":0},{"$f":"IF(AND(K115>0,CustoContabil!$F$35>0),K115*(CustoContabil!$F$49/CustoContabil!$F$35)*W115,0)","v":0},{"$f":"IF(AND(N115>0,CustoContabil!$D$35>0),N115*(CustoContabil!$D$49/CustoContabil!$D$35)*W115,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V116=\"\",V116=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V116))/(((1+Projeto!$AD$8)^V116)-1))","v":0},{"$f":"IF(AND(K116>0,CustoContabil!$F$35>0),K116*(CustoContabil!$F$49/CustoContabil!$F$35)*W116,0)","v":0},{"$f":"IF(AND(N116>0,CustoContabil!$D$35>0),N116*(CustoContabil!$D$49/CustoContabil!$D$35)*W116,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V117=\"\",V117=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V117))/(((1+Projeto!$AD$8)^V117)-1))","v":0},{"$f":"IF(AND(K117>0,CustoContabil!$F$35>0),K117*(CustoContabil!$F$49/CustoContabil!$F$35)*W117,0)","v":0},{"$f":"IF(AND(N117>0,CustoContabil!$D$35>0),N117*(CustoContabil!$D$49/CustoContabil!$D$35)*W117,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V118=\"\",V118=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V118))/(((1+Projeto!$AD$8)^V118)-1))","v":0},{"$f":"IF(AND(K118>0,CustoContabil!$F$35>0),K118*(CustoContabil!$F$49/CustoContabil!$F$35)*W118,0)","v":0},{"$f":"IF(AND(N118>0,CustoContabil!$D$35>0),N118*(CustoContabil!$D$49/CustoContabil!$D$35)*W118,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V119=\"\",V119=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V119))/(((1+Projeto!$AD$8)^V119)-1))","v":0},{"$f":"IF(AND(K119>0,CustoContabil!$F$35>0),K119*(CustoContabil!$F$49/CustoContabil!$F$35)*W119,0)","v":0},{"$f":"IF(AND(N119>0,CustoContabil!$D$35>0),N119*(CustoContabil!$D$49/CustoContabil!$D$35)*W119,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V120=\"\",V120=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V120))/(((1+Projeto!$AD$8)^V120)-1))","v":0},{"$f":"IF(AND(K120>0,CustoContabil!$F$35>0),K120*(CustoContabil!$F$49/CustoContabil!$F$35)*W120,0)","v":0},{"$f":"IF(AND(N120>0,CustoContabil!$D$35>0),N120*(CustoContabil!$D$49/CustoContabil!$D$35)*W120,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V121=\"\",V121=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V121))/(((1+Projeto!$AD$8)^V121)-1))","v":0},{"$f":"IF(AND(K121>0,CustoContabil!$F$35>0),K121*(CustoContabil!$F$49/CustoContabil!$F$35)*W121,0)","v":0},{"$f":"IF(AND(N121>0,CustoContabil!$D$35>0),N121*(CustoContabil!$D$49/CustoContabil!$D$35)*W121,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V122=\"\",V122=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V122))/(((1+Projeto!$AD$8)^V122)-1))","v":0},{"$f":"IF(AND(K122>0,CustoContabil!$F$35>0),K122*(CustoContabil!$F$49/CustoContabil!$F$35)*W122,0)","v":0},{"$f":"IF(AND(N122>0,CustoContabil!$D$35>0),N122*(CustoContabil!$D$49/CustoContabil!$D$35)*W122,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V123=\"\",V123=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V123))/(((1+Projeto!$AD$8)^V123)-1))","v":0},{"$f":"IF(AND(K123>0,CustoContabil!$F$35>0),K123*(CustoContabil!$F$49/CustoContabil!$F$35)*W123,0)","v":0},{"$f":"IF(AND(N123>0,CustoContabil!$D$35>0),N123*(CustoContabil!$D$49/CustoContabil!$D$35)*W123,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V124=\"\",V124=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V124))/(((1+Projeto!$AD$8)^V124)-1))","v":0},{"$f":"IF(AND(K124>0,CustoContabil!$F$35>0),K124*(CustoContabil!$F$49/CustoContabil!$F$35)*W124,0)","v":0},{"$f":"IF(AND(N124>0,CustoContabil!$D$35>0),N124*(CustoContabil!$D$49/CustoContabil!$D$35)*W124,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V125=\"\",V125=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V125))/(((1+Projeto!$AD$8)^V125)-1))","v":0},{"$f":"IF(AND(K125>0,CustoContabil!$F$35>0),K125*(CustoContabil!$F$49/CustoContabil!$F$35)*W125,0)","v":0},{"$f":"IF(AND(N125>0,CustoContabil!$D$35>0),N125*(CustoContabil!$D$49/CustoContabil!$D$35)*W125,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V126=\"\",V126=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V126))/(((1+Projeto!$AD$8)^V126)-1))","v":0},{"$f":"IF(AND(K126>0,CustoContabil!$F$35>0),K126*(CustoContabil!$F$49/CustoContabil!$F$35)*W126,0)","v":0},{"$f":"IF(AND(N126>0,CustoContabil!$D$35>0),N126*(CustoContabil!$D$49/CustoContabil!$D$35)*W126,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V127=\"\",V127=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V127))/(((1+Projeto!$AD$8)^V127)-1))","v":0},{"$f":"IF(AND(K127>0,CustoContabil!$F$35>0),K127*(CustoContabil!$F$49/CustoContabil!$F$35)*W127,0)","v":0},{"$f":"IF(AND(N127>0,CustoContabil!$D$35>0),N127*(CustoContabil!$D$49/CustoContabil!$D$35)*W127,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V128=\"\",V128=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V128))/(((1+Projeto!$AD$8)^V128)-1))","v":0},{"$f":"IF(AND(K128>0,CustoContabil!$F$35>0),K128*(CustoContabil!$F$49/CustoContabil!$F$35)*W128,0)","v":0},{"$f":"IF(AND(N128>0,CustoContabil!$D$35>0),N128*(CustoContabil!$D$49/CustoContabil!$D$35)*W128,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V129=\"\",V129=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V129))/(((1+Projeto!$AD$8)^V129)-1))","v":0},{"$f":"IF(AND(K129>0,CustoContabil!$F$35>0),K129*(CustoContabil!$F$49/CustoContabil!$F$35)*W129,0)","v":0},{"$f":"IF(AND(N129>0,CustoContabil!$D$35>0),N129*(CustoContabil!$D$49/CustoContabil!$D$35)*W129,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V130=\"\",V130=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V130))/(((1+Projeto!$AD$8)^V130)-1))","v":0},{"$f":"IF(AND(K130>0,CustoContabil!$F$35>0),K130*(CustoContabil!$F$49/CustoContabil!$F$35)*W130,0)","v":0},{"$f":"IF(AND(N130>0,CustoContabil!$D$35>0),N130*(CustoContabil!$D$49/CustoContabil!$D$35)*W130,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V131=\"\",V131=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V131))/(((1+Projeto!$AD$8)^V131)-1))","v":0},{"$f":"IF(AND(K131>0,CustoContabil!$F$35>0),K131*(CustoContabil!$F$49/CustoContabil!$F$35)*W131,0)","v":0},{"$f":"IF(AND(N131>0,CustoContabil!$D$35>0),N131*(CustoContabil!$D$49/CustoContabil!$D$35)*W131,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V132=\"\",V132=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V132))/(((1+Projeto!$AD$8)^V132)-1))","v":0},{"$f":"IF(AND(K132>0,CustoContabil!$F$35>0),K132*(CustoContabil!$F$49/CustoContabil!$F$35)*W132,0)","v":0},{"$f":"IF(AND(N132>0,CustoContabil!$D$35>0),N132*(CustoContabil!$D$49/CustoContabil!$D$35)*W132,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V133=\"\",V133=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V133))/(((1+Projeto!$AD$8)^V133)-1))","v":0},{"$f":"IF(AND(K133>0,CustoContabil!$F$35>0),K133*(CustoContabil!$F$49/CustoContabil!$F$35)*W133,0)","v":0},{"$f":"IF(AND(N133>0,CustoContabil!$D$35>0),N133*(CustoContabil!$D$49/CustoContabil!$D$35)*W133,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V134=\"\",V134=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V134))/(((1+Projeto!$AD$8)^V134)-1))","v":0},{"$f":"IF(AND(K134>0,CustoContabil!$F$35>0),K134*(CustoContabil!$F$49/CustoContabil!$F$35)*W134,0)","v":0},{"$f":"IF(AND(N134>0,CustoContabil!$D$35>0),N134*(CustoContabil!$D$49/CustoContabil!$D$35)*W134,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V135=\"\",V135=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V135))/(((1+Projeto!$AD$8)^V135)-1))","v":0},{"$f":"IF(AND(K135>0,CustoContabil!$F$35>0),K135*(CustoContabil!$F$49/CustoContabil!$F$35)*W135,0)","v":0},{"$f":"IF(AND(N135>0,CustoContabil!$D$35>0),N135*(CustoContabil!$D$49/CustoContabil!$D$35)*W135,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V136=\"\",V136=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V136))/(((1+Projeto!$AD$8)^V136)-1))","v":0},{"$f":"IF(AND(K136>0,CustoContabil!$F$35>0),K136*(CustoContabil!$F$49/CustoContabil!$F$35)*W136,0)","v":0},{"$f":"IF(AND(N136>0,CustoContabil!$D$35>0),N136*(CustoContabil!$D$49/CustoContabil!$D$35)*W136,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V137=\"\",V137=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V137))/(((1+Projeto!$AD$8)^V137)-1))","v":0},{"$f":"IF(AND(K137>0,CustoContabil!$F$35>0),K137*(CustoContabil!$F$49/CustoContabil!$F$35)*W137,0)","v":0},{"$f":"IF(AND(N137>0,CustoContabil!$D$35>0),N137*(CustoContabil!$D$49/CustoContabil!$D$35)*W137,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V138=\"\",V138=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V138))/(((1+Projeto!$AD$8)^V138)-1))","v":0},{"$f":"IF(AND(K138>0,CustoContabil!$F$35>0),K138*(CustoContabil!$F$49/CustoContabil!$F$35)*W138,0)","v":0},{"$f":"IF(AND(N138>0,CustoContabil!$D$35>0),N138*(CustoContabil!$D$49/CustoContabil!$D$35)*W138,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V139=\"\",V139=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V139))/(((1+Projeto!$AD$8)^V139)-1))","v":0},{"$f":"IF(AND(K139>0,CustoContabil!$F$35>0),K139*(CustoContabil!$F$49/CustoContabil!$F$35)*W139,0)","v":0},{"$f":"IF(AND(N139>0,CustoContabil!$D$35>0),N139*(CustoContabil!$D$49/CustoContabil!$D$35)*W139,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V140=\"\",V140=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V140))/(((1+Projeto!$AD$8)^V140)-1))","v":0},{"$f":"IF(AND(K140>0,CustoContabil!$F$35>0),K140*(CustoContabil!$F$49/CustoContabil!$F$35)*W140,0)","v":0},{"$f":"IF(AND(N140>0,CustoContabil!$D$35>0),N140*(CustoContabil!$D$49/CustoContabil!$D$35)*W140,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V141=\"\",V141=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V141))/(((1+Projeto!$AD$8)^V141)-1))","v":0},{"$f":"IF(AND(K141>0,CustoContabil!$F$35>0),K141*(CustoContabil!$F$49/CustoContabil!$F$35)*W141,0)","v":0},{"$f":"IF(AND(N141>0,CustoContabil!$D$35>0),N141*(CustoContabil!$D$49/CustoContabil!$D$35)*W141,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V142=\"\",V142=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V142))/(((1+Projeto!$AD$8)^V142)-1))","v":0},{"$f":"IF(AND(K142>0,CustoContabil!$F$35>0),K142*(CustoContabil!$F$49/CustoContabil!$F$35)*W142,0)","v":0},{"$f":"IF(AND(N142>0,CustoContabil!$D$35>0),N142*(CustoContabil!$D$49/CustoContabil!$D$35)*W142,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V143=\"\",V143=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V143))/(((1+Projeto!$AD$8)^V143)-1))","v":0},{"$f":"IF(AND(K143>0,CustoContabil!$F$35>0),K143*(CustoContabil!$F$49/CustoContabil!$F$35)*W143,0)","v":0},{"$f":"IF(AND(N143>0,CustoContabil!$D$35>0),N143*(CustoContabil!$D$49/CustoContabil!$D$35)*W143,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V144=\"\",V144=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V144))/(((1+Projeto!$AD$8)^V144)-1))","v":0},{"$f":"IF(AND(K144>0,CustoContabil!$F$35>0),K144*(CustoContabil!$F$49/CustoContabil!$F$35)*W144,0)","v":0},{"$f":"IF(AND(N144>0,CustoContabil!$D$35>0),N144*(CustoContabil!$D$49/CustoContabil!$D$35)*W144,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V145=\"\",V145=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V145))/(((1+Projeto!$AD$8)^V145)-1))","v":0},{"$f":"IF(AND(K145>0,CustoContabil!$F$35>0),K145*(CustoContabil!$F$49/CustoContabil!$F$35)*W145,0)","v":0},{"$f":"IF(AND(N145>0,CustoContabil!$D$35>0),N145*(CustoContabil!$D$49/CustoContabil!$D$35)*W145,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V146=\"\",V146=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V146))/(((1+Projeto!$AD$8)^V146)-1))","v":0},{"$f":"IF(AND(K146>0,CustoContabil!$F$35>0),K146*(CustoContabil!$F$49/CustoContabil!$F$35)*W146,0)","v":0},{"$f":"IF(AND(N146>0,CustoContabil!$D$35>0),N146*(CustoContabil!$D$49/CustoContabil!$D$35)*W146,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V147=\"\",V147=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V147))/(((1+Projeto!$AD$8)^V147)-1))","v":0},{"$f":"IF(AND(K147>0,CustoContabil!$F$35>0),K147*(CustoContabil!$F$49/CustoContabil!$F$35)*W147,0)","v":0},{"$f":"IF(AND(N147>0,CustoContabil!$D$35>0),N147*(CustoContabil!$D$49/CustoContabil!$D$35)*W147,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V148))/(((1+Projeto!$AD$8)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$35>0),K148*(CustoContabil!$F$49/CustoContabil!$F$35)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$35>0),N148*(CustoContabil!$D$49/CustoContabil!$D$35)*W148,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V149))/(((1+Projeto!$AD$8)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$35>0),K149*(CustoContabil!$F$49/CustoContabil!$F$35)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$35>0),N149*(CustoContabil!$D$49/CustoContabil!$D$35)*W149,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V150))/(((1+Projeto!$AD$8)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$35>0),K150*(CustoContabil!$F$49/CustoContabil!$F$35)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$35>0),N150*(CustoContabil!$D$49/CustoContabil!$D$35)*W150,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V151))/(((1+Projeto!$AD$8)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$35>0),K151*(CustoContabil!$F$49/CustoContabil!$F$35)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$35>0),N151*(CustoContabil!$D$49/CustoContabil!$D$35)*W151,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V152))/(((1+Projeto!$AD$8)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$35>0),K152*(CustoContabil!$F$49/CustoContabil!$F$35)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$35>0),N152*(CustoContabil!$D$49/CustoContabil!$D$35)*W152,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V153))/(((1+Projeto!$AD$8)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$35>0),K153*(CustoContabil!$F$49/CustoContabil!$F$35)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$35>0),N153*(CustoContabil!$D$49/CustoContabil!$D$35)*W153,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V154))/(((1+Projeto!$AD$8)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$35>0),K154*(CustoContabil!$F$49/CustoContabil!$F$35)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$35>0),N154*(CustoContabil!$D$49/CustoContabil!$D$35)*W154,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K104:K154)","v":0},{"$f":"SUM(L104:L154)","v":0},0,{"$f":"SUM(N104:N154)","v":0},null,"Custo anualizado total iluminação - Ex post",null,null,null,null,null,null,"CAT_ILUM",{"$f":"SUM(X104:X154)","v":0},{"$f":"SUM(Y104:Y154)","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,{"$f":"K157","v":0},null,"RCBILUM_PEE",null,{"$f":"RCB!$G$29","v":0},null,"RCBILUM_TOTAL",null,{"$f":"RCB!$J$29","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N159-L159-M159","v":0},null,null,{"$f":"H159*I159*J159","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H160*I160*J160","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,null,"Sub total - Mão de obra de terceiros iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K159:K163)","v":0},{"$f":"SUM(L159:L163)","v":0},0,{"$f":"SUM(N159:N163)","v":0}]
[null,null,"Sub total - Mão de obra iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K157,K164)","v":0},{"$f":"SUM(L157,L164)","v":0},0,{"$f":"SUM(N157,N164)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K167","v":0}]
[null,"Outros custos diretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N169-L169-M169","v":0},null,null,{"$f":"I169*J169","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K169:K171)","v":0},{"$f":"SUM(L169:L171)","v":0},0,{"$f":"SUM(N169:N171)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K167,K172)","v":0},{"$f":"SUM(L167,L172)","v":0},0,{"$f":"SUM(N167,N172)","v":0}]
[null,null,"Sub total - Custos diretos iluminação ",null,null,null,null,null,null,null,{"$f":"SUM(K155,K165,K173)","v":0},{"$f":"SUM(L155,L165,L173)","v":0},0,{"$f":"SUM(N155,N165,N173)","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,{"$f":"K177","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N179-L179-M179","v":0},null,null,{"$f":"I179*J179","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K179:K181)","v":0},{"$f":"SUM(L179:L181)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N184-L184-M184","v":0},null,null,{"$f":"I184*J184","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K184:K186)","v":0},{"$f":"SUM(L184:L186)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K109","v":0},{"$f":"Descarte!L109","v":0},{"$f":"Descarte!M109","v":0},{"$f":"Descarte!N109","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M239","v":0},{"$f":"'M&V'!N239","v":0},{"$f":"'M&V'!O239","v":0},{"$f":"'M&V'!P239","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N191-L191-M191","v":0},null,null,{"$f":"I191*J191","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K191:K193)","v":0},{"$f":"SUM(L191:L193)","v":0},0,{"$f":"SUM(N191:N193)","v":0}]
[null,null,"Sub total - Custos indiretos iluminação",null,null,null,null,null,null,null,{"$f":"SUM(K177,K182,K187:K189,K194)","v":0},{"$f":"SUM(L177,L182,L187:L189,L194)","v":0},0,{"$f":"SUM(N177,N182,N187:N189,N194)","v":0}]
[null,null,"Sub total - Custos iluminação - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K174,K195)","v":0},{"$f":"SUM(L174,L195)","v":0},0,{"$f":"SUM(N174,N195)","v":0}]

{"sheet":"IlumBenef","index":8,"n_rows":92,"n_cols":57,"rows_kept":92,"cut":false,"hidden":false,"merged":[[31,1,35,1],[50,1,50,5],[39,1,39,5],[66,1,66,5],[82,1,82,5],[56,1,58,1],[59,1,60,1],[72,1,74,1],[75,1,76,1],[54,1,55,1],[70,1,71,1],[1,1,1,5],[20,1,20,5],[23,2,24,2],[25,2,26,2],[28,1,30,1],[9,1,11,1],[4,2,5,2],[6,2,7,2],[12,1,16,1]]}
[]
[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"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,2,"Lâmpadas","Potência","W","plai",{"$f":"SUM(H5:BE5)","v":0}]
[null,3,null,"Quantidade",null,"qlai",{"$f":"SUM(H6:BE6)","v":0}]
[null,2,"Reatores","Potência","W","prai",{"$f":"SUM(H7:BE7)","v":0}]
[null,3,null,"Quantidade",null,"qrai",{"$f":"SUM(H8:BE8)","v":0}]
[null,4,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H9:BE9)","v":0},{"$f":"(H5*H6+H7*H8)/1000","v":0},{"$f":"(I5*I6+I7*I8)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H10:BE10)=0,\"\",IF(OR(LARGE(H10:BE10,1)>24,SMALL(H10:BE10,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H11:BE11)=0,\"\",IF(OR(LARGE(H11:BE11,1)>365,SMALL(H11:BE11,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H12:BE12)=0,\"\",IF(OR(LARGE(H12:BE12,1)>8760,SMALL(H12:BE12,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H10*H11","v":0},{"$f":"I10*I11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nupai",{"$f":"IF(COUNTA(H13:BE13)=0,\"\",IF(OR(LARGE(H13:BE13,1)>3,SMALL(H13:BE13,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndai",{"$f":"IF(COUNTA(H14:BE14)=0,\"\",IF(OR(LARGE(H14:BE14,1)>22,SMALL(H14:BE14,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmai",{"$f":"IF(COUNTA(H15:BE15)=0,\"\",IF(OR(LARGE(H15:BE15,1)>12,SMALL(H15:BE15,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H16:BE16)","v":0},{"$f":"H9*((H13*H14*H15)/792)","v":0},{"$f":"I9*((I13*I14*I15)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H17:BE17)=0,\"\",IF(OR(LARGE(H17:BE17,1)>1,SMALL(H17:BE17,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H9=0,0,H16/H9)","v":0},{"$f":"IF(I9=0,0,I16/I9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H18:BE18)","v":0},{"$f":"(H9*H12)/1000","v":0},{"$f":"(I9*I12)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H19:BE19)","v":0},{"$f":"H9*H17","v":0},{"$f":"I9*I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ILUMINAÇÃO - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,11,"Tipo de equipamento / tecnologia"]
[null,12,"Lâmpadas","Potência","W","plpi",{"$f":"SUM(H24:BE24)","v":0}]
[null,13,null,"Quantidade",null,"qlpi",{"$f":"SUM(H25:BE25)","v":0}]
[null,12,"Reatores","Potência","W","prpi",{"$f":"SUM(H26:BE26)","v":0}]
[null,13,null,"Quantidade",null,"qrpi",{"$f":"SUM(H27:BE27)","v":0}]
[null,14,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H28:BE28)","v":0},{"$f":"(H24*H25+H26*H27)/1000","v":0},{"$f":"(I24*I25+I26*I27)/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,15,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H29:BE29)=0,\"\",IF(OR(LARGE(H29:BE29,1)>24,SMALL(H29:BE29,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H30:BE30)=0,\"\",IF(OR(LARGE(H30:BE30,1)>365,SMALL(H30:BE30,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H31:BE31)=0,\"\",IF(OR(LARGE(H31:BE31,1)>8760,SMALL(H31:BE31,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H29*H30","v":0},{"$f":"I29*I30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H32:BE32)=0,\"\",IF(OR(LARGE(H32:BE32,1)>3,SMALL(H32:BE32,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H33:BE33)=0,\"\",IF(OR(LARGE(H33:BE33,1)>22,SMALL(H33:BE33,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H34:BE34)=0,\"\",IF(OR(LARGE(H34:BE34,1)>12,SMALL(H34:BE34,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H35:BE35)","v":0},{"$f":"H28*((H32*H33*H34)/792)","v":0},{"$f":"I28*((I32*I33*I34)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H36:BE36)=0,\"\",IF(OR(LARGE(H36:BE36,1)>1,SMALL(H36:BE36,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H28=0,0,H35/H28)","v":0},{"$f":"IF(I28=0,0,I35/I28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H37:BE37)","v":0},{"$f":"(H28*H31)/1000","v":0},{"$f":"(I28*I31)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H38:BE38)","v":0},{"$f":"H28*H36","v":0},{"$f":"I28*I36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"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"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H42:BE42)","v":0},{"$f":"H19-H38","v":0},{"$f":"I19-I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$30","v":0},"%","RDPi%",{"$f":"IF(G19=0,0,G42/G19)","v":0},0,{"$f":"IF(I19=0,0,I42/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H44:BE44)","v":0},{"$f":"H18-H37","v":0},{"$f":"I18-I37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$30","v":0},"%","EEi%",{"$f":"IF(G18=0,0,G44/G18)","v":0},0,{"$f":"IF(I18=0,0,I44/I18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado iluminação - Ex ante",null,"R$","BILUM",{"$f":"SUM(H46:BE46)","v":0},{"$f":"H42*$D$43+H44*$D$45","v":0},{"$f":"I42*$D$43+I44*$D$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBILUM_PEE",null,{"$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$7","v":0}]
[]
[null,"ILUMINAÇÃO - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,31,"Tipo de equipamento / tecnologia"]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H54:BE54)","v":0}]
[null,33,"Potência unitária (medida)",null,"W","pai",{"$f":"SUM(H55:BE55)","v":0}]
[null,null,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H56:BE56)","v":0},{"$f":"(H54*H55)/1000","v":0},{"$f":"(I54*I55)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H57:BE57)=0,\"\",IF(OR(LARGE(H57:BE57,1)>24,SMALL(H57:BE57,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H58:BE58)=0,\"\",IF(OR(LARGE(H58:BE58,1)>365,SMALL(H58:BE58,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H59:BE59)=0,\"\",IF(OR(LARGE(H59:BE59,1)>8760,SMALL(H59:BE59,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H57*H58","v":0},{"$f":"I57*I58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H60:BE60)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H61:BE61)=0,\"\",IF(OR(LARGE(H61:BE61,1)>1,SMALL(H61:BE61,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H56=0,0,H60/H56)","v":0},{"$f":"IF(I56=0,0,I60/I56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H62:BE62)","v":0},{"$f":"(H56*H59)/1000","v":0},{"$f":"(I56*I59)/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,37,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G18=0,G62=0),0,(G62-G18)/G18)","v":0},0,{"$f":"IF(OR(I18=0,I62=0),0,(I62-I18)/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,38,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H64:BE64)","v":0},{"$f":"H56*H61","v":0},{"$f":"I56*I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G19=0,G64=0),0,(G64-G19)/G19)","v":0},0,{"$f":"IF(OR(I19=0,I64=0),0,(I64-I19)/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ILUMINAÇÃO - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,41,"Tipo de equipamento / tecnologia"]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H70:BE70)","v":0}]
[null,43,"Potência unitária (medida)",null,"W","ppi",{"$f":"SUM(H71:BE71)","v":0}]
[null,null,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H72:BE72)","v":0},{"$f":"(H70*H71)/1000","v":0},{"$f":"(I70*I71)/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,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H73:BE73)=0,\"\",IF(OR(LARGE(H73:BE73,1)>24,SMALL(H73:BE73,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H74:BE74)=0,\"\",IF(OR(LARGE(H74:BE74,1)>365,SMALL(H74:BE74,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H75:BE75)=0,\"\",IF(OR(LARGE(H75:BE75,1)>8760,SMALL(H75:BE75,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H73*H74","v":0},{"$f":"I73*I74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H76:BE76)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H77:BE77)=0,\"\",IF(OR(LARGE(H77:BE77,1)>1,SMALL(H77:BE77,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"IF(H72=0,0,H76/H72)","v":0},{"$f":"IF(I72=0,0,I76/I72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,46,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H78:BE78)","v":0},{"$f":"(H72*H75)/1000","v":0},{"$f":"(I72*I75)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,47,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G37=0,G78=0),0,(G78-G37)/G37)","v":0},0,{"$f":"IF(OR(I37=0,I78=0),0,(I78-I37)/I37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H80:BE80)","v":0},{"$f":"H72*H77","v":0},{"$f":"I72*I77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,49,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G38=0,G80=0),0,(G80-G38)/G38)","v":0},0,{"$f":"IF(OR(I38=0,I80=0),0,(I80-I38)/I38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ILUMINAÇÃO - RESULTADOS REALIZADOS - EX POST"]
[null,null,null,null,null,null,"TOTAL","ilumin 1","ilumin 2","ilumin 3","ilumin 4","ilumin 5","ilumin 6","ilumin 7","ilumin 8","ilumin 9","ilumin 10","ilumin 11","ilumin 12","ilumin 13","ilumin 14","ilumin 15","ilumin 16","ilumin 17","ilumin 18","ilumin 19","ilumin 20","ilumin 21","ilumin 22","ilumin 23","ilumin 24","ilumin 25","ilumin 26","ilumin 27","ilumin 28","ilumin 29","ilumin 30","ilumin 31","ilumin 32","ilumin 33","ilumin 34","ilumin 35","ilumin 36","ilumin 37","ilumin 38","ilumin 39","ilumin 40","ilumin 41","ilumin 42","ilumin 43","ilumin 44","ilumin 45","ilumin 46","ilumin 47","ilumin 48","ilumin 49","ilumin 50"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H85:BE85)","v":0},{"$f":"H64-H80","v":0},{"$f":"I64-I80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$53","v":0},"%","RDPi%",{"$f":"IF(G64=0,0,G85/G64)","v":0},0,{"$f":"IF(I64=0,0,I85/I64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H87:BE87)","v":0},{"$f":"H62-H78","v":0},{"$f":"I62-I78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$53","v":0},"%","EEi%",{"$f":"IF(G62=0,0,G87/G62)","v":0},0,{"$f":"IF(I62=0,0,I87/I62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado iluminação - Ex post",null,"R$","BILUM",{"$f":"SUM(H89:BE89)","v":0},{"$f":"H85*$D$86+H87*$D$88","v":0},{"$f":"I85*$D$86+I87*$D$88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBILUM_PEE",null,{"$f":"RCB!$G$29","v":0},null,"RCBILUM_TOTAL",null,{"$f":"RCB!$J$29","v":0}]
[null,null,null,null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]

{"sheet":"CondAmbCusto","index":9,"n_rows":136,"n_cols":25,"rows_kept":136,"cut":false,"hidden":false,"merged":[[18,2,18,6],[18,16,18,20],[115,1,115,9],[115,10,115,13],[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],[29,1,29,6],[30,2,30,6],[31,2,31,6],[25,2,25,6],[25,16,25,20],[26,2,26,9],[26,15,26,21],[24,2,24,6],[24,16,24,20],[51,2,51,7],[52,2,52,7],[54,1,54,7],[55,2,55,7],[56,2,56,7],[57,2,57,7],[27,1,27,9],[27,10,27,13],[41,2,41,7],[42,2,42,7],[43,2,43,9],[44,2,44,9],[45,2,45,9],[38,2,38,9],[39,1,39,7],[40,2,40,7],[37,1,37,9],[37,10,37,13],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,9],[36,2,36,9],[28,2,28,9],[46,1,46,13],[47,1,47,9],[47,10,47,13],[71,15,71,23],[66,2,66,9],[67,2,67,9],[69,1,69,13],[70,1,70,13],[69,15,69,24],[70,15,70,24],[71,1,71,9],[71,10,71,13],[60,2,60,9],[61,1,61,7],[62,2,62,7],[63,2,63,7],[64,2,64,7],[65,2,65,9],[48,2,48,9],[53,2,53,9],[58,2,58,9],[59,2,59,9],[49,1,49,7],[50,2,50,7],[75,2,75,6],[75,16,75,20],[76,2,76,6],[76,16,76,20],[77,2,77,6],[77,16,77,20],[72,1,72,6],[72,15,72,20],[73,2,73,6],[73,16,73,20],[74,2,74,6],[74,16,74,20],[81,2,81,6],[81,16,81,20],[82,2,82,6],[82,16,82,20],[83,2,83,6],[83,16,83,20],[78,2,78,6],[78,16,78,20],[79,2,79,6],[79,16,79,20],[80,2,80,6],[80,16,80,20],[87,2,87,6],[87,16,87,20],[88,2,88,6],[88,16,88,20],[89,2,89,6],[89,16,89,20],[84,2,84,6],[84,16,84,20],[85,2,85,6],[85,16,85,20],[86,2,86,6],[86,16,86,20],[93,2,93,6],[93,16,93,20],[94,2,94,9],[94,15,94,21],[90,2,90,6],[90,16,90,20],[91,2,91,6],[91,16,91,20],[92,2,92,6],[92,16,92,20],[95,1,95,9],[95,10,95,13],[102,2,102,6],[103,2,103,9],[104,2,104,9],[96,2,96,9],[97,1,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[105,1,105,9],[105,10,105,13],[111,2,111,9],[112,2,112,9],[113,2,113,9],[106,2,106,9],[107,1,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[114,1,114,13],[135,2,135,9],[130,2,130,7],[131,2,131,7],[132,2,132,7],[133,2,133,9],[134,2,134,9],[116,2,116,9],[121,2,121,9],[126,2,126,9],[127,2,127,9],[128,2,128,9],[129,1,129,7],[117,1,117,7],[118,2,118,7],[119,2,119,7],[120,2,120,7],[122,1,122,7],[123,2,123,7],[124,2,124,7],[125,2,125,7]]}
[]
[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,{"$f":"B6","v":1},{"$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$8*((1+Projeto!$AD$8)^V6))/(((1+Projeto!$AD$8)^V6)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V7))/(((1+Projeto!$AD$8)^V7)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V8))/(((1+Projeto!$AD$8)^V8)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V9))/(((1+Projeto!$AD$8)^V9)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V10))/(((1+Projeto!$AD$8)^V10)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V11))/(((1+Projeto!$AD$8)^V11)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V12))/(((1+Projeto!$AD$8)^V12)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V13))/(((1+Projeto!$AD$8)^V13)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V14))/(((1+Projeto!$AD$8)^V14)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V15))/(((1+Projeto!$AD$8)^V15)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V16))/(((1+Projeto!$AD$8)^V16)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V17))/(((1+Projeto!$AD$8)^V17)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V18))/(((1+Projeto!$AD$8)^V18)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V19))/(((1+Projeto!$AD$8)^V19)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V20))/(((1+Projeto!$AD$8)^V20)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V21))/(((1+Projeto!$AD$8)^V21)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V22))/(((1+Projeto!$AD$8)^V22)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V23))/(((1+Projeto!$AD$8)^V23)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V24))/(((1+Projeto!$AD$8)^V24)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V25))/(((1+Projeto!$AD$8)^V25)-1))","v":0},{"$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$6)*W25,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V26))/(((1+Projeto!$AD$8)^V26)-1))","v":0},{"$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$6)*W26,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K6:K26)","v":0},{"$f":"SUM(L6:L26)","v":0},{"$f":"SUM(M6:M26)","v":0},{"$f":"SUM(N6:N26)","v":0},null,"Custo anualizado total condicionamento ambiental - Ex ante",null,null,null,null,null,null,"CAT_COND",{"$f":"SUM(X6:X26)","v":0},{"$f":"SUM(Y6:Y26)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"IF(K27=0,0,COPEL!AY7+(0.02*K27))","v":0},null,null,{"$f":"K29","v":0},null,"RCBCOND_PEE",null,{"$f":"RCB!$G$8","v":0},null,"RCBCOND_TOTAL",null,{"$f":"RCB!$J$8","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N31-L31-M31","v":0},null,null,{"$f":"H31*I31*J31","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H32*I32*J32","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,null,"Sub total - Mão de obra de terceiros condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K31:K35)","v":0},{"$f":"SUM(L31:L35)","v":0},0,{"$f":"SUM(N31:N35)","v":0}]
[null,null,"Sub total - Mão de obra condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K29,K36)","v":0},{"$f":"SUM(L29,L36)","v":0},0,{"$f":"SUM(N29,N36)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"COPEL!BD5","v":0},null,null,{"$f":"K39","v":0}]
[null,"Outros custos diretos",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,{"$f":"N41-L41-M41","v":0},null,null,{"$f":"I41*J41","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K41:K43)","v":0},{"$f":"SUM(L41:L43)","v":0},0,{"$f":"SUM(N41:N43)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K39,K44)","v":0},{"$f":"SUM(L39,L44)","v":0},0,{"$f":"SUM(N39,N44)","v":0}]
[null,null,"Sub total - Custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K27,K37,K45)","v":0},{"$f":"SUM(L27,L37,L45)","v":0},0,{"$f":"SUM(N27,N37,N45)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"0.1*SUM(K29,K36,K39,K60:K61)","v":0},null,null,{"$f":"K49","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N51-L51-M51","v":0},null,null,{"$f":"I51*J51","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K51:K53)","v":0},{"$f":"SUM(L51:L53)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K56:K58)","v":0},{"$f":"SUM(L56:L58)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K28","v":0},{"$f":"Descarte!L28","v":0},{"$f":"Descarte!M28","v":0},{"$f":"Descarte!N28","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M63","v":0},{"$f":"'M&V'!N63","v":0},{"$f":"'M&V'!O63","v":0},{"$f":"'M&V'!P63","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N63-L63-M63","v":0},null,null,{"$f":"I63*J63","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K63:K65)","v":0},{"$f":"SUM(L63:L65)","v":0},0,0]
[null,null,"Sub total - Custos indiretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K49,K54,K59:K61,K66)","v":0},{"$f":"SUM(L49,L54,L59:L61,L66)","v":0},0,{"$f":"SUM(N49,N54,N59:N61,N66)","v":0}]
[null,null,"Sub total - Custos condicionamento ambiental - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K46,K67)","v":0},{"$f":"SUM(L46,L67)","v":0},0,{"$f":"SUM(N46,N67)","v":0}]
[]
[null,"CONDICIONAMENTO AMBIENTAL - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B70","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,{"$f":"B73","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N74-L74-M74","v":0},null,null,{"$f":"I74*J74","v":0},null,{"$f":"B74","v":1},{"$f":"IF(OR(C74=0,C74=\"\"),\"\",C74)","v":""},null,null,null,null,{"$f":"IF(N74=0,\"\",H74)","v":""},{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V74))/(((1+Projeto!$AD$8)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$35>0),K74*(CustoContabil!$F$49/CustoContabil!$F$35)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$35>0),N74*(CustoContabil!$D$49/CustoContabil!$D$35)*W74,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N75-L75-M75","v":0},null,null,{"$f":"I75*J75","v":0},null,{"$f":"B75","v":2},{"$f":"IF(OR(C75=0,C75=\"\"),\"\",C75)","v":""},null,null,null,null,{"$f":"IF(N75=0,\"\",H75)","v":""},{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V75))/(((1+Projeto!$AD$8)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$35>0),K75*(CustoContabil!$F$49/CustoContabil!$F$35)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$35>0),N75*(CustoContabil!$D$49/CustoContabil!$D$35)*W75,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V76))/(((1+Projeto!$AD$8)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$35>0),K76*(CustoContabil!$F$49/CustoContabil!$F$35)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$35>0),N76*(CustoContabil!$D$49/CustoContabil!$D$35)*W76,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V77))/(((1+Projeto!$AD$8)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$35>0),K77*(CustoContabil!$F$49/CustoContabil!$F$35)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$35>0),N77*(CustoContabil!$D$49/CustoContabil!$D$35)*W77,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V78))/(((1+Projeto!$AD$8)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$35>0),K78*(CustoContabil!$F$49/CustoContabil!$F$35)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$35>0),N78*(CustoContabil!$D$49/CustoContabil!$D$35)*W78,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V79))/(((1+Projeto!$AD$8)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$35>0),K79*(CustoContabil!$F$49/CustoContabil!$F$35)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$35>0),N79*(CustoContabil!$D$49/CustoContabil!$D$35)*W79,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V80))/(((1+Projeto!$AD$8)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$35>0),K80*(CustoContabil!$F$49/CustoContabil!$F$35)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$35>0),N80*(CustoContabil!$D$49/CustoContabil!$D$35)*W80,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V81))/(((1+Projeto!$AD$8)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$35>0),K81*(CustoContabil!$F$49/CustoContabil!$F$35)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$35>0),N81*(CustoContabil!$D$49/CustoContabil!$D$35)*W81,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V82))/(((1+Projeto!$AD$8)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$35>0),K82*(CustoContabil!$F$49/CustoContabil!$F$35)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$35>0),N82*(CustoContabil!$D$49/CustoContabil!$D$35)*W82,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V83))/(((1+Projeto!$AD$8)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$35>0),K83*(CustoContabil!$F$49/CustoContabil!$F$35)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$35>0),N83*(CustoContabil!$D$49/CustoContabil!$D$35)*W83,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V84))/(((1+Projeto!$AD$8)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$35>0),K84*(CustoContabil!$F$49/CustoContabil!$F$35)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$35>0),N84*(CustoContabil!$D$49/CustoContabil!$D$35)*W84,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V85))/(((1+Projeto!$AD$8)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$35>0),K85*(CustoContabil!$F$49/CustoContabil!$F$35)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$35>0),N85*(CustoContabil!$D$49/CustoContabil!$D$35)*W85,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V86))/(((1+Projeto!$AD$8)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$35>0),K86*(CustoContabil!$F$49/CustoContabil!$F$35)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$35>0),N86*(CustoContabil!$D$49/CustoContabil!$D$35)*W86,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V87))/(((1+Projeto!$AD$8)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$35>0),K87*(CustoContabil!$F$49/CustoContabil!$F$35)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$35>0),N87*(CustoContabil!$D$49/CustoContabil!$D$35)*W87,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V88))/(((1+Projeto!$AD$8)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$35>0),K88*(CustoContabil!$F$49/CustoContabil!$F$35)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$35>0),N88*(CustoContabil!$D$49/CustoContabil!$D$35)*W88,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V89))/(((1+Projeto!$AD$8)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$35>0),K89*(CustoContabil!$F$49/CustoContabil!$F$35)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$35>0),N89*(CustoContabil!$D$49/CustoContabil!$D$35)*W89,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V90))/(((1+Projeto!$AD$8)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$35>0),K90*(CustoContabil!$F$49/CustoContabil!$F$35)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$35>0),N90*(CustoContabil!$D$49/CustoContabil!$D$35)*W90,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V91))/(((1+Projeto!$AD$8)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$35>0),K91*(CustoContabil!$F$49/CustoContabil!$F$35)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$35>0),N91*(CustoContabil!$D$49/CustoContabil!$D$35)*W91,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V92))/(((1+Projeto!$AD$8)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$35>0),K92*(CustoContabil!$F$49/CustoContabil!$F$35)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$35>0),N92*(CustoContabil!$D$49/CustoContabil!$D$35)*W92,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V93))/(((1+Projeto!$AD$8)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$35>0),K93*(CustoContabil!$F$49/CustoContabil!$F$35)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$35>0),N93*(CustoContabil!$D$49/CustoContabil!$D$35)*W93,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V94))/(((1+Projeto!$AD$8)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$35>0),K94*(CustoContabil!$F$49/CustoContabil!$F$35)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$35>0),N94*(CustoContabil!$D$49/CustoContabil!$D$35)*W94,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K74:K94)","v":0},{"$f":"SUM(L74:L94)","v":0},{"$f":"SUM(M74:M94)","v":0},{"$f":"SUM(N74:N94)","v":0},null,"Custo anualizado total condicionamento ambiental - Ex post",null,null,null,null,null,null,"CAT_COND",{"$f":"SUM(X74:X94)","v":0},{"$f":"SUM(Y74:Y94)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K97","v":0},null,"RCBCOND_PEE",null,{"$f":"RCB!$G$30","v":0},null,"RCBCOND_TOTAL",null,{"$f":"RCB!$J$30","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N99-L99-M99","v":0},null,null,{"$f":"H99*I99*J99","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H100*I100*J100","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,null,"Sub total - Mão de obra de terceiros condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},{"$f":"SUM(L99:L103)","v":0},0,{"$f":"SUM(N99:N103)","v":0}]
[null,null,"Sub total - Mão de obra condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K97,K104)","v":0},{"$f":"SUM(L97,L104)","v":0},0,{"$f":"SUM(N97,N104)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K107","v":0}]
[null,"Outros custos diretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N109-L109-M109","v":0},null,null,{"$f":"I109*J109","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K109:K111)","v":0},{"$f":"SUM(L109:L111)","v":0},0,{"$f":"SUM(N109:N111)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K107,K112)","v":0},{"$f":"SUM(L107,L112)","v":0},0,{"$f":"SUM(N107,N112)","v":0}]
[null,null,"Sub total - Custos diretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K95,K105,K113)","v":0},{"$f":"SUM(L95,L105,L113)","v":0},0,{"$f":"SUM(N95,N105,N113)","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,{"$f":"K117","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N119-L119-M119","v":0},null,null,{"$f":"I119*J119","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K119:K121)","v":0},{"$f":"SUM(L119:L121)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N124-L124-M124","v":0},null,null,{"$f":"I124*J124","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K124:K126)","v":0},{"$f":"SUM(L124:L126)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K122","v":0},{"$f":"Descarte!L122","v":0},{"$f":"Descarte!M122","v":0},{"$f":"Descarte!N122","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M267","v":0},{"$f":"'M&V'!N267","v":0},{"$f":"'M&V'!O267","v":0},{"$f":"'M&V'!P267","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K131:K133)","v":0},{"$f":"SUM(L131:L133)","v":0},0,{"$f":"SUM(N131:N133)","v":0}]
[null,null,"Sub total - Custos indiretos condicionamento ambiental",null,null,null,null,null,null,null,{"$f":"SUM(K117,K122,K127:K129,K134)","v":0},{"$f":"SUM(L117,L122,L127:L129,L134)","v":0},0,{"$f":"SUM(N117,N122,N127:N129,N134)","v":0}]
[null,null,"Sub total - Custos condicionamento ambiental - Ex  post",null,null,null,null,null,null,null,{"$f":"SUM(K114,K135)","v":0},{"$f":"SUM(L114,L135)","v":0},0,{"$f":"SUM(N114,N135)","v":0}]

{"sheet":"CondAmbBenef","index":10,"n_rows":100,"n_cols":27,"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"]
[null,1,"Tipo de equipamento / tecnologia"]
[null,2,"Potência nominal de refrigeração",null,"BTU/h","pai",{"$f":"SUM(H5:AA5)","v":0}]
[null,3,"Coefiente de eficiência energética",null,"W/W","cai"]
[null,4,"Quantidade",null,null,"qai",{"$f":"SUM(H7:AA7)","v":0}]
[null,5,"Potência instalada",null,"kW","Pai",{"$f":"SUM(H8:AA8)","v":0},{"$f":"IF(H6=0,0,((H5*0.293*H7)/(1000*H6)))","v":0},{"$f":"IF(I6=0,0,((I5*0.293*I7)/(1000*I6)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,"Fator de utilização",null,null,"fuai",{"$f":"IF(COUNTA(H9:AA9)=0,\"\",IF(OR(LARGE(H9:AA9,1)>1,SMALL(H9:AA9,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Puai",{"$f":"SUM(H10:AA10)","v":0},{"$f":"H8*H9","v":0},{"$f":"I8*I9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H11:AA11)=0,\"\",IF(OR(LARGE(H11:AA11,1)>24,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":""},{"$f":"H11*H12","v":0},{"$f":"I11*I12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,"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},{"$f":"H10*((H14*H15*H16)/792)","v":0},{"$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]
[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(H10=0,0,H17/H10)","v":0},{"$f":"IF(I10=0,0,I17/I10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H19:AA19)","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]
[null,10,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H20:AA20)","v":0},{"$f":"H10*H18","v":0},{"$f":"I10*I18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CONDICIONAMENTO AMBIENTAL - SISTEMA PROPOSTO - EX ANTE"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20"]
[null,11,"Tipo de equipamento / tecnologia"]
[null,12,"Potência nominal de refrigeração",null,"BTU/h","ppi",{"$f":"SUM(H25:AA25)","v":0}]
[null,13,"Coefiente de eficiência energética",null,"W/W","cpi"]
[null,14,"Quantidade",null,null,"qpi",{"$f":"SUM(H27:AA27)","v":0}]
[null,15,"Potência instalada",null,"kW","Ppi",{"$f":"SUM(H28:AA28)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,"Fator de utilização",null,null,"fupi",{"$f":"IF(COUNTA(H29:AA29)=0,\"\",IF(OR(LARGE(H29:AA29,1)>1,SMALL(H29:AA29,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média utilizada",null,"kW","Pupi",{"$f":"SUM(H30:AA30)","v":0},{"$f":"H28*H29","v":0},{"$f":"I28*I29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H31:AA31)=0,\"\",IF(OR(LARGE(H31:AA31,1)>24,SMALL(H31:AA31,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H32:AA32)=0,\"\",IF(OR(LARGE(H32:AA32,1)>365,SMALL(H32:AA32,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H33:AA33)=0,\"\",IF(OR(LARGE(H33:AA33,1)>8760,SMALL(H33:AA33,1)<0),\"ERRO\",\"\"))","v":""},{"$f":"H31*H32","v":0},{"$f":"I31*I32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,"Horas de utilização em horário de ponta, em um dia",null,"h/dia","nuppi",{"$f":"IF(COUNTA(H34:AA34)=0,\"\",IF(OR(LARGE(H34:AA34,1)>3,SMALL(H34:AA34,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias úteis de utilização em horário de ponta, em um mês",null,"dia/mês","ndpi",{"$f":"IF(COUNTA(H35:AA35)=0,\"\",IF(OR(LARGE(H35:AA35,1)>22,SMALL(H35:AA35,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Meses de utilização em horário de ponta, em um ano",null,"mês/ano","nmpi",{"$f":"IF(COUNTA(H36:AA36)=0,\"\",IF(OR(LARGE(H36:AA36,1)>12,SMALL(H36:AA36,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H37:AA37)","v":0},{"$f":"H30*((H34*H35*H36)/792)","v":0},{"$f":"I30*((I34*I35*I36)/792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H38:AA38)=0,\"\",IF(OR(LARGE(H38:AA38,1)>1,SMALL(H38:AA38,1)<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]
[null,19,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H39:AA39)","v":0},{"$f":"(H30*H33)/1000","v":0},{"$f":"(I30*I33)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H40:AA40)","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]
[]
[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"]
[null,21,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H44:AA44)","v":0},{"$f":"H20-H40","v":0},{"$f":"I20-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$30","v":0},"%","RDPi%",{"$f":"IF(G20=0,0,G44/G20)","v":0},0,{"$f":"IF(I20=0,0,I44/I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H46:AA46)","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]
[null,24,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$30","v":0},"%","EEi%",{"$f":"IF(G19=0,0,G46/G19)","v":0},0,{"$f":"IF(I19=0,0,I46/I19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado condicionamento ambiental - Ex ante",null,"R$","BCOND",{"$f":"SUM(H48:AA48)","v":0},{"$f":"H44*$D$45+H46*$D$47","v":0},{"$f":"I44*$D$45+I46*$D$47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBCOND_PEE",null,{"$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$7","v":0}]
[]
[null,"CONDICIONAMENTO AMBIENTAL - SISTEMA ATUAL - EX POST"]
[null,null,null,null,null,null,"TOTAL","cond 1","cond 2","cond 3","cond 4","cond 5","cond 6","cond 7","cond 8","cond 9","cond 10","cond 11","cond 12","cond 13","cond 14","cond 15","cond 16","cond 17","cond 18","cond 19","cond 20"]
[null,31,"Tipo de equipamento / tecnologia"]
[null,32,"Quantidade instalada",null,null,"qai",{"$f":"SUM(H56:AA56)","v":0}]
[null,33,"Potência média utilizada por equipamento",null,"W","puai",{"$f":"SUM(H57:AA57)","v":0}]
[null,null,"Potência média instalada",null,"kW","Puai",{"$f":"SUM(H58:AA58)","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]
[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",{"$f":"SUM(H61:AA61)","v":0},{"$f":"H56*H59*H60","v":0},{"$f":"I56*I59*I60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H62:AA62)=0,\"\",IF(OR(LARGE(H62:AA62,1)>24,SMALL(H62:AA62,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H63:AA63)=0,\"\",IF(OR(LARGE(H63:AA63,1)>365,SMALL(H63:AA63,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hai",{"$f":"IF(COUNTA(H64:AA64)=0,\"\",IF(OR(LARGE(H64:AA64,1)>8760,SMALL(H64:AA64,1)<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]
[null,36,"Potência média na ponta",null,"kW","dai",{"$f":"SUM(H65:AA65)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPai",{"$f":"IF(COUNTA(H66:AA66)=0,\"\",IF(OR(LARGE(H66:AA66,1)>1,SMALL(H66:AA66,1)<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]
[null,37,"Energia consumida",null,"MWh/ano","Eai",{"$f":"SUM(H67:AA67)","v":0},{"$f":"(H61*H64)/1000","v":0},{"$f":"(I61*I64)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,"Desvio - Energia consumida",null,"%","Eai%",{"$f":"IF(OR(G19=0,G67=0),0,(G67-G19)/G19)","v":0},0,{"$f":"IF(OR(I19=0,I67=0),0,(I67-I19)/I19)","v":0},{"$f":"IF(OR(J19=0,J67=0),0,(J67-J19)/J19)","v":0},{"$f":"IF(OR(K19=0,K67=0),0,(K67-K19)/K19)","v":0},{"$f":"IF(OR(L19=0,L67=0),0,(L67-L19)/L19)","v":0},{"$f":"IF(OR(M19=0,M67=0),0,(M67-M19)/M19)","v":0},{"$f":"IF(OR(N19=0,N67=0),0,(N67-N19)/N19)","v":0},{"$f":"IF(OR(O19=0,O67=0),0,(O67-O19)/O19)","v":0},{"$f":"IF(OR(P19=0,P67=0),0,(P67-P19)/P19)","v":0},{"$f":"IF(OR(Q19=0,Q67=0),0,(Q67-Q19)/Q19)","v":0},{"$f":"IF(OR(R19=0,R67=0),0,(R67-R19)/R19)","v":0},{"$f":"IF(OR(S19=0,S67=0),0,(S67-S19)/S19)","v":0},{"$f":"IF(OR(T19=0,T67=0),0,(T67-T19)/T19)","v":0},{"$f":"IF(OR(U19=0,U67=0),0,(U67-U19)/U19)","v":0},{"$f":"IF(OR(V19=0,V67=0),0,(V67-V19)/V19)","v":0},{"$f":"IF(OR(W19=0,W67=0),0,(W67-W19)/W19)","v":0},{"$f":"IF(OR(X19=0,X67=0),0,(X67-X19)/X19)","v":0},{"$f":"IF(OR(Y19=0,Y67=0),0,(Y67-Y19)/Y19)","v":0},{"$f":"IF(OR(Z19=0,Z67=0),0,(Z67-Z19)/Z19)","v":0},{"$f":"IF(OR(AA19=0,AA67=0),0,(AA67-AA19)/AA19)","v":0}]
[null,39,"Demanda média na ponta",null,"kW","Dai",{"$f":"SUM(H69:AA69)","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]
[null,40,"Desvio - Demanda média na ponta",null,"%","Dai%",{"$f":"IF(OR(G20=0,G69=0),0,(G69-G20)/G20)","v":0},0,{"$f":"IF(OR(I20=0,I69=0),0,(I69-I20)/I20)","v":0},{"$f":"IF(OR(J20=0,J69=0),0,(J69-J20)/J20)","v":0},{"$f":"IF(OR(K20=0,K69=0),0,(K69-K20)/K20)","v":0},{"$f":"IF(OR(L20=0,L69=0),0,(L69-L20)/L20)","v":0},{"$f":"IF(OR(M20=0,M69=0),0,(M69-M20)/M20)","v":0},{"$f":"IF(OR(N20=0,N69=0),0,(N69-N20)/N20)","v":0},{"$f":"IF(OR(O20=0,O69=0),0,(O69-O20)/O20)","v":0},{"$f":"IF(OR(P20=0,P69=0),0,(P69-P20)/P20)","v":0},{"$f":"IF(OR(Q20=0,Q69=0),0,(Q69-Q20)/Q20)","v":0},{"$f":"IF(OR(R20=0,R69=0),0,(R69-R20)/R20)","v":0},{"$f":"IF(OR(S20=0,S69=0),0,(S69-S20)/S20)","v":0},{"$f":"IF(OR(T20=0,T69=0),0,(T69-T20)/T20)","v":0},{"$f":"IF(OR(U20=0,U69=0),0,(U69-U20)/U20)","v":0},{"$f":"IF(OR(V20=0,V69=0),0,(V69-V20)/V20)","v":0},{"$f":"IF(OR(W20=0,W69=0),0,(W69-W20)/W20)","v":0},{"$f":"IF(OR(X20=0,X69=0),0,(X69-X20)/X20)","v":0},{"$f":"IF(OR(Y20=0,Y69=0),0,(Y69-Y20)/Y20)","v":0},{"$f":"IF(OR(Z20=0,Z69=0),0,(Z69-Z20)/Z20)","v":0},{"$f":"IF(OR(AA20=0,AA69=0),0,(AA69-AA20)/AA20)","v":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"]
[null,41,"Tipo de equipamento / tecnologia"]
[null,42,"Quantidade instalada",null,null,"qpi",{"$f":"SUM(H75:AA75)","v":0}]
[null,43,"Potência média utilizada por equipamento",null,"W","pupi",{"$f":"SUM(H76:AA76)","v":0}]
[null,null,"Potência média instalada",null,"kW","Pupi",{"$f":"SUM(H77:AA77)","v":0},{"$f":"(H75*H76)/1000","v":0},{"$f":"(I75*I76)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,44,"Variável dependente para cálculo da energia",null,null,"edpi",{"$f":"SUM(H78:AA78)","v":0}]
[null,null,"Variável independente para cálculo da energia",null,null,"eipi"]
[null,null,"Energia média consumida",null,"kWh","Eupi",{"$f":"SUM(H80:AA80)","v":0},{"$f":"H75*H78*H79","v":0},{"$f":"I75*I78*I79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,45,"Tempo de utilização do sistema, em um dia",null,"h/dia",null,{"$f":"IF(COUNTA(H81:AA81)=0,\"\",IF(OR(LARGE(H81:AA81,1)>24,SMALL(H81:AA81,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Dias de utilização do sistema, em um ano",null,"dia/ano",null,{"$f":"IF(COUNTA(H82:AA82)=0,\"\",IF(OR(LARGE(H82:AA82,1)>365,SMALL(H82:AA82,1)<0),\"ERRO\",\"\"))","v":""}]
[null,null,"Funcionamento",null,"h/ano","hpi",{"$f":"IF(COUNTA(H83:AA83)=0,\"\",IF(OR(LARGE(H83:AA83,1)>8760,SMALL(H83:AA83,1)<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]
[null,46,"Potência média na ponta",null,"kW","dpi",{"$f":"SUM(H84:AA84)","v":0}]
[null,null,"Fator de coincidência na ponta",null,null,"FCPpi",{"$f":"IF(COUNTA(H85:AA85)=0,\"\",IF(OR(LARGE(H85:AA85,1)>1,SMALL(H85:AA85,1)<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]
[null,47,"Energia consumida",null,"MWh/ano","Epi",{"$f":"SUM(H86:AA86)","v":0},{"$f":"(H80*H83)/1000","v":0},{"$f":"(I80*I83)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,48,"Desvio - Energia consumida",null,"%","Epi%",{"$f":"IF(OR(G39=0,G86=0),0,(G86-G39)/G39)","v":0},{"$f":"IF(OR(H41=0,H86=0),0,(H86-H41)/H41)","v":0},{"$f":"IF(OR(I41=0,I86=0),0,(I86-I41)/I41)","v":0},{"$f":"IF(OR(J41=0,J86=0),0,(J86-J41)/J41)","v":0},{"$f":"IF(OR(K41=0,K86=0),0,(K86-K41)/K41)","v":0},{"$f":"IF(OR(L41=0,L86=0),0,(L86-L41)/L41)","v":0},{"$f":"IF(OR(M41=0,M86=0),0,(M86-M41)/M41)","v":0},{"$f":"IF(OR(N41=0,N86=0),0,(N86-N41)/N41)","v":0},{"$f":"IF(OR(O41=0,O86=0),0,(O86-O41)/O41)","v":0},{"$f":"IF(OR(P41=0,P86=0),0,(P86-P41)/P41)","v":0},{"$f":"IF(OR(Q41=0,Q86=0),0,(Q86-Q41)/Q41)","v":0},{"$f":"IF(OR(R41=0,R86=0),0,(R86-R41)/R41)","v":0},{"$f":"IF(OR(S41=0,S86=0),0,(S86-S41)/S41)","v":0},{"$f":"IF(OR(T41=0,T86=0),0,(T86-T41)/T41)","v":0},{"$f":"IF(OR(U41=0,U86=0),0,(U86-U41)/U41)","v":0},{"$f":"IF(OR(V41=0,V86=0),0,(V86-V41)/V41)","v":0},{"$f":"IF(OR(W41=0,W86=0),0,(W86-W41)/W41)","v":0},{"$f":"IF(OR(X41=0,X86=0),0,(X86-X41)/X41)","v":0},{"$f":"IF(OR(Y41=0,Y86=0),0,(Y86-Y41)/Y41)","v":0},{"$f":"IF(OR(Z41=0,Z86=0),0,(Z86-Z41)/Z41)","v":0},{"$f":"IF(OR(AA41=0,AA86=0),0,(AA86-AA41)/AA41)","v":0}]
[null,49,"Demanda média na ponta",null,"kW","Dpi",{"$f":"SUM(H88:AA88)","v":0},{"$f":"H77*H85","v":0},{"$f":"I77*I85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,50,"Desvio - Demanda média na ponta",null,"%","Dpi%",{"$f":"IF(OR(G40=0,G88=0),0,(G88-G40)/G40)","v":0},{"$f":"IF(OR(H42=0,H88=0),0,(H88-H42)/H42)","v":0},{"$f":"IF(OR(I42=0,I88=0),0,(I88-I42)/I42)","v":0},{"$f":"IF(OR(J42=0,J88=0),0,(J88-J42)/J42)","v":0},{"$f":"IF(OR(K42=0,K88=0),0,(K88-K42)/K42)","v":0},{"$f":"IF(OR(L42=0,L88=0),0,(L88-L42)/L42)","v":0},{"$f":"IF(OR(M42=0,M88=0),0,(M88-M42)/M42)","v":0},{"$f":"IF(OR(N42=0,N88=0),0,(N88-N42)/N42)","v":0},{"$f":"IF(OR(O42=0,O88=0),0,(O88-O42)/O42)","v":0},{"$f":"IF(OR(P42=0,P88=0),0,(P88-P42)/P42)","v":0},{"$f":"IF(OR(Q42=0,Q88=0),0,(Q88-Q42)/Q42)","v":0},{"$f":"IF(OR(R42=0,R88=0),0,(R88-R42)/R42)","v":0},{"$f":"IF(OR(S42=0,S88=0),0,(S88-S42)/S42)","v":0},{"$f":"IF(OR(T42=0,T88=0),0,(T88-T42)/T42)","v":0},{"$f":"IF(OR(U42=0,U88=0),0,(U88-U42)/U42)","v":0},{"$f":"IF(OR(V42=0,V88=0),0,(V88-V42)/V42)","v":0},{"$f":"IF(OR(W42=0,W88=0),0,(W88-W42)/W42)","v":0},{"$f":"IF(OR(X42=0,X88=0),0,(X88-X42)/X42)","v":0},{"$f":"IF(OR(Y42=0,Y88=0),0,(Y88-Y42)/Y42)","v":0},{"$f":"IF(OR(Z42=0,Z88=0),0,(Z88-Z42)/Z42)","v":0},{"$f":"IF(OR(AA42=0,AA88=0),0,(AA88-AA42)/AA42)","v":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"]
[null,51,"Redução de demanda na ponta",null,"kW","RDPi",{"$f":"SUM(H93:AA93)","v":0},{"$f":"H69-H88","v":0},{"$f":"I69-I88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,52,"Custo evitado de demanda (CED) =",{"$f":"Projeto!$V$53","v":0},"%","RDPi%",{"$f":"IF(G69=0,0,G93/G69)","v":0},0,{"$f":"IF(I69=0,0,I93/I69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$f":"SUM(H95:AA95)","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,54,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$53","v":0},"%","EEi%",{"$f":"IF(G67=0,0,G95/G67)","v":0},0,{"$f":"IF(I67=0,0,I95/I67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Benefício anualizado condicionamento ambiental - Ex post",null,"R$","BCOND",{"$f":"SUM(H97:AA97)","v":0},{"$f":"H93*$D$94+H95*$D$96","v":0},{"$f":"I93*$D$94+I95*$D$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"RCBCOND_PEE",null,{"$f":"RCB!$G$30","v":0},null,"RCBCOND_TOTAL",null,{"$f":"RCB!$J$30","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]

{"sheet":"MotorCusto","index":11,"n_rows":196,"n_cols":25,"rows_kept":196,"cut":false,"hidden":false,"merged":[[175,1,175,9],[175,10,175,13],[195,2,195,9],[190,2,190,7],[191,2,191,7],[192,2,192,7],[193,2,193,9],[194,2,194,9],[176,2,176,9],[181,2,181,9],[186,2,186,9],[187,2,187,9],[188,2,188,9],[189,1,189,7],[177,1,177,7],[178,2,178,7],[179,2,179,7],[180,2,180,7],[182,1,182,7],[183,2,183,7],[184,2,184,7],[185,2,185,7],[171,2,171,9],[172,2,172,9],[173,2,173,9],[166,2,166,9],[167,1,167,7],[168,2,168,7],[169,2,169,7],[170,2,170,7],[174,1,174,13],[165,1,165,9],[165,10,165,13],[153,2,153,6],[153,16,153,20],[154,2,154,9],[154,15,154,21],[150,2,150,6],[150,16,150,20],[151,2,151,6],[151,16,151,20],[152,2,152,6],[152,16,152,20],[155,1,155,9],[155,10,155,13],[162,2,162,6],[163,2,163,9],[164,2,164,9],[156,2,156,9],[157,1,157,6],[158,2,158,6],[159,2,159,6],[160,2,160,6],[161,2,161,6],[147,2,147,6],[147,16,147,20],[148,2,148,6],[148,16,148,20],[149,2,149,6],[149,16,149,20],[144,2,144,6],[144,16,144,20],[145,2,145,6],[145,16,145,20],[146,2,146,6],[146,16,146,20],[141,2,141,6],[141,16,141,20],[142,2,142,6],[142,16,142,20],[143,2,143,6],[143,16,143,20],[138,2,138,6],[138,16,138,20],[139,2,139,6],[139,16,139,20],[140,2,140,6],[140,16,140,20],[135,2,135,6],[135,16,135,20],[136,2,136,6],[136,16,136,20],[137,2,137,6],[137,16,137,20],[132,2,132,6],[132,16,132,20],[133,2,133,6],[133,16,133,20],[134,2,134,6],[134,16,134,20],[129,2,129,6],[129,16,129,20],[130,2,130,6],[130,16,130,20],[131,2,131,6],[131,16,131,20],[126,2,126,6],[126,16,126,20],[127,2,127,6],[127,16,127,20],[128,2,128,6],[128,16,128,20],[123,2,123,6],[123,16,123,20],[124,2,124,6],[124,16,124,20],[125,2,125,6],[125,16,125,20],[120,2,120,6],[120,16,120,20],[121,2,121,6],[121,16,121,20],[122,2,122,6],[122,16,122,20],[117,2,117,6],[117,16,117,20],[118,2,118,6],[118,16,118,20],[119,2,119,6],[119,16,119,20],[114,2,114,6],[114,16,114,20],[115,2,115,6],[115,16,115,20],[116,2,116,6],[116,16,116,20],[111,2,111,6],[111,16,111,20],[112,2,112,6],[112,16,112,20],[113,2,113,6],[113,16,113,20],[108,2,108,6],[108,16,108,20],[109,2,109,6],[109,16,109,20],[110,2,110,6],[110,16,110,20],[105,2,105,6],[105,16,105,20],[106,2,106,6],[106,16,106,20],[107,2,107,6],[107,16,107,20],[102,1,102,6],[102,15,102,20],[103,2,103,6],[103,16,103,20],[104,2,104,6],[104,16,104,20],[101,15,101,23],[96,2,96,9],[97,2,97,9],[99,1,99,13],[100,1,100,13],[99,15,99,24],[100,15,100,24],[101,1,101,9],[101,10,101,13],[90,2,90,9],[91,1,91,7],[92,2,92,7],[93,2,93,7],[94,2,94,7],[95,2,95,9],[78,2,78,9],[83,2,83,9],[88,2,88,9],[89,2,89,9],[79,1,79,7],[80,2,80,7],[81,2,81,7],[82,2,82,7],[84,1,84,7],[85,2,85,7],[86,2,86,7],[87,2,87,7],[76,1,76,13],[77,1,77,9],[77,10,77,13],[71,2,71,7],[72,2,72,7],[73,2,73,9],[74,2,74,9],[75,2,75,9],[68,2,68,9],[69,1,69,7],[70,2,70,7],[67,1,67,9],[67,10,67,13],[62,2,62,6],[63,2,63,6],[64,2,64,6],[65,2,65,9],[66,2,66,9],[58,2,58,9],[59,1,59,6],[60,2,60,6],[61,2,61,6],[57,1,57,9],[57,10,57,13],[54,2,54,6],[54,16,54,20],[55,2,55,6],[55,16,55,20],[56,2,56,9],[56,15,56,21],[51,2,51,6],[51,16,51,20],[52,2,52,6],[52,16,52,20],[53,2,53,6],[53,16,53,20],[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],[12,2,12,6],[12,16,12,20],[13,2,13,6],[13,16,13,20],[14,2,14,6],[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],[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]]}
[]
[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$8*((1+Projeto!$AD$8)^V6))/(((1+Projeto!$AD$8)^V6)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V7))/(((1+Projeto!$AD$8)^V7)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V8))/(((1+Projeto!$AD$8)^V8)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V9))/(((1+Projeto!$AD$8)^V9)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V10))/(((1+Projeto!$AD$8)^V10)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V11))/(((1+Projeto!$AD$8)^V11)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V12))/(((1+Projeto!$AD$8)^V12)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V13))/(((1+Projeto!$AD$8)^V13)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V14))/(((1+Projeto!$AD$8)^V14)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V15))/(((1+Projeto!$AD$8)^V15)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V16))/(((1+Projeto!$AD$8)^V16)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V17))/(((1+Projeto!$AD$8)^V17)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V18))/(((1+Projeto!$AD$8)^V18)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V19))/(((1+Projeto!$AD$8)^V19)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V20))/(((1+Projeto!$AD$8)^V20)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V21))/(((1+Projeto!$AD$8)^V21)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V22))/(((1+Projeto!$AD$8)^V22)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V23))/(((1+Projeto!$AD$8)^V23)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V24))/(((1+Projeto!$AD$8)^V24)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V25))/(((1+Projeto!$AD$8)^V25)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V26))/(((1+Projeto!$AD$8)^V26)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V27))/(((1+Projeto!$AD$8)^V27)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V28))/(((1+Projeto!$AD$8)^V28)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V29))/(((1+Projeto!$AD$8)^V29)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V30))/(((1+Projeto!$AD$8)^V30)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V31))/(((1+Projeto!$AD$8)^V31)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V32))/(((1+Projeto!$AD$8)^V32)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V33))/(((1+Projeto!$AD$8)^V33)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V34))/(((1+Projeto!$AD$8)^V34)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V35))/(((1+Projeto!$AD$8)^V35)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V36))/(((1+Projeto!$AD$8)^V36)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V37))/(((1+Projeto!$AD$8)^V37)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V38))/(((1+Projeto!$AD$8)^V38)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V39))/(((1+Projeto!$AD$8)^V39)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V40))/(((1+Projeto!$AD$8)^V40)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V41))/(((1+Projeto!$AD$8)^V41)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V42))/(((1+Projeto!$AD$8)^V42)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V43))/(((1+Projeto!$AD$8)^V43)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V44))/(((1+Projeto!$AD$8)^V44)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V45))/(((1+Projeto!$AD$8)^V45)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V46))/(((1+Projeto!$AD$8)^V46)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V47))/(((1+Projeto!$AD$8)^V47)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V48))/(((1+Projeto!$AD$8)^V48)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V49))/(((1+Projeto!$AD$8)^V49)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V50))/(((1+Projeto!$AD$8)^V50)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V51))/(((1+Projeto!$AD$8)^V51)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V52))/(((1+Projeto!$AD$8)^V52)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V53))/(((1+Projeto!$AD$8)^V53)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V54))/(((1+Projeto!$AD$8)^V54)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V55))/(((1+Projeto!$AD$8)^V55)-1))","v":0},{"$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$6)*W55,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V56=\"\",V56=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V56))/(((1+Projeto!$AD$8)^V56)-1))","v":0},{"$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$6)*W56,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K6:K56)","v":0},{"$f":"SUM(L6:L56)","v":0},0,{"$f":"SUM(N6:N56)","v":0},null,"Custo anualizado total sistemas motrizes - Ex ante",null,null,null,null,null,null,"CAT_MOTOR",{"$f":"SUM(X6:X56)","v":0},{"$f":"SUM(Y6:Y56)","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,{"$f":"IF(K57=0,0,COPEL!AY7+(0.02*K57))","v":0},null,null,{"$f":"K59","v":0},null,"RCBMOTOR_PEE",null,{"$f":"RCB!$G$9","v":0},null,"RCBMOTOR_TOTAL",null,{"$f":"RCB!$J$9","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N61-L61-M61","v":0},null,null,{"$f":"H61*I61*J61","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H62*I62*J62","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,null,"Sub total - Mão de obra de terceiros sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K61:K65)","v":0},{"$f":"SUM(L61:L65)","v":0},0,{"$f":"SUM(N61:N65)","v":0}]
[null,null,"Sub total - Mão de obra sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K59,K66)","v":0},{"$f":"SUM(L59,L66)","v":0},0,{"$f":"SUM(N59,N66)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"COPEL!BD6","v":0},null,null,{"$f":"K69","v":0}]
[null,"Outros custos diretos",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,{"$f":"N71-L71-M71","v":0},null,null,{"$f":"I71*J71","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K71:K73)","v":0},{"$f":"SUM(L71:L73)","v":0},0,{"$f":"SUM(N71:N73)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K69,K74)","v":0},{"$f":"SUM(L69,L74)","v":0},0,{"$f":"SUM(N69,N74)","v":0}]
[null,null,"Sub total - Custos diretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K57,K67,K75)","v":0},{"$f":"SUM(L57,L67,L75)","v":0},0,{"$f":"SUM(N57,N67,N75)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"0.1*SUM(K59,K66,K69,K90:K91)","v":0},null,null,{"$f":"K79","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N81-L81-M81","v":0},null,null,{"$f":"I81*J81","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K81:K83)","v":0},{"$f":"SUM(L81:L83)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N86-L86-M86","v":0},null,null,{"$f":"I86*J86","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K86:K88)","v":0},{"$f":"SUM(L86:L88)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K41","v":0},{"$f":"Descarte!L41","v":0},{"$f":"Descarte!M41","v":0},{"$f":"Descarte!N41","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M91","v":0},{"$f":"'M&V'!N91","v":0},{"$f":"'M&V'!O91","v":0},{"$f":"'M&V'!P91","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N93-L93-M93","v":0},null,null,{"$f":"I93*J93","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K93:K95)","v":0},{"$f":"SUM(L93:L95)","v":0},0,{"$f":"SUM(N93:N95)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K79,K84,K89:K91,K96)","v":0},{"$f":"SUM(L79,L84,L89:L91,L96)","v":0},0,{"$f":"SUM(N79,N84,N89:N91,N96)","v":0}]
[null,null,"Sub total - Custos sistemas motrizes - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K76,K97)","v":0},{"$f":"SUM(L76,L97)","v":0},{"$f":"SUM(M76,M97)","v":0},{"$f":"SUM(N76,N97)","v":0}]
[]
[null,"SISTEMAS MOTRIZES - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B100","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,{"$f":"B103","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N104-L104-M104","v":0},null,null,{"$f":"I104*J104","v":0},null,{"$f":"B104","v":1},{"$f":"IF(OR(C104=0,C104=\"\"),\"\",C104)","v":""},null,null,null,null,{"$f":"IF(N104=0,\"\",H104)","v":""},{"$f":"IF(OR(V104=\"\",V104=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V104))/(((1+Projeto!$AD$8)^V104)-1))","v":0},{"$f":"IF(AND(K104>0,CustoContabil!$F$35>0),K104*(CustoContabil!$F$49/CustoContabil!$F$35)*W104,0)","v":0},{"$f":"IF(AND(N104>0,CustoContabil!$D$35>0),N104*(CustoContabil!$D$49/CustoContabil!$D$35)*W104,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N105-L105-M105","v":0},null,null,{"$f":"I105*J105","v":0},null,{"$f":"B105","v":2},{"$f":"IF(OR(C105=0,C105=\"\"),\"\",C105)","v":""},null,null,null,null,{"$f":"IF(N105=0,\"\",H105)","v":""},{"$f":"IF(OR(V105=\"\",V105=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V105))/(((1+Projeto!$AD$8)^V105)-1))","v":0},{"$f":"IF(AND(K105>0,CustoContabil!$F$35>0),K105*(CustoContabil!$F$49/CustoContabil!$F$35)*W105,0)","v":0},{"$f":"IF(AND(N105>0,CustoContabil!$D$35>0),N105*(CustoContabil!$D$49/CustoContabil!$D$35)*W105,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V106=\"\",V106=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V106))/(((1+Projeto!$AD$8)^V106)-1))","v":0},{"$f":"IF(AND(K106>0,CustoContabil!$F$35>0),K106*(CustoContabil!$F$49/CustoContabil!$F$35)*W106,0)","v":0},{"$f":"IF(AND(N106>0,CustoContabil!$D$35>0),N106*(CustoContabil!$D$49/CustoContabil!$D$35)*W106,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V107=\"\",V107=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V107))/(((1+Projeto!$AD$8)^V107)-1))","v":0},{"$f":"IF(AND(K107>0,CustoContabil!$F$35>0),K107*(CustoContabil!$F$49/CustoContabil!$F$35)*W107,0)","v":0},{"$f":"IF(AND(N107>0,CustoContabil!$D$35>0),N107*(CustoContabil!$D$49/CustoContabil!$D$35)*W107,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V108=\"\",V108=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V108))/(((1+Projeto!$AD$8)^V108)-1))","v":0},{"$f":"IF(AND(K108>0,CustoContabil!$F$35>0),K108*(CustoContabil!$F$49/CustoContabil!$F$35)*W108,0)","v":0},{"$f":"IF(AND(N108>0,CustoContabil!$D$35>0),N108*(CustoContabil!$D$49/CustoContabil!$D$35)*W108,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V109=\"\",V109=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V109))/(((1+Projeto!$AD$8)^V109)-1))","v":0},{"$f":"IF(AND(K109>0,CustoContabil!$F$35>0),K109*(CustoContabil!$F$49/CustoContabil!$F$35)*W109,0)","v":0},{"$f":"IF(AND(N109>0,CustoContabil!$D$35>0),N109*(CustoContabil!$D$49/CustoContabil!$D$35)*W109,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V110=\"\",V110=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V110))/(((1+Projeto!$AD$8)^V110)-1))","v":0},{"$f":"IF(AND(K110>0,CustoContabil!$F$35>0),K110*(CustoContabil!$F$49/CustoContabil!$F$35)*W110,0)","v":0},{"$f":"IF(AND(N110>0,CustoContabil!$D$35>0),N110*(CustoContabil!$D$49/CustoContabil!$D$35)*W110,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V111=\"\",V111=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V111))/(((1+Projeto!$AD$8)^V111)-1))","v":0},{"$f":"IF(AND(K111>0,CustoContabil!$F$35>0),K111*(CustoContabil!$F$49/CustoContabil!$F$35)*W111,0)","v":0},{"$f":"IF(AND(N111>0,CustoContabil!$D$35>0),N111*(CustoContabil!$D$49/CustoContabil!$D$35)*W111,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V112=\"\",V112=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V112))/(((1+Projeto!$AD$8)^V112)-1))","v":0},{"$f":"IF(AND(K112>0,CustoContabil!$F$35>0),K112*(CustoContabil!$F$49/CustoContabil!$F$35)*W112,0)","v":0},{"$f":"IF(AND(N112>0,CustoContabil!$D$35>0),N112*(CustoContabil!$D$49/CustoContabil!$D$35)*W112,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V113=\"\",V113=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V113))/(((1+Projeto!$AD$8)^V113)-1))","v":0},{"$f":"IF(AND(K113>0,CustoContabil!$F$35>0),K113*(CustoContabil!$F$49/CustoContabil!$F$35)*W113,0)","v":0},{"$f":"IF(AND(N113>0,CustoContabil!$D$35>0),N113*(CustoContabil!$D$49/CustoContabil!$D$35)*W113,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V114=\"\",V114=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V114))/(((1+Projeto!$AD$8)^V114)-1))","v":0},{"$f":"IF(AND(K114>0,CustoContabil!$F$35>0),K114*(CustoContabil!$F$49/CustoContabil!$F$35)*W114,0)","v":0},{"$f":"IF(AND(N114>0,CustoContabil!$D$35>0),N114*(CustoContabil!$D$49/CustoContabil!$D$35)*W114,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V115=\"\",V115=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V115))/(((1+Projeto!$AD$8)^V115)-1))","v":0},{"$f":"IF(AND(K115>0,CustoContabil!$F$35>0),K115*(CustoContabil!$F$49/CustoContabil!$F$35)*W115,0)","v":0},{"$f":"IF(AND(N115>0,CustoContabil!$D$35>0),N115*(CustoContabil!$D$49/CustoContabil!$D$35)*W115,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V116=\"\",V116=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V116))/(((1+Projeto!$AD$8)^V116)-1))","v":0},{"$f":"IF(AND(K116>0,CustoContabil!$F$35>0),K116*(CustoContabil!$F$49/CustoContabil!$F$35)*W116,0)","v":0},{"$f":"IF(AND(N116>0,CustoContabil!$D$35>0),N116*(CustoContabil!$D$49/CustoContabil!$D$35)*W116,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V117=\"\",V117=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V117))/(((1+Projeto!$AD$8)^V117)-1))","v":0},{"$f":"IF(AND(K117>0,CustoContabil!$F$35>0),K117*(CustoContabil!$F$49/CustoContabil!$F$35)*W117,0)","v":0},{"$f":"IF(AND(N117>0,CustoContabil!$D$35>0),N117*(CustoContabil!$D$49/CustoContabil!$D$35)*W117,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V118=\"\",V118=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V118))/(((1+Projeto!$AD$8)^V118)-1))","v":0},{"$f":"IF(AND(K118>0,CustoContabil!$F$35>0),K118*(CustoContabil!$F$49/CustoContabil!$F$35)*W118,0)","v":0},{"$f":"IF(AND(N118>0,CustoContabil!$D$35>0),N118*(CustoContabil!$D$49/CustoContabil!$D$35)*W118,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V119=\"\",V119=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V119))/(((1+Projeto!$AD$8)^V119)-1))","v":0},{"$f":"IF(AND(K119>0,CustoContabil!$F$35>0),K119*(CustoContabil!$F$49/CustoContabil!$F$35)*W119,0)","v":0},{"$f":"IF(AND(N119>0,CustoContabil!$D$35>0),N119*(CustoContabil!$D$49/CustoContabil!$D$35)*W119,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V120=\"\",V120=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V120))/(((1+Projeto!$AD$8)^V120)-1))","v":0},{"$f":"IF(AND(K120>0,CustoContabil!$F$35>0),K120*(CustoContabil!$F$49/CustoContabil!$F$35)*W120,0)","v":0},{"$f":"IF(AND(N120>0,CustoContabil!$D$35>0),N120*(CustoContabil!$D$49/CustoContabil!$D$35)*W120,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V121=\"\",V121=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V121))/(((1+Projeto!$AD$8)^V121)-1))","v":0},{"$f":"IF(AND(K121>0,CustoContabil!$F$35>0),K121*(CustoContabil!$F$49/CustoContabil!$F$35)*W121,0)","v":0},{"$f":"IF(AND(N121>0,CustoContabil!$D$35>0),N121*(CustoContabil!$D$49/CustoContabil!$D$35)*W121,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V122=\"\",V122=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V122))/(((1+Projeto!$AD$8)^V122)-1))","v":0},{"$f":"IF(AND(K122>0,CustoContabil!$F$35>0),K122*(CustoContabil!$F$49/CustoContabil!$F$35)*W122,0)","v":0},{"$f":"IF(AND(N122>0,CustoContabil!$D$35>0),N122*(CustoContabil!$D$49/CustoContabil!$D$35)*W122,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V123=\"\",V123=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V123))/(((1+Projeto!$AD$8)^V123)-1))","v":0},{"$f":"IF(AND(K123>0,CustoContabil!$F$35>0),K123*(CustoContabil!$F$49/CustoContabil!$F$35)*W123,0)","v":0},{"$f":"IF(AND(N123>0,CustoContabil!$D$35>0),N123*(CustoContabil!$D$49/CustoContabil!$D$35)*W123,0)","v":0}]
[null,21,null,null,null,null,null,null,null,null,0,null,null,0,null,21,"",null,null,null,null,"",{"$f":"IF(OR(V124=\"\",V124=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V124))/(((1+Projeto!$AD$8)^V124)-1))","v":0},{"$f":"IF(AND(K124>0,CustoContabil!$F$35>0),K124*(CustoContabil!$F$49/CustoContabil!$F$35)*W124,0)","v":0},{"$f":"IF(AND(N124>0,CustoContabil!$D$35>0),N124*(CustoContabil!$D$49/CustoContabil!$D$35)*W124,0)","v":0}]
[null,22,null,null,null,null,null,null,null,null,0,null,null,0,null,22,"",null,null,null,null,"",{"$f":"IF(OR(V125=\"\",V125=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V125))/(((1+Projeto!$AD$8)^V125)-1))","v":0},{"$f":"IF(AND(K125>0,CustoContabil!$F$35>0),K125*(CustoContabil!$F$49/CustoContabil!$F$35)*W125,0)","v":0},{"$f":"IF(AND(N125>0,CustoContabil!$D$35>0),N125*(CustoContabil!$D$49/CustoContabil!$D$35)*W125,0)","v":0}]
[null,23,null,null,null,null,null,null,null,null,0,null,null,0,null,23,"",null,null,null,null,"",{"$f":"IF(OR(V126=\"\",V126=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V126))/(((1+Projeto!$AD$8)^V126)-1))","v":0},{"$f":"IF(AND(K126>0,CustoContabil!$F$35>0),K126*(CustoContabil!$F$49/CustoContabil!$F$35)*W126,0)","v":0},{"$f":"IF(AND(N126>0,CustoContabil!$D$35>0),N126*(CustoContabil!$D$49/CustoContabil!$D$35)*W126,0)","v":0}]
[null,24,null,null,null,null,null,null,null,null,0,null,null,0,null,24,"",null,null,null,null,"",{"$f":"IF(OR(V127=\"\",V127=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V127))/(((1+Projeto!$AD$8)^V127)-1))","v":0},{"$f":"IF(AND(K127>0,CustoContabil!$F$35>0),K127*(CustoContabil!$F$49/CustoContabil!$F$35)*W127,0)","v":0},{"$f":"IF(AND(N127>0,CustoContabil!$D$35>0),N127*(CustoContabil!$D$49/CustoContabil!$D$35)*W127,0)","v":0}]
[null,25,null,null,null,null,null,null,null,null,0,null,null,0,null,25,"",null,null,null,null,"",{"$f":"IF(OR(V128=\"\",V128=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V128))/(((1+Projeto!$AD$8)^V128)-1))","v":0},{"$f":"IF(AND(K128>0,CustoContabil!$F$35>0),K128*(CustoContabil!$F$49/CustoContabil!$F$35)*W128,0)","v":0},{"$f":"IF(AND(N128>0,CustoContabil!$D$35>0),N128*(CustoContabil!$D$49/CustoContabil!$D$35)*W128,0)","v":0}]
[null,26,null,null,null,null,null,null,null,null,0,null,null,0,null,26,"",null,null,null,null,"",{"$f":"IF(OR(V129=\"\",V129=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V129))/(((1+Projeto!$AD$8)^V129)-1))","v":0},{"$f":"IF(AND(K129>0,CustoContabil!$F$35>0),K129*(CustoContabil!$F$49/CustoContabil!$F$35)*W129,0)","v":0},{"$f":"IF(AND(N129>0,CustoContabil!$D$35>0),N129*(CustoContabil!$D$49/CustoContabil!$D$35)*W129,0)","v":0}]
[null,27,null,null,null,null,null,null,null,null,0,null,null,0,null,27,"",null,null,null,null,"",{"$f":"IF(OR(V130=\"\",V130=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V130))/(((1+Projeto!$AD$8)^V130)-1))","v":0},{"$f":"IF(AND(K130>0,CustoContabil!$F$35>0),K130*(CustoContabil!$F$49/CustoContabil!$F$35)*W130,0)","v":0},{"$f":"IF(AND(N130>0,CustoContabil!$D$35>0),N130*(CustoContabil!$D$49/CustoContabil!$D$35)*W130,0)","v":0}]
[null,28,null,null,null,null,null,null,null,null,0,null,null,0,null,28,"",null,null,null,null,"",{"$f":"IF(OR(V131=\"\",V131=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V131))/(((1+Projeto!$AD$8)^V131)-1))","v":0},{"$f":"IF(AND(K131>0,CustoContabil!$F$35>0),K131*(CustoContabil!$F$49/CustoContabil!$F$35)*W131,0)","v":0},{"$f":"IF(AND(N131>0,CustoContabil!$D$35>0),N131*(CustoContabil!$D$49/CustoContabil!$D$35)*W131,0)","v":0}]
[null,29,null,null,null,null,null,null,null,null,0,null,null,0,null,29,"",null,null,null,null,"",{"$f":"IF(OR(V132=\"\",V132=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V132))/(((1+Projeto!$AD$8)^V132)-1))","v":0},{"$f":"IF(AND(K132>0,CustoContabil!$F$35>0),K132*(CustoContabil!$F$49/CustoContabil!$F$35)*W132,0)","v":0},{"$f":"IF(AND(N132>0,CustoContabil!$D$35>0),N132*(CustoContabil!$D$49/CustoContabil!$D$35)*W132,0)","v":0}]
[null,30,null,null,null,null,null,null,null,null,0,null,null,0,null,30,"",null,null,null,null,"",{"$f":"IF(OR(V133=\"\",V133=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V133))/(((1+Projeto!$AD$8)^V133)-1))","v":0},{"$f":"IF(AND(K133>0,CustoContabil!$F$35>0),K133*(CustoContabil!$F$49/CustoContabil!$F$35)*W133,0)","v":0},{"$f":"IF(AND(N133>0,CustoContabil!$D$35>0),N133*(CustoContabil!$D$49/CustoContabil!$D$35)*W133,0)","v":0}]
[null,31,null,null,null,null,null,null,null,null,0,null,null,0,null,31,"",null,null,null,null,"",{"$f":"IF(OR(V134=\"\",V134=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V134))/(((1+Projeto!$AD$8)^V134)-1))","v":0},{"$f":"IF(AND(K134>0,CustoContabil!$F$35>0),K134*(CustoContabil!$F$49/CustoContabil!$F$35)*W134,0)","v":0},{"$f":"IF(AND(N134>0,CustoContabil!$D$35>0),N134*(CustoContabil!$D$49/CustoContabil!$D$35)*W134,0)","v":0}]
[null,32,null,null,null,null,null,null,null,null,0,null,null,0,null,32,"",null,null,null,null,"",{"$f":"IF(OR(V135=\"\",V135=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V135))/(((1+Projeto!$AD$8)^V135)-1))","v":0},{"$f":"IF(AND(K135>0,CustoContabil!$F$35>0),K135*(CustoContabil!$F$49/CustoContabil!$F$35)*W135,0)","v":0},{"$f":"IF(AND(N135>0,CustoContabil!$D$35>0),N135*(CustoContabil!$D$49/CustoContabil!$D$35)*W135,0)","v":0}]
[null,33,null,null,null,null,null,null,null,null,0,null,null,0,null,33,"",null,null,null,null,"",{"$f":"IF(OR(V136=\"\",V136=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V136))/(((1+Projeto!$AD$8)^V136)-1))","v":0},{"$f":"IF(AND(K136>0,CustoContabil!$F$35>0),K136*(CustoContabil!$F$49/CustoContabil!$F$35)*W136,0)","v":0},{"$f":"IF(AND(N136>0,CustoContabil!$D$35>0),N136*(CustoContabil!$D$49/CustoContabil!$D$35)*W136,0)","v":0}]
[null,34,null,null,null,null,null,null,null,null,0,null,null,0,null,34,"",null,null,null,null,"",{"$f":"IF(OR(V137=\"\",V137=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V137))/(((1+Projeto!$AD$8)^V137)-1))","v":0},{"$f":"IF(AND(K137>0,CustoContabil!$F$35>0),K137*(CustoContabil!$F$49/CustoContabil!$F$35)*W137,0)","v":0},{"$f":"IF(AND(N137>0,CustoContabil!$D$35>0),N137*(CustoContabil!$D$49/CustoContabil!$D$35)*W137,0)","v":0}]
[null,35,null,null,null,null,null,null,null,null,0,null,null,0,null,35,"",null,null,null,null,"",{"$f":"IF(OR(V138=\"\",V138=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V138))/(((1+Projeto!$AD$8)^V138)-1))","v":0},{"$f":"IF(AND(K138>0,CustoContabil!$F$35>0),K138*(CustoContabil!$F$49/CustoContabil!$F$35)*W138,0)","v":0},{"$f":"IF(AND(N138>0,CustoContabil!$D$35>0),N138*(CustoContabil!$D$49/CustoContabil!$D$35)*W138,0)","v":0}]
[null,36,null,null,null,null,null,null,null,null,0,null,null,0,null,36,"",null,null,null,null,"",{"$f":"IF(OR(V139=\"\",V139=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V139))/(((1+Projeto!$AD$8)^V139)-1))","v":0},{"$f":"IF(AND(K139>0,CustoContabil!$F$35>0),K139*(CustoContabil!$F$49/CustoContabil!$F$35)*W139,0)","v":0},{"$f":"IF(AND(N139>0,CustoContabil!$D$35>0),N139*(CustoContabil!$D$49/CustoContabil!$D$35)*W139,0)","v":0}]
[null,37,null,null,null,null,null,null,null,null,0,null,null,0,null,37,"",null,null,null,null,"",{"$f":"IF(OR(V140=\"\",V140=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V140))/(((1+Projeto!$AD$8)^V140)-1))","v":0},{"$f":"IF(AND(K140>0,CustoContabil!$F$35>0),K140*(CustoContabil!$F$49/CustoContabil!$F$35)*W140,0)","v":0},{"$f":"IF(AND(N140>0,CustoContabil!$D$35>0),N140*(CustoContabil!$D$49/CustoContabil!$D$35)*W140,0)","v":0}]
[null,38,null,null,null,null,null,null,null,null,0,null,null,0,null,38,"",null,null,null,null,"",{"$f":"IF(OR(V141=\"\",V141=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V141))/(((1+Projeto!$AD$8)^V141)-1))","v":0},{"$f":"IF(AND(K141>0,CustoContabil!$F$35>0),K141*(CustoContabil!$F$49/CustoContabil!$F$35)*W141,0)","v":0},{"$f":"IF(AND(N141>0,CustoContabil!$D$35>0),N141*(CustoContabil!$D$49/CustoContabil!$D$35)*W141,0)","v":0}]
[null,39,null,null,null,null,null,null,null,null,0,null,null,0,null,39,"",null,null,null,null,"",{"$f":"IF(OR(V142=\"\",V142=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V142))/(((1+Projeto!$AD$8)^V142)-1))","v":0},{"$f":"IF(AND(K142>0,CustoContabil!$F$35>0),K142*(CustoContabil!$F$49/CustoContabil!$F$35)*W142,0)","v":0},{"$f":"IF(AND(N142>0,CustoContabil!$D$35>0),N142*(CustoContabil!$D$49/CustoContabil!$D$35)*W142,0)","v":0}]
[null,40,null,null,null,null,null,null,null,null,0,null,null,0,null,40,"",null,null,null,null,"",{"$f":"IF(OR(V143=\"\",V143=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V143))/(((1+Projeto!$AD$8)^V143)-1))","v":0},{"$f":"IF(AND(K143>0,CustoContabil!$F$35>0),K143*(CustoContabil!$F$49/CustoContabil!$F$35)*W143,0)","v":0},{"$f":"IF(AND(N143>0,CustoContabil!$D$35>0),N143*(CustoContabil!$D$49/CustoContabil!$D$35)*W143,0)","v":0}]
[null,41,null,null,null,null,null,null,null,null,0,null,null,0,null,41,"",null,null,null,null,"",{"$f":"IF(OR(V144=\"\",V144=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V144))/(((1+Projeto!$AD$8)^V144)-1))","v":0},{"$f":"IF(AND(K144>0,CustoContabil!$F$35>0),K144*(CustoContabil!$F$49/CustoContabil!$F$35)*W144,0)","v":0},{"$f":"IF(AND(N144>0,CustoContabil!$D$35>0),N144*(CustoContabil!$D$49/CustoContabil!$D$35)*W144,0)","v":0}]
[null,42,null,null,null,null,null,null,null,null,0,null,null,0,null,42,"",null,null,null,null,"",{"$f":"IF(OR(V145=\"\",V145=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V145))/(((1+Projeto!$AD$8)^V145)-1))","v":0},{"$f":"IF(AND(K145>0,CustoContabil!$F$35>0),K145*(CustoContabil!$F$49/CustoContabil!$F$35)*W145,0)","v":0},{"$f":"IF(AND(N145>0,CustoContabil!$D$35>0),N145*(CustoContabil!$D$49/CustoContabil!$D$35)*W145,0)","v":0}]
[null,43,null,null,null,null,null,null,null,null,0,null,null,0,null,43,"",null,null,null,null,"",{"$f":"IF(OR(V146=\"\",V146=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V146))/(((1+Projeto!$AD$8)^V146)-1))","v":0},{"$f":"IF(AND(K146>0,CustoContabil!$F$35>0),K146*(CustoContabil!$F$49/CustoContabil!$F$35)*W146,0)","v":0},{"$f":"IF(AND(N146>0,CustoContabil!$D$35>0),N146*(CustoContabil!$D$49/CustoContabil!$D$35)*W146,0)","v":0}]
[null,44,null,null,null,null,null,null,null,null,0,null,null,0,null,44,"",null,null,null,null,"",{"$f":"IF(OR(V147=\"\",V147=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V147))/(((1+Projeto!$AD$8)^V147)-1))","v":0},{"$f":"IF(AND(K147>0,CustoContabil!$F$35>0),K147*(CustoContabil!$F$49/CustoContabil!$F$35)*W147,0)","v":0},{"$f":"IF(AND(N147>0,CustoContabil!$D$35>0),N147*(CustoContabil!$D$49/CustoContabil!$D$35)*W147,0)","v":0}]
[null,45,null,null,null,null,null,null,null,null,0,null,null,0,null,45,"",null,null,null,null,"",{"$f":"IF(OR(V148=\"\",V148=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V148))/(((1+Projeto!$AD$8)^V148)-1))","v":0},{"$f":"IF(AND(K148>0,CustoContabil!$F$35>0),K148*(CustoContabil!$F$49/CustoContabil!$F$35)*W148,0)","v":0},{"$f":"IF(AND(N148>0,CustoContabil!$D$35>0),N148*(CustoContabil!$D$49/CustoContabil!$D$35)*W148,0)","v":0}]
[null,46,null,null,null,null,null,null,null,null,0,null,null,0,null,46,"",null,null,null,null,"",{"$f":"IF(OR(V149=\"\",V149=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V149))/(((1+Projeto!$AD$8)^V149)-1))","v":0},{"$f":"IF(AND(K149>0,CustoContabil!$F$35>0),K149*(CustoContabil!$F$49/CustoContabil!$F$35)*W149,0)","v":0},{"$f":"IF(AND(N149>0,CustoContabil!$D$35>0),N149*(CustoContabil!$D$49/CustoContabil!$D$35)*W149,0)","v":0}]
[null,47,null,null,null,null,null,null,null,null,0,null,null,0,null,47,"",null,null,null,null,"",{"$f":"IF(OR(V150=\"\",V150=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V150))/(((1+Projeto!$AD$8)^V150)-1))","v":0},{"$f":"IF(AND(K150>0,CustoContabil!$F$35>0),K150*(CustoContabil!$F$49/CustoContabil!$F$35)*W150,0)","v":0},{"$f":"IF(AND(N150>0,CustoContabil!$D$35>0),N150*(CustoContabil!$D$49/CustoContabil!$D$35)*W150,0)","v":0}]
[null,48,null,null,null,null,null,null,null,null,0,null,null,0,null,48,"",null,null,null,null,"",{"$f":"IF(OR(V151=\"\",V151=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V151))/(((1+Projeto!$AD$8)^V151)-1))","v":0},{"$f":"IF(AND(K151>0,CustoContabil!$F$35>0),K151*(CustoContabil!$F$49/CustoContabil!$F$35)*W151,0)","v":0},{"$f":"IF(AND(N151>0,CustoContabil!$D$35>0),N151*(CustoContabil!$D$49/CustoContabil!$D$35)*W151,0)","v":0}]
[null,49,null,null,null,null,null,null,null,null,0,null,null,0,null,49,"",null,null,null,null,"",{"$f":"IF(OR(V152=\"\",V152=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V152))/(((1+Projeto!$AD$8)^V152)-1))","v":0},{"$f":"IF(AND(K152>0,CustoContabil!$F$35>0),K152*(CustoContabil!$F$49/CustoContabil!$F$35)*W152,0)","v":0},{"$f":"IF(AND(N152>0,CustoContabil!$D$35>0),N152*(CustoContabil!$D$49/CustoContabil!$D$35)*W152,0)","v":0}]
[null,50,null,null,null,null,null,null,null,null,0,null,null,0,null,50,"",null,null,null,null,"",{"$f":"IF(OR(V153=\"\",V153=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V153))/(((1+Projeto!$AD$8)^V153)-1))","v":0},{"$f":"IF(AND(K153>0,CustoContabil!$F$35>0),K153*(CustoContabil!$F$49/CustoContabil!$F$35)*W153,0)","v":0},{"$f":"IF(AND(N153>0,CustoContabil!$D$35>0),N153*(CustoContabil!$D$49/CustoContabil!$D$35)*W153,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V154=\"\",V154=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V154))/(((1+Projeto!$AD$8)^V154)-1))","v":0},{"$f":"IF(AND(K154>0,CustoContabil!$F$35>0),K154*(CustoContabil!$F$49/CustoContabil!$F$35)*W154,0)","v":0},{"$f":"IF(AND(N154>0,CustoContabil!$D$35>0),N154*(CustoContabil!$D$49/CustoContabil!$D$35)*W154,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K104:K154)","v":0},{"$f":"SUM(L104:L154)","v":0},0,{"$f":"SUM(N104:N154)","v":0},null,"Custo anualizado total sistemas motrizes - Ex post",null,null,null,null,null,null,"CAT_MOTOR",{"$f":"SUM(X104:X154)","v":0},{"$f":"SUM(Y104:Y154)","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,{"$f":"K157","v":0},null,"RCBMOTOR_PEE",null,{"$f":"RCB!$G$31","v":0},null,"RCBMOTOR_TOTAL",null,{"$f":"RCB!$J$31","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N159-L159-M159","v":0},null,null,{"$f":"H159*I159*J159","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H160*I160*J160","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,null,"Sub total - Mão de obra de terceiros sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K159:K163)","v":0},{"$f":"SUM(L159:L163)","v":0},0,{"$f":"SUM(N159:N163)","v":0}]
[null,null,"Sub total - Mão de obra sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K157,K164)","v":0},{"$f":"SUM(L157,L164)","v":0},0,{"$f":"SUM(N157,N164)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K167","v":0}]
[null,"Outros custos diretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N169-L169-M169","v":0},null,null,{"$f":"I169*J169","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K169:K171)","v":0},{"$f":"SUM(L169:L171)","v":0},0,{"$f":"SUM(N169:N171)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos  sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K167,K172)","v":0},{"$f":"SUM(L167,L172)","v":0},0,{"$f":"SUM(N167,N172)","v":0}]
[null,null,"Sub total - Custos diretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K155,K165,K173)","v":0},{"$f":"SUM(L155,L165,L173)","v":0},0,{"$f":"SUM(N155,N165,N173)","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,{"$f":"K177","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N179-L179-M179","v":0},null,null,{"$f":"I179*J179","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K179:K181)","v":0},{"$f":"SUM(L179:L181)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N184-L184-M184","v":0},null,null,{"$f":"I184*J184","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K184:K186)","v":0},{"$f":"SUM(L184:L186)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K135","v":0},{"$f":"Descarte!L135","v":0},{"$f":"Descarte!M135","v":0},{"$f":"Descarte!N135","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M295","v":0},{"$f":"'M&V'!N295","v":0},{"$f":"'M&V'!O295","v":0},{"$f":"'M&V'!P295","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N191-L191-M191","v":0},null,null,{"$f":"I191*J191","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K191:K193)","v":0},{"$f":"SUM(L191:L193)","v":0},0,{"$f":"SUM(N191:N193)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas motrizes",null,null,null,null,null,null,null,{"$f":"SUM(K177,K182,K187:K189,K194)","v":0},{"$f":"SUM(L177,L182,L187:L189,L194)","v":0},0,{"$f":"SUM(N177,N182,N187:N189,N194)","v":0}]
[null,null,"Sub total - Custos sistemas motrizes - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K174,K195)","v":0},{"$f":"SUM(L174,L195)","v":0},0,{"$f":"SUM(N174,N195)","v":0}]

{"sheet":"MotorBenef","index":12,"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$30","v":0},"%","RDPi%",{"$f":"IF(G20=0,0,G44/G20)","v":0},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$30","v":0},"%","EEi%",{"$f":"IF(G19=0,0,G46/G19)","v":0},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%",{"$f":"IF(OR(G19=0,G67=0),0,(G67-G19)/G19)","v":0},0,{"$f":"IF(OR(I19=0,I67=0),0,(I67-I19)/I19)","v":0},{"$f":"IF(OR(J19=0,J67=0),0,(J67-J19)/J19)","v":0},{"$f":"IF(OR(K19=0,K67=0),0,(K67-K19)/K19)","v":0},{"$f":"IF(OR(L19=0,L67=0),0,(L67-L19)/L19)","v":0},{"$f":"IF(OR(M19=0,M67=0),0,(M67-M19)/M19)","v":0},{"$f":"IF(OR(N19=0,N67=0),0,(N67-N19)/N19)","v":0},{"$f":"IF(OR(O19=0,O67=0),0,(O67-O19)/O19)","v":0},{"$f":"IF(OR(P19=0,P67=0),0,(P67-P19)/P19)","v":0},{"$f":"IF(OR(Q19=0,Q67=0),0,(Q67-Q19)/Q19)","v":0},{"$f":"IF(OR(R19=0,R67=0),0,(R67-R19)/R19)","v":0},{"$f":"IF(OR(S19=0,S67=0),0,(S67-S19)/S19)","v":0},{"$f":"IF(OR(T19=0,T67=0),0,(T67-T19)/T19)","v":0},{"$f":"IF(OR(U19=0,U67=0),0,(U67-U19)/U19)","v":0},{"$f":"IF(OR(V19=0,V67=0),0,(V67-V19)/V19)","v":0},{"$f":"IF(OR(W19=0,W67=0),0,(W67-W19)/W19)","v":0},{"$f":"IF(OR(X19=0,X67=0),0,(X67-X19)/X19)","v":0},{"$f":"IF(OR(Y19=0,Y67=0),0,(Y67-Y19)/Y19)","v":0},{"$f":"IF(OR(Z19=0,Z67=0),0,(Z67-Z19)/Z19)","v":0},{"$f":"IF(OR(AA19=0,AA67=0),0,(AA67-AA19)/AA19)","v":0},{"$f":"IF(OR(AB19=0,AB67=0),0,(AB67-AB19)/AB19)","v":0},{"$f":"IF(OR(AC19=0,AC67=0),0,(AC67-AC19)/AC19)","v":0},{"$f":"IF(OR(AD19=0,AD67=0),0,(AD67-AD19)/AD19)","v":0},{"$f":"IF(OR(AE19=0,AE67=0),0,(AE67-AE19)/AE19)","v":0},{"$f":"IF(OR(AF19=0,AF67=0),0,(AF67-AF19)/AF19)","v":0},{"$f":"IF(OR(AG19=0,AG67=0),0,(AG67-AG19)/AG19)","v":0},{"$f":"IF(OR(AH19=0,AH67=0),0,(AH67-AH19)/AH19)","v":0},{"$f":"IF(OR(AI19=0,AI67=0),0,(AI67-AI19)/AI19)","v":0},{"$f":"IF(OR(AJ19=0,AJ67=0),0,(AJ67-AJ19)/AJ19)","v":0},{"$f":"IF(OR(AK19=0,AK67=0),0,(AK67-AK19)/AK19)","v":0},{"$f":"IF(OR(AL19=0,AL67=0),0,(AL67-AL19)/AL19)","v":0},{"$f":"IF(OR(AM19=0,AM67=0),0,(AM67-AM19)/AM19)","v":0},{"$f":"IF(OR(AN19=0,AN67=0),0,(AN67-AN19)/AN19)","v":0},{"$f":"IF(OR(AO19=0,AO67=0),0,(AO67-AO19)/AO19)","v":0},{"$f":"IF(OR(AP19=0,AP67=0),0,(AP67-AP19)/AP19)","v":0},{"$f":"IF(OR(AQ19=0,AQ67=0),0,(AQ67-AQ19)/AQ19)","v":0},{"$f":"IF(OR(AR19=0,AR67=0),0,(AR67-AR19)/AR19)","v":0},{"$f":"IF(OR(AS19=0,AS67=0),0,(AS67-AS19)/AS19)","v":0},{"$f":"IF(OR(AT19=0,AT67=0),0,(AT67-AT19)/AT19)","v":0},{"$f":"IF(OR(AU19=0,AU67=0),0,(AU67-AU19)/AU19)","v":0},{"$f":"IF(OR(AV19=0,AV67=0),0,(AV67-AV19)/AV19)","v":0},{"$f":"IF(OR(AW19=0,AW67=0),0,(AW67-AW19)/AW19)","v":0},{"$f":"IF(OR(AX19=0,AX67=0),0,(AX67-AX19)/AX19)","v":0},{"$f":"IF(OR(AY19=0,AY67=0),0,(AY67-AY19)/AY19)","v":0},{"$f":"IF(OR(AZ19=0,AZ67=0),0,(AZ67-AZ19)/AZ19)","v":0},{"$f":"IF(OR(BA19=0,BA67=0),0,(BA67-BA19)/BA19)","v":0},{"$f":"IF(OR(BB19=0,BB67=0),0,(BB67-BB19)/BB19)","v":0},{"$f":"IF(OR(BC19=0,BC67=0),0,(BC67-BC19)/BC19)","v":0},{"$f":"IF(OR(BD19=0,BD67=0),0,(BD67-BD19)/BD19)","v":0},{"$f":"IF(OR(BE19=0,BE67=0),0,(BE67-BE19)/BE19)","v":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,{"$f":"IF(OR(I20=0,I69=0),0,(I69-I20)/I20)","v":0},{"$f":"IF(OR(J20=0,J69=0),0,(J69-J20)/J20)","v":0},{"$f":"IF(OR(K20=0,K69=0),0,(K69-K20)/K20)","v":0},{"$f":"IF(OR(L20=0,L69=0),0,(L69-L20)/L20)","v":0},{"$f":"IF(OR(M20=0,M69=0),0,(M69-M20)/M20)","v":0},{"$f":"IF(OR(N20=0,N69=0),0,(N69-N20)/N20)","v":0},{"$f":"IF(OR(O20=0,O69=0),0,(O69-O20)/O20)","v":0},{"$f":"IF(OR(P20=0,P69=0),0,(P69-P20)/P20)","v":0},{"$f":"IF(OR(Q20=0,Q69=0),0,(Q69-Q20)/Q20)","v":0},{"$f":"IF(OR(R20=0,R69=0),0,(R69-R20)/R20)","v":0},{"$f":"IF(OR(S20=0,S69=0),0,(S69-S20)/S20)","v":0},{"$f":"IF(OR(T20=0,T69=0),0,(T69-T20)/T20)","v":0},{"$f":"IF(OR(U20=0,U69=0),0,(U69-U20)/U20)","v":0},{"$f":"IF(OR(V20=0,V69=0),0,(V69-V20)/V20)","v":0},{"$f":"IF(OR(W20=0,W69=0),0,(W69-W20)/W20)","v":0},{"$f":"IF(OR(X20=0,X69=0),0,(X69-X20)/X20)","v":0},{"$f":"IF(OR(Y20=0,Y69=0),0,(Y69-Y20)/Y20)","v":0},{"$f":"IF(OR(Z20=0,Z69=0),0,(Z69-Z20)/Z20)","v":0},{"$f":"IF(OR(AA20=0,AA69=0),0,(AA69-AA20)/AA20)","v":0},{"$f":"IF(OR(AB20=0,AB69=0),0,(AB69-AB20)/AB20)","v":0},{"$f":"IF(OR(AC20=0,AC69=0),0,(AC69-AC20)/AC20)","v":0},{"$f":"IF(OR(AD20=0,AD69=0),0,(AD69-AD20)/AD20)","v":0},{"$f":"IF(OR(AE20=0,AE69=0),0,(AE69-AE20)/AE20)","v":0},{"$f":"IF(OR(AF20=0,AF69=0),0,(AF69-AF20)/AF20)","v":0},{"$f":"IF(OR(AG20=0,AG69=0),0,(AG69-AG20)/AG20)","v":0},{"$f":"IF(OR(AH20=0,AH69=0),0,(AH69-AH20)/AH20)","v":0},{"$f":"IF(OR(AI20=0,AI69=0),0,(AI69-AI20)/AI20)","v":0},{"$f":"IF(OR(AJ20=0,AJ69=0),0,(AJ69-AJ20)/AJ20)","v":0},{"$f":"IF(OR(AK20=0,AK69=0),0,(AK69-AK20)/AK20)","v":0},{"$f":"IF(OR(AL20=0,AL69=0),0,(AL69-AL20)/AL20)","v":0},{"$f":"IF(OR(AM20=0,AM69=0),0,(AM69-AM20)/AM20)","v":0},{"$f":"IF(OR(AN20=0,AN69=0),0,(AN69-AN20)/AN20)","v":0},{"$f":"IF(OR(AO20=0,AO69=0),0,(AO69-AO20)/AO20)","v":0},{"$f":"IF(OR(AP20=0,AP69=0),0,(AP69-AP20)/AP20)","v":0},{"$f":"IF(OR(AQ20=0,AQ69=0),0,(AQ69-AQ20)/AQ20)","v":0},{"$f":"IF(OR(AR20=0,AR69=0),0,(AR69-AR20)/AR20)","v":0},{"$f":"IF(OR(AS20=0,AS69=0),0,(AS69-AS20)/AS20)","v":0},{"$f":"IF(OR(AT20=0,AT69=0),0,(AT69-AT20)/AT20)","v":0},{"$f":"IF(OR(AU20=0,AU69=0),0,(AU69-AU20)/AU20)","v":0},{"$f":"IF(OR(AV20=0,AV69=0),0,(AV69-AV20)/AV20)","v":0},{"$f":"IF(OR(AW20=0,AW69=0),0,(AW69-AW20)/AW20)","v":0},{"$f":"IF(OR(AX20=0,AX69=0),0,(AX69-AX20)/AX20)","v":0},{"$f":"IF(OR(AY20=0,AY69=0),0,(AY69-AY20)/AY20)","v":0},{"$f":"IF(OR(AZ20=0,AZ69=0),0,(AZ69-AZ20)/AZ20)","v":0},{"$f":"IF(OR(BA20=0,BA69=0),0,(BA69-BA20)/BA20)","v":0},{"$f":"IF(OR(BB20=0,BB69=0),0,(BB69-BB20)/BB20)","v":0},{"$f":"IF(OR(BC20=0,BC69=0),0,(BC69-BC20)/BC20)","v":0},{"$f":"IF(OR(BD20=0,BD69=0),0,(BD69-BD20)/BD20)","v":0},{"$f":"IF(OR(BE20=0,BE69=0),0,(BE69-BE20)/BE20)","v":0}]
[]
[null,"SISTEMAS MOTRIZES - SISTEMA PROPOSTO - EX POST"]
[null,null,null,null,null,null,"TOTAL","motor 1","motor 2","motor 3","motor 4","motor 5","motor 6","motor 7","motor 8","motor 9","motor 10","motor 11","motor 12","motor 13","motor 14","motor 15","motor 16","motor 17","motor 18","motor 19","motor 20","motor 21","motor 22","motor 23","motor 24","motor 25","motor 26","motor 27","motor 28","motor 29","motor 30","motor 31","motor 32","motor 33","motor 34","motor 35","motor 36","motor 37","motor 38","motor 39","motor 40","motor 41","motor 42","motor 43","motor 44","motor 45","motor 46","motor 47","motor 48","motor 49","motor 50"]
[null,41,"Potência do motor",null,"cv","ppi",{"$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",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},{"$f":"IF(OR(H41=0,H86=0),0,(H86-H41)/H41)","v":0},{"$f":"IF(OR(I41=0,I86=0),0,(I86-I41)/I41)","v":0},{"$f":"IF(OR(J41=0,J86=0),0,(J86-J41)/J41)","v":0},{"$f":"IF(OR(K41=0,K86=0),0,(K86-K41)/K41)","v":0},{"$f":"IF(OR(L41=0,L86=0),0,(L86-L41)/L41)","v":0},{"$f":"IF(OR(M41=0,M86=0),0,(M86-M41)/M41)","v":0},{"$f":"IF(OR(N41=0,N86=0),0,(N86-N41)/N41)","v":0},{"$f":"IF(OR(O41=0,O86=0),0,(O86-O41)/O41)","v":0},{"$f":"IF(OR(P41=0,P86=0),0,(P86-P41)/P41)","v":0},{"$f":"IF(OR(Q41=0,Q86=0),0,(Q86-Q41)/Q41)","v":0},{"$f":"IF(OR(R41=0,R86=0),0,(R86-R41)/R41)","v":0},{"$f":"IF(OR(S41=0,S86=0),0,(S86-S41)/S41)","v":0},{"$f":"IF(OR(T41=0,T86=0),0,(T86-T41)/T41)","v":0},{"$f":"IF(OR(U41=0,U86=0),0,(U86-U41)/U41)","v":0},{"$f":"IF(OR(V41=0,V86=0),0,(V86-V41)/V41)","v":0},{"$f":"IF(OR(W41=0,W86=0),0,(W86-W41)/W41)","v":0},{"$f":"IF(OR(X41=0,X86=0),0,(X86-X41)/X41)","v":0},{"$f":"IF(OR(Y41=0,Y86=0),0,(Y86-Y41)/Y41)","v":0},{"$f":"IF(OR(Z41=0,Z86=0),0,(Z86-Z41)/Z41)","v":0},{"$f":"IF(OR(AA41=0,AA86=0),0,(AA86-AA41)/AA41)","v":0},{"$f":"IF(OR(AB41=0,AB86=0),0,(AB86-AB41)/AB41)","v":0},{"$f":"IF(OR(AC41=0,AC86=0),0,(AC86-AC41)/AC41)","v":0},{"$f":"IF(OR(AD41=0,AD86=0),0,(AD86-AD41)/AD41)","v":0},{"$f":"IF(OR(AE41=0,AE86=0),0,(AE86-AE41)/AE41)","v":0},{"$f":"IF(OR(AF41=0,AF86=0),0,(AF86-AF41)/AF41)","v":0},{"$f":"IF(OR(AG41=0,AG86=0),0,(AG86-AG41)/AG41)","v":0},{"$f":"IF(OR(AH41=0,AH86=0),0,(AH86-AH41)/AH41)","v":0},{"$f":"IF(OR(AI41=0,AI86=0),0,(AI86-AI41)/AI41)","v":0},{"$f":"IF(OR(AJ41=0,AJ86=0),0,(AJ86-AJ41)/AJ41)","v":0},{"$f":"IF(OR(AK41=0,AK86=0),0,(AK86-AK41)/AK41)","v":0},{"$f":"IF(OR(AL41=0,AL86=0),0,(AL86-AL41)/AL41)","v":0},{"$f":"IF(OR(AM41=0,AM86=0),0,(AM86-AM41)/AM41)","v":0},{"$f":"IF(OR(AN41=0,AN86=0),0,(AN86-AN41)/AN41)","v":0},{"$f":"IF(OR(AO41=0,AO86=0),0,(AO86-AO41)/AO41)","v":0},{"$f":"IF(OR(AP41=0,AP86=0),0,(AP86-AP41)/AP41)","v":0},{"$f":"IF(OR(AQ41=0,AQ86=0),0,(AQ86-AQ41)/AQ41)","v":0},{"$f":"IF(OR(AR41=0,AR86=0),0,(AR86-AR41)/AR41)","v":0},{"$f":"IF(OR(AS41=0,AS86=0),0,(AS86-AS41)/AS41)","v":0},{"$f":"IF(OR(AT41=0,AT86=0),0,(AT86-AT41)/AT41)","v":0},{"$f":"IF(OR(AU41=0,AU86=0),0,(AU86-AU41)/AU41)","v":0},{"$f":"IF(OR(AV41=0,AV86=0),0,(AV86-AV41)/AV41)","v":0},{"$f":"IF(OR(AW41=0,AW86=0),0,(AW86-AW41)/AW41)","v":0},{"$f":"IF(OR(AX41=0,AX86=0),0,(AX86-AX41)/AX41)","v":0},{"$f":"IF(OR(AY41=0,AY86=0),0,(AY86-AY41)/AY41)","v":0},{"$f":"IF(OR(AZ41=0,AZ86=0),0,(AZ86-AZ41)/AZ41)","v":0},{"$f":"IF(OR(BA41=0,BA86=0),0,(BA86-BA41)/BA41)","v":0},{"$f":"IF(OR(BB41=0,BB86=0),0,(BB86-BB41)/BB41)","v":0},{"$f":"IF(OR(BC41=0,BC86=0),0,(BC86-BC41)/BC41)","v":0},{"$f":"IF(OR(BD41=0,BD86=0),0,(BD86-BD41)/BD41)","v":0},{"$f":"IF(OR(BE41=0,BE86=0),0,(BE86-BE41)/BE41)","v":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},{"$f":"IF(OR(H42=0,H88=0),0,(H88-H42)/H42)","v":0},{"$f":"IF(OR(I42=0,I88=0),0,(I88-I42)/I42)","v":0},{"$f":"IF(OR(J42=0,J88=0),0,(J88-J42)/J42)","v":0},{"$f":"IF(OR(K42=0,K88=0),0,(K88-K42)/K42)","v":0},{"$f":"IF(OR(L42=0,L88=0),0,(L88-L42)/L42)","v":0},{"$f":"IF(OR(M42=0,M88=0),0,(M88-M42)/M42)","v":0},{"$f":"IF(OR(N42=0,N88=0),0,(N88-N42)/N42)","v":0},{"$f":"IF(OR(O42=0,O88=0),0,(O88-O42)/O42)","v":0},{"$f":"IF(OR(P42=0,P88=0),0,(P88-P42)/P42)","v":0},{"$f":"IF(OR(Q42=0,Q88=0),0,(Q88-Q42)/Q42)","v":0},{"$f":"IF(OR(R42=0,R88=0),0,(R88-R42)/R42)","v":0},{"$f":"IF(OR(S42=0,S88=0),0,(S88-S42)/S42)","v":0},{"$f":"IF(OR(T42=0,T88=0),0,(T88-T42)/T42)","v":0},{"$f":"IF(OR(U42=0,U88=0),0,(U88-U42)/U42)","v":0},{"$f":"IF(OR(V42=0,V88=0),0,(V88-V42)/V42)","v":0},{"$f":"IF(OR(W42=0,W88=0),0,(W88-W42)/W42)","v":0},{"$f":"IF(OR(X42=0,X88=0),0,(X88-X42)/X42)","v":0},{"$f":"IF(OR(Y42=0,Y88=0),0,(Y88-Y42)/Y42)","v":0},{"$f":"IF(OR(Z42=0,Z88=0),0,(Z88-Z42)/Z42)","v":0},{"$f":"IF(OR(AA42=0,AA88=0),0,(AA88-AA42)/AA42)","v":0},{"$f":"IF(OR(AB42=0,AB88=0),0,(AB88-AB42)/AB42)","v":0},{"$f":"IF(OR(AC42=0,AC88=0),0,(AC88-AC42)/AC42)","v":0},{"$f":"IF(OR(AD42=0,AD88=0),0,(AD88-AD42)/AD42)","v":0},{"$f":"IF(OR(AE42=0,AE88=0),0,(AE88-AE42)/AE42)","v":0},{"$f":"IF(OR(AF42=0,AF88=0),0,(AF88-AF42)/AF42)","v":0},{"$f":"IF(OR(AG42=0,AG88=0),0,(AG88-AG42)/AG42)","v":0},{"$f":"IF(OR(AH42=0,AH88=0),0,(AH88-AH42)/AH42)","v":0},{"$f":"IF(OR(AI42=0,AI88=0),0,(AI88-AI42)/AI42)","v":0},{"$f":"IF(OR(AJ42=0,AJ88=0),0,(AJ88-AJ42)/AJ42)","v":0},{"$f":"IF(OR(AK42=0,AK88=0),0,(AK88-AK42)/AK42)","v":0},{"$f":"IF(OR(AL42=0,AL88=0),0,(AL88-AL42)/AL42)","v":0},{"$f":"IF(OR(AM42=0,AM88=0),0,(AM88-AM42)/AM42)","v":0},{"$f":"IF(OR(AN42=0,AN88=0),0,(AN88-AN42)/AN42)","v":0},{"$f":"IF(OR(AO42=0,AO88=0),0,(AO88-AO42)/AO42)","v":0},{"$f":"IF(OR(AP42=0,AP88=0),0,(AP88-AP42)/AP42)","v":0},{"$f":"IF(OR(AQ42=0,AQ88=0),0,(AQ88-AQ42)/AQ42)","v":0},{"$f":"IF(OR(AR42=0,AR88=0),0,(AR88-AR42)/AR42)","v":0},{"$f":"IF(OR(AS42=0,AS88=0),0,(AS88-AS42)/AS42)","v":0},{"$f":"IF(OR(AT42=0,AT88=0),0,(AT88-AT42)/AT42)","v":0},{"$f":"IF(OR(AU42=0,AU88=0),0,(AU88-AU42)/AU42)","v":0},{"$f":"IF(OR(AV42=0,AV88=0),0,(AV88-AV42)/AV42)","v":0},{"$f":"IF(OR(AW42=0,AW88=0),0,(AW88-AW42)/AW42)","v":0},{"$f":"IF(OR(AX42=0,AX88=0),0,(AX88-AX42)/AX42)","v":0},{"$f":"IF(OR(AY42=0,AY88=0),0,(AY88-AY42)/AY42)","v":0},{"$f":"IF(OR(AZ42=0,AZ88=0),0,(AZ88-AZ42)/AZ42)","v":0},{"$f":"IF(OR(BA42=0,BA88=0),0,(BA88-BA42)/BA42)","v":0},{"$f":"IF(OR(BB42=0,BB88=0),0,(BB88-BB42)/BB42)","v":0},{"$f":"IF(OR(BC42=0,BC88=0),0,(BC88-BC42)/BC42)","v":0},{"$f":"IF(OR(BD42=0,BD88=0),0,(BD88-BD42)/BD42)","v":0},{"$f":"IF(OR(BE42=0,BE88=0),0,(BE88-BE42)/BE42)","v":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$53","v":0},"%","RDPi%",{"$f":"IF(G69=0,0,G93/G69)","v":0},0,{"$f":"IF(I69=0,0,I93/I69)","v":0},{"$f":"IF(J69=0,0,J93/J69)","v":0},{"$f":"IF(K69=0,0,K93/K69)","v":0},{"$f":"IF(L69=0,0,L93/L69)","v":0},{"$f":"IF(M69=0,0,M93/M69)","v":0},{"$f":"IF(N69=0,0,N93/N69)","v":0},{"$f":"IF(O69=0,0,O93/O69)","v":0},{"$f":"IF(P69=0,0,P93/P69)","v":0},{"$f":"IF(Q69=0,0,Q93/Q69)","v":0},{"$f":"IF(R69=0,0,R93/R69)","v":0},{"$f":"IF(S69=0,0,S93/S69)","v":0},{"$f":"IF(T69=0,0,T93/T69)","v":0},{"$f":"IF(U69=0,0,U93/U69)","v":0},{"$f":"IF(V69=0,0,V93/V69)","v":0},{"$f":"IF(W69=0,0,W93/W69)","v":0},{"$f":"IF(X69=0,0,X93/X69)","v":0},{"$f":"IF(Y69=0,0,Y93/Y69)","v":0},{"$f":"IF(Z69=0,0,Z93/Z69)","v":0},{"$f":"IF(AA69=0,0,AA93/AA69)","v":0},{"$f":"IF(AB69=0,0,AB93/AB69)","v":0},{"$f":"IF(AC69=0,0,AC93/AC69)","v":0},{"$f":"IF(AD69=0,0,AD93/AD69)","v":0},{"$f":"IF(AE69=0,0,AE93/AE69)","v":0},{"$f":"IF(AF69=0,0,AF93/AF69)","v":0},{"$f":"IF(AG69=0,0,AG93/AG69)","v":0},{"$f":"IF(AH69=0,0,AH93/AH69)","v":0},{"$f":"IF(AI69=0,0,AI93/AI69)","v":0},{"$f":"IF(AJ69=0,0,AJ93/AJ69)","v":0},{"$f":"IF(AK69=0,0,AK93/AK69)","v":0},{"$f":"IF(AL69=0,0,AL93/AL69)","v":0},{"$f":"IF(AM69=0,0,AM93/AM69)","v":0},{"$f":"IF(AN69=0,0,AN93/AN69)","v":0},{"$f":"IF(AO69=0,0,AO93/AO69)","v":0},{"$f":"IF(AP69=0,0,AP93/AP69)","v":0},{"$f":"IF(AQ69=0,0,AQ93/AQ69)","v":0},{"$f":"IF(AR69=0,0,AR93/AR69)","v":0},{"$f":"IF(AS69=0,0,AS93/AS69)","v":0},{"$f":"IF(AT69=0,0,AT93/AT69)","v":0},{"$f":"IF(AU69=0,0,AU93/AU69)","v":0},{"$f":"IF(AV69=0,0,AV93/AV69)","v":0},{"$f":"IF(AW69=0,0,AW93/AW69)","v":0},{"$f":"IF(AX69=0,0,AX93/AX69)","v":0},{"$f":"IF(AY69=0,0,AY93/AY69)","v":0},{"$f":"IF(AZ69=0,0,AZ93/AZ69)","v":0},{"$f":"IF(BA69=0,0,BA93/BA69)","v":0},{"$f":"IF(BB69=0,0,BB93/BB69)","v":0},{"$f":"IF(BC69=0,0,BC93/BC69)","v":0},{"$f":"IF(BD69=0,0,BD93/BD69)","v":0},{"$f":"IF(BE69=0,0,BE93/BE69)","v":0}]
[null,53,"Energia economizada",null,"MWh/ano","EEi",{"$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$53","v":0},"%","EEi%",{"$f":"IF(G67=0,0,G95/G67)","v":0},0,{"$f":"IF(I67=0,0,I95/I67)","v":0},{"$f":"IF(J67=0,0,J95/J67)","v":0},{"$f":"IF(K67=0,0,K95/K67)","v":0},{"$f":"IF(L67=0,0,L95/L67)","v":0},{"$f":"IF(M67=0,0,M95/M67)","v":0},{"$f":"IF(N67=0,0,N95/N67)","v":0},{"$f":"IF(O67=0,0,O95/O67)","v":0},{"$f":"IF(P67=0,0,P95/P67)","v":0},{"$f":"IF(Q67=0,0,Q95/Q67)","v":0},{"$f":"IF(R67=0,0,R95/R67)","v":0},{"$f":"IF(S67=0,0,S95/S67)","v":0},{"$f":"IF(T67=0,0,T95/T67)","v":0},{"$f":"IF(U67=0,0,U95/U67)","v":0},{"$f":"IF(V67=0,0,V95/V67)","v":0},{"$f":"IF(W67=0,0,W95/W67)","v":0},{"$f":"IF(X67=0,0,X95/X67)","v":0},{"$f":"IF(Y67=0,0,Y95/Y67)","v":0},{"$f":"IF(Z67=0,0,Z95/Z67)","v":0},{"$f":"IF(AA67=0,0,AA95/AA67)","v":0},{"$f":"IF(AB67=0,0,AB95/AB67)","v":0},{"$f":"IF(AC67=0,0,AC95/AC67)","v":0},{"$f":"IF(AD67=0,0,AD95/AD67)","v":0},{"$f":"IF(AE67=0,0,AE95/AE67)","v":0},{"$f":"IF(AF67=0,0,AF95/AF67)","v":0},{"$f":"IF(AG67=0,0,AG95/AG67)","v":0},{"$f":"IF(AH67=0,0,AH95/AH67)","v":0},{"$f":"IF(AI67=0,0,AI95/AI67)","v":0},{"$f":"IF(AJ67=0,0,AJ95/AJ67)","v":0},{"$f":"IF(AK67=0,0,AK95/AK67)","v":0},{"$f":"IF(AL67=0,0,AL95/AL67)","v":0},{"$f":"IF(AM67=0,0,AM95/AM67)","v":0},{"$f":"IF(AN67=0,0,AN95/AN67)","v":0},{"$f":"IF(AO67=0,0,AO95/AO67)","v":0},{"$f":"IF(AP67=0,0,AP95/AP67)","v":0},{"$f":"IF(AQ67=0,0,AQ95/AQ67)","v":0},{"$f":"IF(AR67=0,0,AR95/AR67)","v":0},{"$f":"IF(AS67=0,0,AS95/AS67)","v":0},{"$f":"IF(AT67=0,0,AT95/AT67)","v":0},{"$f":"IF(AU67=0,0,AU95/AU67)","v":0},{"$f":"IF(AV67=0,0,AV95/AV67)","v":0},{"$f":"IF(AW67=0,0,AW95/AW67)","v":0},{"$f":"IF(AX67=0,0,AX95/AX67)","v":0},{"$f":"IF(AY67=0,0,AY95/AY67)","v":0},{"$f":"IF(AZ67=0,0,AZ95/AZ67)","v":0},{"$f":"IF(BA67=0,0,BA95/BA67)","v":0},{"$f":"IF(BB67=0,0,BB95/BB67)","v":0},{"$f":"IF(BC67=0,0,BC95/BC67)","v":0},{"$f":"IF(BD67=0,0,BD95/BD67)","v":0},{"$f":"IF(BE67=0,0,BE95/BE67)","v":0}]
[null,null,"Benefício anualizado sistemas motrizes - Ex post",null,"R$","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$31","v":0},null,"RCBMOTOR_TOTAL",null,{"$f":"RCB!$J$31","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]

{"sheet":"RefrigCusto","index":13,"n_rows":136,"n_cols":25,"rows_kept":136,"cut":false,"hidden":false,"merged":[[18,2,18,6],[18,16,18,20],[115,1,115,9],[115,10,115,13],[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],[29,1,29,6],[30,2,30,6],[31,2,31,6],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,9],[26,15,26,21],[51,2,51,7],[52,2,52,7],[54,1,54,7],[55,2,55,7],[56,2,56,7],[57,2,57,7],[27,1,27,9],[27,10,27,13],[41,2,41,7],[42,2,42,7],[43,2,43,9],[44,2,44,9],[45,2,45,9],[38,2,38,9],[39,1,39,7],[40,2,40,7],[37,1,37,9],[37,10,37,13],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,9],[36,2,36,9],[28,2,28,9],[46,1,46,13],[47,1,47,9],[47,10,47,13],[71,15,71,23],[66,2,66,9],[67,2,67,9],[70,1,70,13],[69,1,69,13],[69,15,69,24],[70,15,70,24],[71,1,71,9],[71,10,71,13],[60,2,60,9],[61,1,61,7],[62,2,62,7],[63,2,63,7],[64,2,64,7],[65,2,65,9],[48,2,48,9],[53,2,53,9],[58,2,58,9],[59,2,59,9],[49,1,49,7],[50,2,50,7],[75,2,75,6],[75,16,75,20],[76,2,76,6],[76,16,76,20],[77,2,77,6],[77,16,77,20],[72,1,72,6],[72,15,72,20],[73,2,73,6],[73,16,73,20],[74,2,74,6],[74,16,74,20],[81,2,81,6],[81,16,81,20],[82,2,82,6],[82,16,82,20],[83,2,83,6],[83,16,83,20],[78,2,78,6],[78,16,78,20],[79,2,79,6],[79,16,79,20],[80,2,80,6],[80,16,80,20],[87,2,87,6],[87,16,87,20],[88,2,88,6],[88,16,88,20],[89,2,89,6],[89,16,89,20],[84,2,84,6],[84,16,84,20],[85,2,85,6],[85,16,85,20],[86,2,86,6],[86,16,86,20],[93,2,93,6],[93,16,93,20],[94,2,94,9],[94,15,94,21],[90,2,90,6],[90,16,90,20],[91,2,91,6],[91,16,91,20],[92,2,92,6],[92,16,92,20],[95,1,95,9],[95,10,95,13],[102,2,102,6],[103,2,103,9],[104,2,104,9],[96,2,96,9],[97,1,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[105,1,105,9],[105,10,105,13],[111,2,111,9],[112,2,112,9],[113,2,113,9],[106,2,106,9],[107,1,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[114,1,114,13],[135,2,135,9],[130,2,130,7],[131,2,131,7],[132,2,132,7],[133,2,133,9],[134,2,134,9],[116,2,116,9],[121,2,121,9],[126,2,126,9],[127,2,127,9],[128,2,128,9],[129,1,129,7],[117,1,117,7],[118,2,118,7],[119,2,119,7],[120,2,120,7],[122,1,122,7],[123,2,123,7],[124,2,124,7],[125,2,125,7]]}
[]
[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,{"$f":"B6","v":1},{"$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$8*((1+Projeto!$AD$8)^V6))/(((1+Projeto!$AD$8)^V6)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V7))/(((1+Projeto!$AD$8)^V7)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V8))/(((1+Projeto!$AD$8)^V8)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V9))/(((1+Projeto!$AD$8)^V9)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V10))/(((1+Projeto!$AD$8)^V10)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V11))/(((1+Projeto!$AD$8)^V11)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V12))/(((1+Projeto!$AD$8)^V12)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V13))/(((1+Projeto!$AD$8)^V13)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V14))/(((1+Projeto!$AD$8)^V14)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V15))/(((1+Projeto!$AD$8)^V15)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V16))/(((1+Projeto!$AD$8)^V16)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V17))/(((1+Projeto!$AD$8)^V17)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V18))/(((1+Projeto!$AD$8)^V18)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V19))/(((1+Projeto!$AD$8)^V19)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V20))/(((1+Projeto!$AD$8)^V20)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V21))/(((1+Projeto!$AD$8)^V21)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V22))/(((1+Projeto!$AD$8)^V22)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V23))/(((1+Projeto!$AD$8)^V23)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V24))/(((1+Projeto!$AD$8)^V24)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V25))/(((1+Projeto!$AD$8)^V25)-1))","v":0},{"$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$6)*W25,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V26))/(((1+Projeto!$AD$8)^V26)-1))","v":0},{"$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$6)*W26,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K6:K26)","v":0},{"$f":"SUM(L6:L26)","v":0},{"$f":"SUM(M6:M26)","v":0},{"$f":"SUM(N6:N26)","v":0},null,"Custo anualizado total sistemas de refrigeração - Ex ante",null,null,null,null,null,null,"CAT_REFRIG",{"$f":"SUM(X6:X26)","v":0},{"$f":"SUM(Y6:Y26)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"IF(K27=0,0,COPEL!AY7+(0.02*K27))","v":0},null,null,{"$f":"K29","v":0},null,"RCBREFRIG_PEE",null,{"$f":"RCB!$G$10","v":0},null,"RCBREFRIG_TOTAL",null,{"$f":"RCB!$J$10","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N31-L31-M31","v":0},null,null,{"$f":"H31*I31*J31","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H32*I32*J32","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,null,"Sub total - Mão de obra de terceiros sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K31:K35)","v":0},{"$f":"SUM(L31:L35)","v":0},0,{"$f":"SUM(N31:N35)","v":0}]
[null,null,"Sub total - Mão de obra sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K29,K36)","v":0},{"$f":"SUM(L29,L36)","v":0},0,{"$f":"SUM(N29,N36)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"COPEL!BD7","v":0},null,null,{"$f":"K39","v":0}]
[null,"Outros custos diretos",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,{"$f":"N41-L41-M41","v":0},null,null,{"$f":"I41*J41","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K41:K43)","v":0},{"$f":"SUM(L41:L43)","v":0},0,{"$f":"SUM(N41:N43)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K39,K44)","v":0},{"$f":"SUM(L39,L44)","v":0},0,{"$f":"SUM(N39,N44)","v":0}]
[null,null,"Sub total - Custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K27,K37,K45)","v":0},{"$f":"SUM(L27,L37,L45)","v":0},0,{"$f":"SUM(N27,N37,N45)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"0.1*SUM(K29,K36,K39,K60:K61)","v":0},null,null,{"$f":"K49","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N51-L51-M51","v":0},null,null,{"$f":"I51*J51","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K51:K53)","v":0},{"$f":"SUM(L51:L53)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K56:K58)","v":0},{"$f":"SUM(L56:L58)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K54","v":0},{"$f":"Descarte!L54","v":0},{"$f":"Descarte!M54","v":0},{"$f":"Descarte!N54","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M119","v":0},{"$f":"'M&V'!N119","v":0},{"$f":"'M&V'!O119","v":0},{"$f":"'M&V'!P119","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N63-L63-M63","v":0},null,null,{"$f":"I63*J63","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K63:K65)","v":0},{"$f":"SUM(L63:L65)","v":0},0,{"$f":"SUM(N63:N65)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K49,K54,K59:K61,K66)","v":0},{"$f":"SUM(L49,L54,L59:L61,L66)","v":0},0,{"$f":"SUM(N49,N54,N59:N61,N66)","v":0}]
[null,null,"Sub total - Custos sistemas de refrigeração - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K46,K67)","v":0},{"$f":"SUM(L46,L67)","v":0},0,{"$f":"SUM(N46,N67)","v":0}]
[]
[null,"SISTEMAS DE REFRIGERAÇÃO - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B70","v":"SISTEMAS DE REFRIGERAÇÃO - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B73","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N74-L74-M74","v":0},null,null,{"$f":"I74*J74","v":0},null,{"$f":"B74","v":1},{"$f":"IF(OR(C74=0,C74=\"\"),\"\",C74)","v":""},null,null,null,null,{"$f":"IF(N74=0,\"\",H74)","v":""},{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V74))/(((1+Projeto!$AD$8)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$35>0),K74*(CustoContabil!$F$49/CustoContabil!$F$35)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$35>0),N74*(CustoContabil!$D$49/CustoContabil!$D$35)*W74,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N75-L75-M75","v":0},null,null,{"$f":"I75*J75","v":0},null,{"$f":"B75","v":2},{"$f":"IF(OR(C75=0,C75=\"\"),\"\",C75)","v":""},null,null,null,null,{"$f":"IF(N75=0,\"\",H75)","v":""},{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V75))/(((1+Projeto!$AD$8)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$35>0),K75*(CustoContabil!$F$49/CustoContabil!$F$35)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$35>0),N75*(CustoContabil!$D$49/CustoContabil!$D$35)*W75,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V76))/(((1+Projeto!$AD$8)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$35>0),K76*(CustoContabil!$F$49/CustoContabil!$F$35)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$35>0),N76*(CustoContabil!$D$49/CustoContabil!$D$35)*W76,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V77))/(((1+Projeto!$AD$8)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$35>0),K77*(CustoContabil!$F$49/CustoContabil!$F$35)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$35>0),N77*(CustoContabil!$D$49/CustoContabil!$D$35)*W77,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V78))/(((1+Projeto!$AD$8)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$35>0),K78*(CustoContabil!$F$49/CustoContabil!$F$35)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$35>0),N78*(CustoContabil!$D$49/CustoContabil!$D$35)*W78,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V79))/(((1+Projeto!$AD$8)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$35>0),K79*(CustoContabil!$F$49/CustoContabil!$F$35)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$35>0),N79*(CustoContabil!$D$49/CustoContabil!$D$35)*W79,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V80))/(((1+Projeto!$AD$8)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$35>0),K80*(CustoContabil!$F$49/CustoContabil!$F$35)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$35>0),N80*(CustoContabil!$D$49/CustoContabil!$D$35)*W80,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V81))/(((1+Projeto!$AD$8)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$35>0),K81*(CustoContabil!$F$49/CustoContabil!$F$35)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$35>0),N81*(CustoContabil!$D$49/CustoContabil!$D$35)*W81,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V82))/(((1+Projeto!$AD$8)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$35>0),K82*(CustoContabil!$F$49/CustoContabil!$F$35)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$35>0),N82*(CustoContabil!$D$49/CustoContabil!$D$35)*W82,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V83))/(((1+Projeto!$AD$8)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$35>0),K83*(CustoContabil!$F$49/CustoContabil!$F$35)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$35>0),N83*(CustoContabil!$D$49/CustoContabil!$D$35)*W83,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V84))/(((1+Projeto!$AD$8)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$35>0),K84*(CustoContabil!$F$49/CustoContabil!$F$35)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$35>0),N84*(CustoContabil!$D$49/CustoContabil!$D$35)*W84,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V85))/(((1+Projeto!$AD$8)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$35>0),K85*(CustoContabil!$F$49/CustoContabil!$F$35)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$35>0),N85*(CustoContabil!$D$49/CustoContabil!$D$35)*W85,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V86))/(((1+Projeto!$AD$8)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$35>0),K86*(CustoContabil!$F$49/CustoContabil!$F$35)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$35>0),N86*(CustoContabil!$D$49/CustoContabil!$D$35)*W86,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V87))/(((1+Projeto!$AD$8)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$35>0),K87*(CustoContabil!$F$49/CustoContabil!$F$35)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$35>0),N87*(CustoContabil!$D$49/CustoContabil!$D$35)*W87,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V88))/(((1+Projeto!$AD$8)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$35>0),K88*(CustoContabil!$F$49/CustoContabil!$F$35)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$35>0),N88*(CustoContabil!$D$49/CustoContabil!$D$35)*W88,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V89))/(((1+Projeto!$AD$8)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$35>0),K89*(CustoContabil!$F$49/CustoContabil!$F$35)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$35>0),N89*(CustoContabil!$D$49/CustoContabil!$D$35)*W89,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V90))/(((1+Projeto!$AD$8)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$35>0),K90*(CustoContabil!$F$49/CustoContabil!$F$35)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$35>0),N90*(CustoContabil!$D$49/CustoContabil!$D$35)*W90,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V91))/(((1+Projeto!$AD$8)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$35>0),K91*(CustoContabil!$F$49/CustoContabil!$F$35)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$35>0),N91*(CustoContabil!$D$49/CustoContabil!$D$35)*W91,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V92))/(((1+Projeto!$AD$8)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$35>0),K92*(CustoContabil!$F$49/CustoContabil!$F$35)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$35>0),N92*(CustoContabil!$D$49/CustoContabil!$D$35)*W92,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V93))/(((1+Projeto!$AD$8)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$35>0),K93*(CustoContabil!$F$49/CustoContabil!$F$35)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$35>0),N93*(CustoContabil!$D$49/CustoContabil!$D$35)*W93,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V94))/(((1+Projeto!$AD$8)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$35>0),K94*(CustoContabil!$F$49/CustoContabil!$F$35)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$35>0),N94*(CustoContabil!$D$49/CustoContabil!$D$35)*W94,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K74:K94)","v":0},{"$f":"SUM(L74:L94)","v":0},{"$f":"SUM(M74:M94)","v":0},{"$f":"SUM(N74:N94)","v":0},null,"Custo anualizado total sistemas de refrigeração - Ex post",null,null,null,null,null,null,"CAT_REFRIG",{"$f":"SUM(X74:X94)","v":0},{"$f":"SUM(Y74:Y94)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K97","v":0},null,"RCBREFRIG_PEE",null,{"$f":"RCB!$G$32","v":0},null,"RCBREFRIG_TOTAL",null,{"$f":"RCB!$J$32","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N99-L99-M99","v":0},null,null,{"$f":"H99*I99*J99","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H100*I100*J100","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,null,"Sub total - Mão de obra de terceiros sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},{"$f":"SUM(L99:L103)","v":0},0,{"$f":"SUM(N99:N103)","v":0}]
[null,null,"Sub total - Mão de obra sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K97,K104)","v":0},{"$f":"SUM(L97,L104)","v":0},0,{"$f":"SUM(N97,N104)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K107","v":0}]
[null,"Outros custos diretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N109-L109-M109","v":0},null,null,{"$f":"I109*J109","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K109:K111)","v":0},{"$f":"SUM(L109:L111)","v":0},0,{"$f":"SUM(N109:N111)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K107,K112)","v":0},{"$f":"SUM(L107,L112)","v":0},0,{"$f":"SUM(N107,N112)","v":0}]
[null,null,"Sub total - Custos diretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K95,K105,K113)","v":0},{"$f":"SUM(L95,L105,L113)","v":0},0,{"$f":"SUM(N95,N105,N113)","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,{"$f":"K117","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N119-L119-M119","v":0},null,null,{"$f":"I119*J119","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K119:K121)","v":0},{"$f":"SUM(L119:L121)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N124-L124-M124","v":0},null,null,{"$f":"I124*J124","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K124:K126)","v":0},{"$f":"SUM(L124:L126)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K148","v":0},{"$f":"Descarte!L148","v":0},{"$f":"Descarte!M148","v":0},{"$f":"Descarte!N148","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M323","v":0},{"$f":"'M&V'!N323","v":0},{"$f":"'M&V'!O323","v":0},{"$f":"'M&V'!P323","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K131:K133)","v":0},{"$f":"SUM(L131:L133)","v":0},0,{"$f":"SUM(N131:N133)","v":0}]
[null,null,"Sub total - Custos indiretos sistemas de refrigeração",null,null,null,null,null,null,null,{"$f":"SUM(K117,K122,K127:K129,K134)","v":0},{"$f":"SUM(L117,L122,L127:L129,L134)","v":0},0,{"$f":"SUM(N117,N122,N127:N129,N134)","v":0}]
[null,null,"Sub total - Custos sistemas de refrigeração - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K114,K135)","v":0},{"$f":"SUM(L114,L135)","v":0},0,{"$f":"SUM(N114,N135)","v":0}]

{"sheet":"RefrigBenef","index":14,"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$30","v":0},"%","RDPi%",{"$f":"IF(G18=0,0,G40/G18)","v":0},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$30","v":0},"%","EEi%",{"$f":"IF(G17=0,0,G42/G17)","v":0},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$53","v":0},"%","RDPi%",{"$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$53","v":0},"%","EEi%",{"$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$32","v":0},null,"RCBREFRIG_TOTAL",null,{"$f":"RCB!$J$32","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]

{"sheet":"SolarCusto","index":15,"n_rows":136,"n_cols":25,"rows_kept":136,"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],[24,16,24,20],[18,2,18,6],[18,16,18,20],[25,2,25,6],[25,16,25,20],[26,2,26,9],[26,15,26,21],[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],[55,2,55,7],[56,2,56,7],[57,2,57,7],[27,1,27,9],[27,10,27,13],[41,2,41,7],[42,2,42,7],[43,2,43,9],[44,2,44,9],[45,2,45,9],[38,2,38,9],[39,1,39,7],[40,2,40,7],[37,1,37,9],[37,10,37,13],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,9],[36,2,36,9],[28,2,28,9],[29,1,29,6],[30,2,30,6],[31,2,31,6],[46,1,46,13],[47,1,47,9],[47,10,47,13],[66,2,66,9],[67,2,67,9],[69,1,69,13],[70,1,70,13],[69,15,69,24],[70,15,70,24],[60,2,60,9],[61,1,61,7],[62,2,62,7],[63,2,63,7],[64,2,64,7],[65,2,65,9],[48,2,48,9],[53,2,53,9],[58,2,58,9],[59,2,59,9],[49,1,49,7],[50,2,50,7],[51,2,51,7],[52,2,52,7],[54,1,54,7],[71,1,71,9],[71,10,71,13],[71,15,71,23],[75,2,75,6],[75,16,75,20],[76,2,76,6],[76,16,76,20],[77,2,77,6],[77,16,77,20],[72,1,72,6],[72,15,72,20],[73,2,73,6],[73,16,73,20],[74,2,74,6],[74,16,74,20],[81,2,81,6],[81,16,81,20],[82,2,82,6],[82,16,82,20],[83,2,83,6],[83,16,83,20],[78,2,78,6],[78,16,78,20],[79,2,79,6],[79,16,79,20],[80,2,80,6],[80,16,80,20],[87,2,87,6],[87,16,87,20],[88,2,88,6],[88,16,88,20],[89,2,89,6],[89,16,89,20],[84,2,84,6],[84,16,84,20],[85,2,85,6],[85,16,85,20],[86,2,86,6],[86,16,86,20],[93,2,93,6],[93,16,93,20],[94,2,94,9],[94,15,94,21],[90,2,90,6],[90,16,90,20],[91,2,91,6],[91,16,91,20],[92,2,92,6],[92,16,92,20],[95,1,95,9],[95,10,95,13],[102,2,102,6],[103,2,103,9],[104,2,104,9],[96,2,96,9],[97,1,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[105,1,105,9],[105,10,105,13],[111,2,111,9],[112,2,112,9],[113,2,113,9],[106,2,106,9],[107,1,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[114,1,114,13],[135,2,135,9],[130,2,130,7],[131,2,131,7],[132,2,132,7],[133,2,133,9],[134,2,134,9],[116,2,116,9],[121,2,121,9],[126,2,126,9],[127,2,127,9],[128,2,128,9],[129,1,129,7],[117,1,117,7],[118,2,118,7],[119,2,119,7],[120,2,120,7],[122,1,122,7],[123,2,123,7],[124,2,124,7],[125,2,125,7],[115,1,115,9],[115,10,115,13],[103,22,103,23],[31,15,31,23],[32,22,32,23],[33,22,33,23],[34,22,34,23],[35,22,35,23],[99,15,99,23],[100,22,100,23],[101,22,101,23],[102,22,102,23]]}
[]
[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,{"$f":"B6","v":1},{"$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$8*((1+Projeto!$AD$8)^V6))/(((1+Projeto!$AD$8)^V6)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V7))/(((1+Projeto!$AD$8)^V7)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V8))/(((1+Projeto!$AD$8)^V8)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V9))/(((1+Projeto!$AD$8)^V9)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V10))/(((1+Projeto!$AD$8)^V10)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V11))/(((1+Projeto!$AD$8)^V11)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V12))/(((1+Projeto!$AD$8)^V12)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V13))/(((1+Projeto!$AD$8)^V13)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V14))/(((1+Projeto!$AD$8)^V14)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V15))/(((1+Projeto!$AD$8)^V15)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V16))/(((1+Projeto!$AD$8)^V16)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V17))/(((1+Projeto!$AD$8)^V17)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V18))/(((1+Projeto!$AD$8)^V18)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V19))/(((1+Projeto!$AD$8)^V19)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V20))/(((1+Projeto!$AD$8)^V20)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V21))/(((1+Projeto!$AD$8)^V21)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V22))/(((1+Projeto!$AD$8)^V22)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V23))/(((1+Projeto!$AD$8)^V23)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V24))/(((1+Projeto!$AD$8)^V24)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V25))/(((1+Projeto!$AD$8)^V25)-1))","v":0},{"$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$6)*W25,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V26))/(((1+Projeto!$AD$8)^V26)-1))","v":0},{"$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$6)*W26,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K6:K26)","v":0},{"$f":"SUM(L6:L26)","v":0},{"$f":"SUM(M6:M26)","v":0},{"$f":"SUM(N6:N26)","v":0},null,"Custo anualizado total aquecimento solar de água - Ex ante",null,null,null,null,null,null,"CAT_SOLAR",{"$f":"SUM(X6:X26)","v":0},{"$f":"SUM(Y6:Y26)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"IF(K27=0,0,COPEL!AY7+(0.02*K27))","v":0},null,null,{"$f":"K29","v":0},null,"RCBSOLAR_PEE",null,{"$f":"RCB!$G$11","v":0},null,"RCBSOLAR_TOTAL",null,{"$f":"RCB!$J$11","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N31-L31-M31","v":0},null,null,{"$f":"H31*I31*J31","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H32*I32*J32","v":0},null,"DADOS DE CUSTO DO SISTEMA DE AQUECIMENTO SOLAR DE ÁGUA - EX ANTE"]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,"Custo médio da instalação solar de área coletora",null,null,null,null,null,"R$/m²"]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,"Custo total das instalações",null,null,null,null,null,"R$",0]
[null,5,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$",0]
[null,null,"Sub total - Mão de obra de terceiros aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K31:K35)","v":0},{"$f":"SUM(L31:L35)","v":0},0,{"$f":"SUM(N31:N35)","v":0},null,"Área total de coletores a ser instalada no projeto",null,null,null,null,null,"m²"]
[null,null,"Sub total - Mão de obra aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K29,K36)","v":0},{"$f":"SUM(L29,L36)","v":0},0,{"$f":"SUM(N29,N36)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"COPEL!BD8","v":0},null,null,{"$f":"K39","v":0}]
[null,"Outros custos diretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N41-L41-M41","v":0},null,null,{"$f":"I41*J41","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K41:K43)","v":0},{"$f":"SUM(L41:L43)","v":0},0,{"$f":"SUM(N41:N43)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K39,K44)","v":0},{"$f":"SUM(L39,L44)","v":0},0,{"$f":"SUM(N39,N44)","v":0}]
[null,null,"Sub total - Custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K27,K37,K45)","v":0},{"$f":"SUM(L27,L37,L45)","v":0},0,{"$f":"SUM(N27,N37,N45)","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,{"$f":"0.1*SUM(K29,K36,K39,K60:K61)","v":0},null,null,{"$f":"K49","v":0}]
[null,"Marketing",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,{"$f":"N51-L51-M51","v":0},null,null,{"$f":"I51*J51","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K51:K53)","v":0},{"$f":"SUM(L51:L53)","v":0},0,0]
[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,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K56:K58)","v":0},{"$f":"SUM(L56:L58)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K67","v":0},{"$f":"Descarte!L67","v":0},{"$f":"Descarte!M67","v":0},{"$f":"Descarte!N67","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M147","v":0},{"$f":"'M&V'!N147","v":0},{"$f":"'M&V'!O147","v":0},{"$f":"'M&V'!P147","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,{"$f":"N63-L63-M63","v":0},null,null,{"$f":"I63*J63","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K63:K65)","v":0},{"$f":"SUM(L63:L65)","v":0},0,{"$f":"SUM(N63:N65)","v":0}]
[null,null,"Sub total - Custos indiretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K49,K54,K59:K61,K66)","v":0},{"$f":"SUM(L49,L54,L59:L61,L66)","v":0},0,{"$f":"SUM(N49,N54,N59:N61,N66)","v":0}]
[null,null,"Sub total - Custos aquecimento solar de água - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K46,K67)","v":0},{"$f":"SUM(L46,L67)","v":0},0,{"$f":"SUM(N46,N67)","v":0}]
[]
[null,"AQUECIMENTO SOLAR DE ÁGUA - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B70","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,{"$f":"B73","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N74-L74-M74","v":0},null,null,{"$f":"I74*J74","v":0},null,{"$f":"B74","v":1},{"$f":"IF(OR(C74=0,C74=\"\"),\"\",C74)","v":""},null,null,null,null,{"$f":"IF(N74=0,\"\",H74)","v":""},{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V74))/(((1+Projeto!$AD$8)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$35>0),K74*(CustoContabil!$F$49/CustoContabil!$F$35)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$35>0),N74*(CustoContabil!$D$49/CustoContabil!$D$35)*W74,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N75-L75-M75","v":0},null,null,{"$f":"I75*J75","v":0},null,{"$f":"B75","v":2},{"$f":"IF(OR(C75=0,C75=\"\"),\"\",C75)","v":""},null,null,null,null,{"$f":"IF(N75=0,\"\",H75)","v":""},{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V75))/(((1+Projeto!$AD$8)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$35>0),K75*(CustoContabil!$F$49/CustoContabil!$F$35)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$35>0),N75*(CustoContabil!$D$49/CustoContabil!$D$35)*W75,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V76))/(((1+Projeto!$AD$8)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$35>0),K76*(CustoContabil!$F$49/CustoContabil!$F$35)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$35>0),N76*(CustoContabil!$D$49/CustoContabil!$D$35)*W76,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V77))/(((1+Projeto!$AD$8)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$35>0),K77*(CustoContabil!$F$49/CustoContabil!$F$35)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$35>0),N77*(CustoContabil!$D$49/CustoContabil!$D$35)*W77,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V78))/(((1+Projeto!$AD$8)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$35>0),K78*(CustoContabil!$F$49/CustoContabil!$F$35)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$35>0),N78*(CustoContabil!$D$49/CustoContabil!$D$35)*W78,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V79))/(((1+Projeto!$AD$8)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$35>0),K79*(CustoContabil!$F$49/CustoContabil!$F$35)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$35>0),N79*(CustoContabil!$D$49/CustoContabil!$D$35)*W79,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V80))/(((1+Projeto!$AD$8)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$35>0),K80*(CustoContabil!$F$49/CustoContabil!$F$35)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$35>0),N80*(CustoContabil!$D$49/CustoContabil!$D$35)*W80,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V81))/(((1+Projeto!$AD$8)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$35>0),K81*(CustoContabil!$F$49/CustoContabil!$F$35)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$35>0),N81*(CustoContabil!$D$49/CustoContabil!$D$35)*W81,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V82))/(((1+Projeto!$AD$8)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$35>0),K82*(CustoContabil!$F$49/CustoContabil!$F$35)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$35>0),N82*(CustoContabil!$D$49/CustoContabil!$D$35)*W82,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V83))/(((1+Projeto!$AD$8)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$35>0),K83*(CustoContabil!$F$49/CustoContabil!$F$35)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$35>0),N83*(CustoContabil!$D$49/CustoContabil!$D$35)*W83,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V84))/(((1+Projeto!$AD$8)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$35>0),K84*(CustoContabil!$F$49/CustoContabil!$F$35)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$35>0),N84*(CustoContabil!$D$49/CustoContabil!$D$35)*W84,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V85))/(((1+Projeto!$AD$8)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$35>0),K85*(CustoContabil!$F$49/CustoContabil!$F$35)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$35>0),N85*(CustoContabil!$D$49/CustoContabil!$D$35)*W85,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V86))/(((1+Projeto!$AD$8)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$35>0),K86*(CustoContabil!$F$49/CustoContabil!$F$35)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$35>0),N86*(CustoContabil!$D$49/CustoContabil!$D$35)*W86,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V87))/(((1+Projeto!$AD$8)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$35>0),K87*(CustoContabil!$F$49/CustoContabil!$F$35)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$35>0),N87*(CustoContabil!$D$49/CustoContabil!$D$35)*W87,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V88))/(((1+Projeto!$AD$8)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$35>0),K88*(CustoContabil!$F$49/CustoContabil!$F$35)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$35>0),N88*(CustoContabil!$D$49/CustoContabil!$D$35)*W88,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V89))/(((1+Projeto!$AD$8)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$35>0),K89*(CustoContabil!$F$49/CustoContabil!$F$35)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$35>0),N89*(CustoContabil!$D$49/CustoContabil!$D$35)*W89,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V90))/(((1+Projeto!$AD$8)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$35>0),K90*(CustoContabil!$F$49/CustoContabil!$F$35)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$35>0),N90*(CustoContabil!$D$49/CustoContabil!$D$35)*W90,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V91))/(((1+Projeto!$AD$8)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$35>0),K91*(CustoContabil!$F$49/CustoContabil!$F$35)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$35>0),N91*(CustoContabil!$D$49/CustoContabil!$D$35)*W91,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V92))/(((1+Projeto!$AD$8)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$35>0),K92*(CustoContabil!$F$49/CustoContabil!$F$35)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$35>0),N92*(CustoContabil!$D$49/CustoContabil!$D$35)*W92,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V93))/(((1+Projeto!$AD$8)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$35>0),K93*(CustoContabil!$F$49/CustoContabil!$F$35)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$35>0),N93*(CustoContabil!$D$49/CustoContabil!$D$35)*W93,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V94))/(((1+Projeto!$AD$8)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$35>0),K94*(CustoContabil!$F$49/CustoContabil!$F$35)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$35>0),N94*(CustoContabil!$D$49/CustoContabil!$D$35)*W94,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K74:K94)","v":0},{"$f":"SUM(L74:L94)","v":0},{"$f":"SUM(M74:M94)","v":0},{"$f":"SUM(N74:N94)","v":0},null,"Custo anualizado total aquecimento solar de água - Ex post",null,null,null,null,null,null,"CAT_SOLAR",{"$f":"SUM(X74:X94)","v":0},{"$f":"SUM(Y74:Y94)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K97","v":0},null,"RCBSOLAR_PEE",null,{"$f":"RCB!$G$33","v":0},null,"RCBSOLAR_TOTAL",null,{"$f":"RCB!$J$33","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N99-L99-M99","v":0},null,null,{"$f":"H99*I99*J99","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H100*I100*J100","v":0},null,"DADOS DE CUSTO DO SISTEMA DE AQUECIMENTO SOLAR DE ÁGUA - EX POST"]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,"Custo médio da instalação solar de área coletora",null,null,null,null,null,"R$/m²"]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,"Custo total das instalações",null,null,null,null,null,"R$",0]
[null,5,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$",0]
[null,null,"Sub total - Mão de obra de terceiros aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},{"$f":"SUM(L99:L103)","v":0},0,{"$f":"SUM(N99:N103)","v":0},null,"Área total de coletores a ser instalada no projeto",null,null,null,null,null,"m²"]
[null,null,"Sub total - Mão de obra aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K97,K104)","v":0},{"$f":"SUM(L97,L104)","v":0},0,{"$f":"SUM(N97,N104)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K107","v":0}]
[null,"Outros custos diretos",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,{"$f":"N109-L109-M109","v":0},null,null,{"$f":"I109*J109","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K109:K111)","v":0},{"$f":"SUM(L109:L111)","v":0},0,{"$f":"SUM(N109:N111)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K107,K112)","v":0},{"$f":"SUM(L107,L112)","v":0},0,{"$f":"SUM(N107,N112)","v":0}]
[null,null,"Sub total - Custos diretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K95,K105,K113)","v":0},{"$f":"SUM(L95,L105,L113)","v":0},0,{"$f":"SUM(N95,N105,N113)","v":0}]
[null,"CUSTOS INDIRETOS - EX POST"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K117","v":0}]
[null,"Marketing",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,{"$f":"N119-L119-M119","v":0},null,null,{"$f":"I119*J119","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K119:K121)","v":0},{"$f":"SUM(L119:L121)","v":0},0,0]
[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,{"$f":"N124-L124-M124","v":0},null,null,{"$f":"I124*J124","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K124:K126)","v":0},{"$f":"SUM(L124:L126)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K161","v":0},{"$f":"Descarte!L161","v":0},{"$f":"Descarte!M161","v":0},{"$f":"Descarte!N161","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M351","v":0},{"$f":"'M&V'!N351","v":0},{"$f":"'M&V'!O351","v":0},{"$f":"'M&V'!P351","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,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K131:K133)","v":0},{"$f":"SUM(L131:L133)","v":0},0,{"$f":"SUM(N131:N133)","v":0}]
[null,null,"Sub total - Custos indiretos aquecimento solar de água",null,null,null,null,null,null,null,{"$f":"SUM(K117,K122,K127:K129,K134)","v":0},{"$f":"SUM(L117,L122,L127:L129,L134)","v":0},0,{"$f":"SUM(N117,N122,N127:N129,N134)","v":0}]
[null,null,"Sub total - Custos aquecimento solar de água - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K114,K135)","v":0},{"$f":"SUM(L114,L135)","v":0},0,{"$f":"SUM(N114,N135)","v":0}]

{"sheet":"SolarBenef","index":16,"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":"COPEL!BQ34","v":0.49}]
[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$30","v":0},null,null,null,null,150,null,"550 - 600"]
[null,10,"Energia economizada",null,"MWh/ano","EE",{"$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$30","v":0},null,null,null,null,300,null,"1.000 - 1.100"]
[null,null,"Benefício anualizado aquecimento solar de água - Ex ante",null,"R$","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",{"$f":"COPEL!BQ36","v":0.49}]
[null,null,"Volume do reservatório térmico",null,"L","VR",null,null,"FATOR DE COINCIDÊNCIA NA PONTA - EX POST"]
[null,null,"Perda específica energética mensal",null,"kWh/mês/L","PEM",null,null,null,"Número médio de banhos na ponta",null,null,"nbp"]
[null,null,"Volume de água quente consumida",null,"L","VQUE",{"$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$53","v":0}]
[null,20,"Energia economizada",null,"MWh/ano","EE",{"$f":"(N35*N33*N39*N40*N38*365)/(60*1000000)","v":0}]
[null,null,"Custo da energia evitada (CEE) =",{"$f":"Projeto!$J$53","v":0}]
[null,null,"Benefício anualizado aquecimento solar de água - Ex post",null,"R$","BSOLAR",{"$f":"G51*D52+G53*D54","v":0}]
[]
[null,null,null,null,"RCBSOLAR_PEE",null,{"$f":"RCB!$G$33","v":0},null,"RCBSOLAR_TOTAL",null,{"$f":"RCB!$G$33","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$H$29","v":0}]

{"sheet":"HospCusto","index":17,"n_rows":136,"n_cols":25,"rows_kept":136,"cut":false,"hidden":false,"merged":[[18,2,18,6],[18,16,18,20],[115,1,115,9],[115,10,115,13],[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],[29,1,29,6],[30,2,30,6],[31,2,31,6],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,9],[26,15,26,21],[51,2,51,7],[52,2,52,7],[54,1,54,7],[55,2,55,7],[56,2,56,7],[57,2,57,7],[27,1,27,9],[27,10,27,13],[41,2,41,7],[42,2,42,7],[43,2,43,9],[44,2,44,9],[45,2,45,9],[38,2,38,9],[39,1,39,7],[40,2,40,7],[37,1,37,9],[37,10,37,13],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,9],[36,2,36,9],[28,2,28,9],[46,1,46,13],[47,1,47,9],[47,10,47,13],[71,15,71,23],[66,2,66,9],[67,2,67,9],[69,1,69,13],[70,1,70,13],[69,15,69,24],[70,15,70,24],[71,1,71,9],[71,10,71,13],[60,2,60,9],[61,1,61,7],[62,2,62,7],[63,2,63,7],[64,2,64,7],[65,2,65,9],[48,2,48,9],[53,2,53,9],[58,2,58,9],[59,2,59,9],[49,1,49,7],[50,2,50,7],[75,2,75,6],[75,16,75,20],[76,2,76,6],[76,16,76,20],[77,2,77,6],[77,16,77,20],[72,1,72,6],[72,15,72,20],[73,2,73,6],[73,16,73,20],[74,2,74,6],[74,16,74,20],[81,2,81,6],[81,16,81,20],[82,2,82,6],[82,16,82,20],[83,2,83,6],[83,16,83,20],[78,2,78,6],[78,16,78,20],[79,2,79,6],[79,16,79,20],[80,2,80,6],[80,16,80,20],[87,2,87,6],[87,16,87,20],[88,2,88,6],[88,16,88,20],[89,2,89,6],[89,16,89,20],[84,2,84,6],[84,16,84,20],[85,2,85,6],[85,16,85,20],[86,2,86,6],[86,16,86,20],[93,2,93,6],[93,16,93,20],[94,2,94,9],[94,15,94,21],[90,2,90,6],[90,16,90,20],[91,2,91,6],[91,16,91,20],[92,2,92,6],[92,16,92,20],[95,1,95,9],[95,10,95,13],[102,2,102,6],[103,2,103,9],[104,2,104,9],[96,2,96,9],[97,1,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[105,1,105,9],[105,10,105,13],[111,2,111,9],[112,2,112,9],[113,2,113,9],[106,2,106,9],[107,1,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[114,1,114,13],[135,2,135,9],[130,2,130,7],[131,2,131,7],[132,2,132,7],[133,2,133,9],[134,2,134,9],[116,2,116,9],[121,2,121,9],[126,2,126,9],[127,2,127,9],[128,2,128,9],[129,1,129,7],[117,1,117,7],[118,2,118,7],[119,2,119,7],[120,2,120,7],[122,1,122,7],[123,2,123,7],[124,2,124,7],[125,2,125,7]]}
[]
[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,{"$f":"B6","v":1},{"$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$8*((1+Projeto!$AD$8)^V6))/(((1+Projeto!$AD$8)^V6)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V7))/(((1+Projeto!$AD$8)^V7)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V8))/(((1+Projeto!$AD$8)^V8)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V9))/(((1+Projeto!$AD$8)^V9)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V10))/(((1+Projeto!$AD$8)^V10)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V11))/(((1+Projeto!$AD$8)^V11)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V12))/(((1+Projeto!$AD$8)^V12)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V13))/(((1+Projeto!$AD$8)^V13)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V14))/(((1+Projeto!$AD$8)^V14)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V15))/(((1+Projeto!$AD$8)^V15)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V16))/(((1+Projeto!$AD$8)^V16)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V17))/(((1+Projeto!$AD$8)^V17)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V18))/(((1+Projeto!$AD$8)^V18)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V19))/(((1+Projeto!$AD$8)^V19)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V20))/(((1+Projeto!$AD$8)^V20)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V21))/(((1+Projeto!$AD$8)^V21)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V22))/(((1+Projeto!$AD$8)^V22)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V23))/(((1+Projeto!$AD$8)^V23)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V24))/(((1+Projeto!$AD$8)^V24)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V25))/(((1+Projeto!$AD$8)^V25)-1))","v":0},{"$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$6)*W25,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V26))/(((1+Projeto!$AD$8)^V26)-1))","v":0},{"$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$6)*W26,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K6:K26)","v":0},{"$f":"SUM(L6:L26)","v":0},{"$f":"SUM(M6:M26)","v":0},{"$f":"SUM(N6:N26)","v":0},null,"Custo anualizado total equipamentos hospitalares - Ex ante",null,null,null,null,null,null,"CAT_HOSP",{"$f":"SUM(X6:X26)","v":0},{"$f":"SUM(Y6:Y26)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"IF(K27=0,0,COPEL!AY7+(0.02*K27))","v":0},null,null,{"$f":"K29","v":0},null,"RCBHOSP_PEE",null,{"$f":"RCB!$G$12","v":0},null,"RCBHOSP_TOTAL",null,{"$f":"RCB!$J$12","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N31-L31-M31","v":0},null,null,{"$f":"H31*I31*J31","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H32*I32*J32","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,null,"Sub total - Mão de obra de terceiros equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K31:K35)","v":0},{"$f":"SUM(L31:L35)","v":0},0,{"$f":"SUM(N31:N35)","v":0}]
[null,null,"Sub total - Mão de obra equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K29,K36)","v":0},{"$f":"SUM(L29,L36)","v":0},0,{"$f":"SUM(N29,N36)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"COPEL!BD9","v":0},null,null,{"$f":"K39","v":0}]
[null,"Outros custos diretos",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,{"$f":"N41-L41-M41","v":0},null,null,{"$f":"I41*J41","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K41:K43)","v":0},{"$f":"SUM(L41:L43)","v":0},0,{"$f":"SUM(N41:N43)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K39,K44)","v":0},{"$f":"SUM(L39,L44)","v":0},0,{"$f":"SUM(N39,N44)","v":0}]
[null,null,"Sub total - Custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K27,K37,K45)","v":0},{"$f":"SUM(L27,L37,L45)","v":0},0,{"$f":"SUM(N27,N37,N45)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"0.1*SUM(K29,K36,K39,K60:K61)","v":0},null,null,{"$f":"K49","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N51-L51-M51","v":0},null,null,{"$f":"I51*J51","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K51:K53)","v":0},{"$f":"SUM(L51:L53)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K56:K58)","v":0},{"$f":"SUM(L56:L58)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K80","v":0},{"$f":"Descarte!L80","v":0},{"$f":"Descarte!M80","v":0},{"$f":"Descarte!N80","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M175","v":0},{"$f":"'M&V'!N175","v":0},{"$f":"'M&V'!O175","v":0},{"$f":"'M&V'!P175","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N63-L63-M63","v":0},null,null,{"$f":"I63*J63","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K63:K65)","v":0},{"$f":"SUM(L63:L65)","v":0},0,{"$f":"SUM(N63:N65)","v":0}]
[null,null,"Sub total - Custos indiretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K49,K54,K59:K61,K66)","v":0},{"$f":"SUM(L49,L54,L59:L61,L66)","v":0},0,{"$f":"SUM(N49,N54,N59:N61,N66)","v":0}]
[null,null,"Sub total - Custos equipamentos hospitalares - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K46,K67)","v":0},{"$f":"SUM(L46,L67)","v":0},0,{"$f":"SUM(N46,N67)","v":0}]
[]
[null,"EQUIPAMENTOS HOSPITALARES - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B70","v":"EQUIPAMENTOS HOSPITALARES - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B73","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N74-L74-M74","v":0},null,null,{"$f":"I74*J74","v":0},null,{"$f":"B74","v":1},{"$f":"IF(OR(C74=0,C74=\"\"),\"\",C74)","v":""},null,null,null,null,{"$f":"IF(N74=0,\"\",H74)","v":""},{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V74))/(((1+Projeto!$AD$8)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$35>0),K74*(CustoContabil!$F$49/CustoContabil!$F$35)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$35>0),N74*(CustoContabil!$D$49/CustoContabil!$D$35)*W74,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N75-L75-M75","v":0},null,null,{"$f":"I75*J75","v":0},null,{"$f":"B75","v":2},{"$f":"IF(OR(C75=0,C75=\"\"),\"\",C75)","v":""},null,null,null,null,{"$f":"IF(N75=0,\"\",H75)","v":""},{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V75))/(((1+Projeto!$AD$8)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$35>0),K75*(CustoContabil!$F$49/CustoContabil!$F$35)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$35>0),N75*(CustoContabil!$D$49/CustoContabil!$D$35)*W75,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V76))/(((1+Projeto!$AD$8)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$35>0),K76*(CustoContabil!$F$49/CustoContabil!$F$35)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$35>0),N76*(CustoContabil!$D$49/CustoContabil!$D$35)*W76,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V77))/(((1+Projeto!$AD$8)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$35>0),K77*(CustoContabil!$F$49/CustoContabil!$F$35)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$35>0),N77*(CustoContabil!$D$49/CustoContabil!$D$35)*W77,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V78))/(((1+Projeto!$AD$8)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$35>0),K78*(CustoContabil!$F$49/CustoContabil!$F$35)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$35>0),N78*(CustoContabil!$D$49/CustoContabil!$D$35)*W78,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V79))/(((1+Projeto!$AD$8)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$35>0),K79*(CustoContabil!$F$49/CustoContabil!$F$35)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$35>0),N79*(CustoContabil!$D$49/CustoContabil!$D$35)*W79,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V80))/(((1+Projeto!$AD$8)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$35>0),K80*(CustoContabil!$F$49/CustoContabil!$F$35)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$35>0),N80*(CustoContabil!$D$49/CustoContabil!$D$35)*W80,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V81))/(((1+Projeto!$AD$8)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$35>0),K81*(CustoContabil!$F$49/CustoContabil!$F$35)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$35>0),N81*(CustoContabil!$D$49/CustoContabil!$D$35)*W81,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V82))/(((1+Projeto!$AD$8)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$35>0),K82*(CustoContabil!$F$49/CustoContabil!$F$35)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$35>0),N82*(CustoContabil!$D$49/CustoContabil!$D$35)*W82,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V83))/(((1+Projeto!$AD$8)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$35>0),K83*(CustoContabil!$F$49/CustoContabil!$F$35)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$35>0),N83*(CustoContabil!$D$49/CustoContabil!$D$35)*W83,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V84))/(((1+Projeto!$AD$8)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$35>0),K84*(CustoContabil!$F$49/CustoContabil!$F$35)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$35>0),N84*(CustoContabil!$D$49/CustoContabil!$D$35)*W84,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V85))/(((1+Projeto!$AD$8)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$35>0),K85*(CustoContabil!$F$49/CustoContabil!$F$35)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$35>0),N85*(CustoContabil!$D$49/CustoContabil!$D$35)*W85,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V86))/(((1+Projeto!$AD$8)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$35>0),K86*(CustoContabil!$F$49/CustoContabil!$F$35)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$35>0),N86*(CustoContabil!$D$49/CustoContabil!$D$35)*W86,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V87))/(((1+Projeto!$AD$8)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$35>0),K87*(CustoContabil!$F$49/CustoContabil!$F$35)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$35>0),N87*(CustoContabil!$D$49/CustoContabil!$D$35)*W87,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V88))/(((1+Projeto!$AD$8)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$35>0),K88*(CustoContabil!$F$49/CustoContabil!$F$35)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$35>0),N88*(CustoContabil!$D$49/CustoContabil!$D$35)*W88,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V89))/(((1+Projeto!$AD$8)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$35>0),K89*(CustoContabil!$F$49/CustoContabil!$F$35)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$35>0),N89*(CustoContabil!$D$49/CustoContabil!$D$35)*W89,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V90))/(((1+Projeto!$AD$8)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$35>0),K90*(CustoContabil!$F$49/CustoContabil!$F$35)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$35>0),N90*(CustoContabil!$D$49/CustoContabil!$D$35)*W90,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V91))/(((1+Projeto!$AD$8)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$35>0),K91*(CustoContabil!$F$49/CustoContabil!$F$35)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$35>0),N91*(CustoContabil!$D$49/CustoContabil!$D$35)*W91,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V92))/(((1+Projeto!$AD$8)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$35>0),K92*(CustoContabil!$F$49/CustoContabil!$F$35)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$35>0),N92*(CustoContabil!$D$49/CustoContabil!$D$35)*W92,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V93))/(((1+Projeto!$AD$8)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$35>0),K93*(CustoContabil!$F$49/CustoContabil!$F$35)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$35>0),N93*(CustoContabil!$D$49/CustoContabil!$D$35)*W93,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V94))/(((1+Projeto!$AD$8)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$35>0),K94*(CustoContabil!$F$49/CustoContabil!$F$35)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$35>0),N94*(CustoContabil!$D$49/CustoContabil!$D$35)*W94,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K74:K94)","v":0},{"$f":"SUM(L74:L94)","v":0},{"$f":"SUM(M74:M94)","v":0},{"$f":"SUM(N74:N94)","v":0},null,"Custo anualizado total equipamentos hospitalares - Ex post",null,null,null,null,null,null,"CAT_HOSP",{"$f":"SUM(X74:X94)","v":0},{"$f":"SUM(Y74:Y94)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K97","v":0},null,"RCBHOSP_PEE",null,{"$f":"RCB!$G$34","v":0},null,"RCBHOSP_TOTAL",null,{"$f":"RCB!$J$34","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N99-L99-M99","v":0},null,null,{"$f":"H99*I99*J99","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H100*I100*J100","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,null,"Sub total - Mão de obra de terceiros equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},{"$f":"SUM(L99:L103)","v":0},0,{"$f":"SUM(N99:N103)","v":0}]
[null,null,"Sub total - Mão de obra equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K97,K104)","v":0},{"$f":"SUM(L97,L104)","v":0},0,{"$f":"SUM(N97,N104)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K107","v":0}]
[null,"Outros custos diretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N109-L109-M109","v":0},null,null,{"$f":"I109*J109","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K109:K111)","v":0},{"$f":"SUM(L109:L111)","v":0},0,{"$f":"SUM(N109:N111)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K107,K112)","v":0},{"$f":"SUM(L107,L112)","v":0},0,{"$f":"SUM(N107,N112)","v":0}]
[null,null,"Sub total - Custos diretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K95,K105,K113)","v":0},{"$f":"SUM(L95,L105,L113)","v":0},0,{"$f":"SUM(N95,N105,N113)","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,{"$f":"K117","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N119-L119-M119","v":0},null,null,{"$f":"I119*J119","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K119:K121)","v":0},{"$f":"SUM(L119:L121)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N124-L124-M124","v":0},null,null,{"$f":"I124*J124","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K124:K126)","v":0},{"$f":"SUM(L124:L126)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K174","v":0},{"$f":"Descarte!L174","v":0},{"$f":"Descarte!M174","v":0},{"$f":"Descarte!N174","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M379","v":0},{"$f":"'M&V'!N379","v":0},{"$f":"'M&V'!O379","v":0},{"$f":"'M&V'!P379","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K131:K133)","v":0},{"$f":"SUM(L131:L133)","v":0},0,{"$f":"SUM(N131:N133)","v":0}]
[null,null,"Sub total - Custos indiretos equipamentos hospitalares",null,null,null,null,null,null,null,{"$f":"SUM(K117,K122,K127:K129,K134)","v":0},{"$f":"SUM(L117,L122,L127:L129,L134)","v":0},0,{"$f":"SUM(N117,N122,N127:N129,N134)","v":0}]
[null,null,"Sub total - Custos equipamentos hospitalares - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K114,K135)","v":0},{"$f":"SUM(L114,L135)","v":0},0,{"$f":"SUM(N114,N135)","v":0}]

{"sheet":"HospBenef","index":18,"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$30","v":0},"%","RDPi%",{"$f":"IF(G22=0,0,G48/G22)","v":0},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$30","v":0},"%","EEi%",{"$f":"IF(G21=0,0,G50/G21)","v":0},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$53","v":0},"%","RDPi%",{"$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$53","v":0},"%","EEi%",{"$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$34","v":0},null,"RCBHOSP_TOTAL",null,{"$f":"RCB!$J$34","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]

{"sheet":"OutrosCusto","index":19,"n_rows":136,"n_cols":25,"rows_kept":136,"cut":false,"hidden":false,"merged":[[18,2,18,6],[18,16,18,20],[115,1,115,9],[115,10,115,13],[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],[29,1,29,6],[30,2,30,6],[31,2,31,6],[24,2,24,6],[24,16,24,20],[25,2,25,6],[25,16,25,20],[26,2,26,9],[26,15,26,21],[56,2,56,7],[57,2,57,7],[49,1,49,7],[50,2,50,7],[51,2,51,7],[52,2,52,7],[27,1,27,9],[27,10,27,13],[41,2,41,7],[42,2,42,7],[43,2,43,9],[44,2,44,9],[45,2,45,9],[38,2,38,9],[39,1,39,7],[40,2,40,7],[37,1,37,9],[37,10,37,13],[32,2,32,6],[33,2,33,6],[34,2,34,6],[35,2,35,9],[36,2,36,9],[28,2,28,9],[46,1,46,13],[47,1,47,9],[47,10,47,13],[71,15,71,23],[66,2,66,9],[67,2,67,9],[69,1,69,13],[70,1,70,13],[69,15,69,24],[70,15,70,24],[71,1,71,9],[71,10,71,13],[60,2,60,9],[61,1,61,7],[62,2,62,7],[63,2,63,7],[64,2,64,7],[65,2,65,9],[48,2,48,9],[53,2,53,9],[58,2,58,9],[59,2,59,9],[54,1,54,7],[55,2,55,7],[75,2,75,6],[75,16,75,20],[76,2,76,6],[76,16,76,20],[77,2,77,6],[77,16,77,20],[72,1,72,6],[72,15,72,20],[73,2,73,6],[73,16,73,20],[74,2,74,6],[74,16,74,20],[81,2,81,6],[81,16,81,20],[82,2,82,6],[82,16,82,20],[83,2,83,6],[83,16,83,20],[78,2,78,6],[78,16,78,20],[79,2,79,6],[79,16,79,20],[80,2,80,6],[80,16,80,20],[87,2,87,6],[87,16,87,20],[88,2,88,6],[88,16,88,20],[89,2,89,6],[89,16,89,20],[84,2,84,6],[84,16,84,20],[85,2,85,6],[85,16,85,20],[86,2,86,6],[86,16,86,20],[93,2,93,6],[93,16,93,20],[94,2,94,9],[94,15,94,21],[90,2,90,6],[90,16,90,20],[91,2,91,6],[91,16,91,20],[92,2,92,6],[92,16,92,20],[95,1,95,9],[95,10,95,13],[102,2,102,6],[103,2,103,9],[104,2,104,9],[96,2,96,9],[97,1,97,6],[98,2,98,6],[99,2,99,6],[100,2,100,6],[101,2,101,6],[105,1,105,9],[105,10,105,13],[111,2,111,9],[112,2,112,9],[113,2,113,9],[106,2,106,9],[107,1,107,7],[108,2,108,7],[109,2,109,7],[110,2,110,7],[114,1,114,13],[135,2,135,9],[130,2,130,7],[131,2,131,7],[132,2,132,7],[133,2,133,9],[134,2,134,9],[116,2,116,9],[121,2,121,9],[126,2,126,9],[127,2,127,9],[128,2,128,9],[129,1,129,7],[117,1,117,7],[118,2,118,7],[119,2,119,7],[120,2,120,7],[122,1,122,7],[123,2,123,7],[124,2,124,7],[125,2,125,7]]}
[]
[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,{"$f":"B6","v":1},{"$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$8*((1+Projeto!$AD$8)^V6))/(((1+Projeto!$AD$8)^V6)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V7))/(((1+Projeto!$AD$8)^V7)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V8))/(((1+Projeto!$AD$8)^V8)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V9))/(((1+Projeto!$AD$8)^V9)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V10))/(((1+Projeto!$AD$8)^V10)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V11))/(((1+Projeto!$AD$8)^V11)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V12))/(((1+Projeto!$AD$8)^V12)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V13))/(((1+Projeto!$AD$8)^V13)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V14))/(((1+Projeto!$AD$8)^V14)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V15))/(((1+Projeto!$AD$8)^V15)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V16))/(((1+Projeto!$AD$8)^V16)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V17))/(((1+Projeto!$AD$8)^V17)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V18))/(((1+Projeto!$AD$8)^V18)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V19))/(((1+Projeto!$AD$8)^V19)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V20))/(((1+Projeto!$AD$8)^V20)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V21))/(((1+Projeto!$AD$8)^V21)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V22))/(((1+Projeto!$AD$8)^V22)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V23))/(((1+Projeto!$AD$8)^V23)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V24))/(((1+Projeto!$AD$8)^V24)-1))","v":0},{"$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$8*((1+Projeto!$AD$8)^V25))/(((1+Projeto!$AD$8)^V25)-1))","v":0},{"$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$6)*W25,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V26=\"\",V26=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V26))/(((1+Projeto!$AD$8)^V26)-1))","v":0},{"$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$6)*W26,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K6:K26)","v":0},{"$f":"SUM(L6:L26)","v":0},{"$f":"SUM(M6:M26)","v":0},{"$f":"SUM(N6:N26)","v":0},null,"Custo anualizado total outros - Ex ante",null,null,null,null,null,null,"CAT_OUTROS",{"$f":"SUM(X6:X26)","v":0},{"$f":"SUM(Y6:Y26)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,{"$f":"IF(K27=0,0,COPEL!AY7+(0.02*K27))","v":0},null,null,{"$f":"K29","v":0},null,"RCBOUTROS_PEE",null,{"$f":"RCB!$G$13","v":0},null,"RCBOUTROS_TOTAL",null,{"$f":"RCB!$J$13","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$7","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$7","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N31-L31-M31","v":0},null,null,{"$f":"H31*I31*J31","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H32*I32*J32","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,null,"Sub total - Mão de obra de terceiros outros",null,null,null,null,null,null,null,{"$f":"SUM(K31:K35)","v":0},{"$f":"SUM(L31:L35)","v":0},0,{"$f":"SUM(N31:N35)","v":0}]
[null,null,"Sub total - Mão de obra outros",null,null,null,null,null,null,null,{"$f":"SUM(K29,K36)","v":0},{"$f":"SUM(L29,L36)","v":0},0,{"$f":"SUM(N29,N36)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,{"$f":"COPEL!BD10","v":0},null,null,{"$f":"K39","v":0}]
[null,"Outros custos diretos",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,{"$f":"N41-L41-M41","v":0},null,null,{"$f":"I41*J41","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K41:K43)","v":0},{"$f":"SUM(L41:L43)","v":0},0,{"$f":"SUM(N41:N43)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K39,K44)","v":0},{"$f":"SUM(L39,L44)","v":0},0,{"$f":"SUM(N39,N44)","v":0}]
[null,null,"Sub total - Custos diretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K27,K37,K45)","v":0},{"$f":"SUM(L27,L37,L45)","v":0},0,{"$f":"SUM(N27,N37,N45)","v":0}]
[null,"CUSTOS INDIRETOS - EX ANTE"]
[null,"CUSTOS INDIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Administração própria",null,null,null,null,null,null,null,{"$f":"0.1*SUM(K29,K36,K39,K60:K61)","v":0},null,null,{"$f":"K49","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N51-L51-M51","v":0},null,null,{"$f":"I51*J51","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K51:K53)","v":0},{"$f":"SUM(L51:L53)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N56-L56-M56","v":0},null,null,{"$f":"I56*J56","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K56:K58)","v":0},{"$f":"SUM(L56:L58)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K93","v":0},{"$f":"Descarte!L93","v":0},{"$f":"Descarte!M93","v":0},{"$f":"Descarte!N93","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M203","v":0},{"$f":"'M&V'!N203","v":0},{"$f":"'M&V'!O203","v":0},{"$f":"'M&V'!P203","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N63-L63-M63","v":0},null,null,{"$f":"I63*J63","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K63:K65)","v":0},{"$f":"SUM(L63:L65)","v":0},0,{"$f":"SUM(N63:N65)","v":0}]
[null,null,"Sub total - Custos indiretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K49,K54,K59:K61,K66)","v":0},{"$f":"SUM(L49,L54,L59:L61,L66)","v":0},0,{"$f":"SUM(N49,N54,N59:N61,N66)","v":0}]
[null,null,"Sub total - Custos outros - Ex ante",null,null,null,null,null,null,null,{"$f":"SUM(K46,K67)","v":0},{"$f":"SUM(L46,L67)","v":0},0,{"$f":"SUM(N46,N67)","v":0}]
[]
[null,"OUTROS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B70","v":"OUTROS - EX POST"}]
[null,"CUSTOS DIRETOS - EX POST",null,null,null,null,null,null,null,null,null,null,null,null,null,"CUSTOS ANUALIZADOS - EX POST"]
[null,"MATERIAIS E EQUIPAMENTOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS",null,null,null,null,"RECURSOS PRÓPRIOS (PEE)",null,null,null,null,null,null,null,null,"CONTRAPARTIDA"]
[null,"Materiais e equipamentos",null,null,null,null,null,"Vida útil","Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,{"$f":"B73","v":"Materiais e equipamentos"},null,null,null,null,null,"Vida útil","FRC","CAPEE","CATOTAL"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N74-L74-M74","v":0},null,null,{"$f":"I74*J74","v":0},null,{"$f":"B74","v":1},{"$f":"IF(OR(C74=0,C74=\"\"),\"\",C74)","v":""},null,null,null,null,{"$f":"IF(N74=0,\"\",H74)","v":""},{"$f":"IF(OR(V74=\"\",V74=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V74))/(((1+Projeto!$AD$8)^V74)-1))","v":0},{"$f":"IF(AND(K74>0,CustoContabil!$F$35>0),K74*(CustoContabil!$F$49/CustoContabil!$F$35)*W74,0)","v":0},{"$f":"IF(AND(N74>0,CustoContabil!$D$35>0),N74*(CustoContabil!$D$49/CustoContabil!$D$35)*W74,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,{"$f":"N75-L75-M75","v":0},null,null,{"$f":"I75*J75","v":0},null,{"$f":"B75","v":2},{"$f":"IF(OR(C75=0,C75=\"\"),\"\",C75)","v":""},null,null,null,null,{"$f":"IF(N75=0,\"\",H75)","v":""},{"$f":"IF(OR(V75=\"\",V75=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V75))/(((1+Projeto!$AD$8)^V75)-1))","v":0},{"$f":"IF(AND(K75>0,CustoContabil!$F$35>0),K75*(CustoContabil!$F$49/CustoContabil!$F$35)*W75,0)","v":0},{"$f":"IF(AND(N75>0,CustoContabil!$D$35>0),N75*(CustoContabil!$D$49/CustoContabil!$D$35)*W75,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0,null,3,"",null,null,null,null,"",{"$f":"IF(OR(V76=\"\",V76=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V76))/(((1+Projeto!$AD$8)^V76)-1))","v":0},{"$f":"IF(AND(K76>0,CustoContabil!$F$35>0),K76*(CustoContabil!$F$49/CustoContabil!$F$35)*W76,0)","v":0},{"$f":"IF(AND(N76>0,CustoContabil!$D$35>0),N76*(CustoContabil!$D$49/CustoContabil!$D$35)*W76,0)","v":0}]
[null,4,null,null,null,null,null,null,null,null,0,null,null,0,null,4,"",null,null,null,null,"",{"$f":"IF(OR(V77=\"\",V77=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V77))/(((1+Projeto!$AD$8)^V77)-1))","v":0},{"$f":"IF(AND(K77>0,CustoContabil!$F$35>0),K77*(CustoContabil!$F$49/CustoContabil!$F$35)*W77,0)","v":0},{"$f":"IF(AND(N77>0,CustoContabil!$D$35>0),N77*(CustoContabil!$D$49/CustoContabil!$D$35)*W77,0)","v":0}]
[null,5,null,null,null,null,null,null,null,null,0,null,null,0,null,5,"",null,null,null,null,"",{"$f":"IF(OR(V78=\"\",V78=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V78))/(((1+Projeto!$AD$8)^V78)-1))","v":0},{"$f":"IF(AND(K78>0,CustoContabil!$F$35>0),K78*(CustoContabil!$F$49/CustoContabil!$F$35)*W78,0)","v":0},{"$f":"IF(AND(N78>0,CustoContabil!$D$35>0),N78*(CustoContabil!$D$49/CustoContabil!$D$35)*W78,0)","v":0}]
[null,6,null,null,null,null,null,null,null,null,0,null,null,0,null,6,"",null,null,null,null,"",{"$f":"IF(OR(V79=\"\",V79=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V79))/(((1+Projeto!$AD$8)^V79)-1))","v":0},{"$f":"IF(AND(K79>0,CustoContabil!$F$35>0),K79*(CustoContabil!$F$49/CustoContabil!$F$35)*W79,0)","v":0},{"$f":"IF(AND(N79>0,CustoContabil!$D$35>0),N79*(CustoContabil!$D$49/CustoContabil!$D$35)*W79,0)","v":0}]
[null,7,null,null,null,null,null,null,null,null,0,null,null,0,null,7,"",null,null,null,null,"",{"$f":"IF(OR(V80=\"\",V80=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V80))/(((1+Projeto!$AD$8)^V80)-1))","v":0},{"$f":"IF(AND(K80>0,CustoContabil!$F$35>0),K80*(CustoContabil!$F$49/CustoContabil!$F$35)*W80,0)","v":0},{"$f":"IF(AND(N80>0,CustoContabil!$D$35>0),N80*(CustoContabil!$D$49/CustoContabil!$D$35)*W80,0)","v":0}]
[null,8,null,null,null,null,null,null,null,null,0,null,null,0,null,8,"",null,null,null,null,"",{"$f":"IF(OR(V81=\"\",V81=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V81))/(((1+Projeto!$AD$8)^V81)-1))","v":0},{"$f":"IF(AND(K81>0,CustoContabil!$F$35>0),K81*(CustoContabil!$F$49/CustoContabil!$F$35)*W81,0)","v":0},{"$f":"IF(AND(N81>0,CustoContabil!$D$35>0),N81*(CustoContabil!$D$49/CustoContabil!$D$35)*W81,0)","v":0}]
[null,9,null,null,null,null,null,null,null,null,0,null,null,0,null,9,"",null,null,null,null,"",{"$f":"IF(OR(V82=\"\",V82=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V82))/(((1+Projeto!$AD$8)^V82)-1))","v":0},{"$f":"IF(AND(K82>0,CustoContabil!$F$35>0),K82*(CustoContabil!$F$49/CustoContabil!$F$35)*W82,0)","v":0},{"$f":"IF(AND(N82>0,CustoContabil!$D$35>0),N82*(CustoContabil!$D$49/CustoContabil!$D$35)*W82,0)","v":0}]
[null,10,null,null,null,null,null,null,null,null,0,null,null,0,null,10,"",null,null,null,null,"",{"$f":"IF(OR(V83=\"\",V83=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V83))/(((1+Projeto!$AD$8)^V83)-1))","v":0},{"$f":"IF(AND(K83>0,CustoContabil!$F$35>0),K83*(CustoContabil!$F$49/CustoContabil!$F$35)*W83,0)","v":0},{"$f":"IF(AND(N83>0,CustoContabil!$D$35>0),N83*(CustoContabil!$D$49/CustoContabil!$D$35)*W83,0)","v":0}]
[null,11,null,null,null,null,null,null,null,null,0,null,null,0,null,11,"",null,null,null,null,"",{"$f":"IF(OR(V84=\"\",V84=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V84))/(((1+Projeto!$AD$8)^V84)-1))","v":0},{"$f":"IF(AND(K84>0,CustoContabil!$F$35>0),K84*(CustoContabil!$F$49/CustoContabil!$F$35)*W84,0)","v":0},{"$f":"IF(AND(N84>0,CustoContabil!$D$35>0),N84*(CustoContabil!$D$49/CustoContabil!$D$35)*W84,0)","v":0}]
[null,12,null,null,null,null,null,null,null,null,0,null,null,0,null,12,"",null,null,null,null,"",{"$f":"IF(OR(V85=\"\",V85=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V85))/(((1+Projeto!$AD$8)^V85)-1))","v":0},{"$f":"IF(AND(K85>0,CustoContabil!$F$35>0),K85*(CustoContabil!$F$49/CustoContabil!$F$35)*W85,0)","v":0},{"$f":"IF(AND(N85>0,CustoContabil!$D$35>0),N85*(CustoContabil!$D$49/CustoContabil!$D$35)*W85,0)","v":0}]
[null,13,null,null,null,null,null,null,null,null,0,null,null,0,null,13,"",null,null,null,null,"",{"$f":"IF(OR(V86=\"\",V86=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V86))/(((1+Projeto!$AD$8)^V86)-1))","v":0},{"$f":"IF(AND(K86>0,CustoContabil!$F$35>0),K86*(CustoContabil!$F$49/CustoContabil!$F$35)*W86,0)","v":0},{"$f":"IF(AND(N86>0,CustoContabil!$D$35>0),N86*(CustoContabil!$D$49/CustoContabil!$D$35)*W86,0)","v":0}]
[null,14,null,null,null,null,null,null,null,null,0,null,null,0,null,14,"",null,null,null,null,"",{"$f":"IF(OR(V87=\"\",V87=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V87))/(((1+Projeto!$AD$8)^V87)-1))","v":0},{"$f":"IF(AND(K87>0,CustoContabil!$F$35>0),K87*(CustoContabil!$F$49/CustoContabil!$F$35)*W87,0)","v":0},{"$f":"IF(AND(N87>0,CustoContabil!$D$35>0),N87*(CustoContabil!$D$49/CustoContabil!$D$35)*W87,0)","v":0}]
[null,15,null,null,null,null,null,null,null,null,0,null,null,0,null,15,"",null,null,null,null,"",{"$f":"IF(OR(V88=\"\",V88=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V88))/(((1+Projeto!$AD$8)^V88)-1))","v":0},{"$f":"IF(AND(K88>0,CustoContabil!$F$35>0),K88*(CustoContabil!$F$49/CustoContabil!$F$35)*W88,0)","v":0},{"$f":"IF(AND(N88>0,CustoContabil!$D$35>0),N88*(CustoContabil!$D$49/CustoContabil!$D$35)*W88,0)","v":0}]
[null,16,null,null,null,null,null,null,null,null,0,null,null,0,null,16,"",null,null,null,null,"",{"$f":"IF(OR(V89=\"\",V89=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V89))/(((1+Projeto!$AD$8)^V89)-1))","v":0},{"$f":"IF(AND(K89>0,CustoContabil!$F$35>0),K89*(CustoContabil!$F$49/CustoContabil!$F$35)*W89,0)","v":0},{"$f":"IF(AND(N89>0,CustoContabil!$D$35>0),N89*(CustoContabil!$D$49/CustoContabil!$D$35)*W89,0)","v":0}]
[null,17,null,null,null,null,null,null,null,null,0,null,null,0,null,17,"",null,null,null,null,"",{"$f":"IF(OR(V90=\"\",V90=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V90))/(((1+Projeto!$AD$8)^V90)-1))","v":0},{"$f":"IF(AND(K90>0,CustoContabil!$F$35>0),K90*(CustoContabil!$F$49/CustoContabil!$F$35)*W90,0)","v":0},{"$f":"IF(AND(N90>0,CustoContabil!$D$35>0),N90*(CustoContabil!$D$49/CustoContabil!$D$35)*W90,0)","v":0}]
[null,18,null,null,null,null,null,null,null,null,0,null,null,0,null,18,"",null,null,null,null,"",{"$f":"IF(OR(V91=\"\",V91=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V91))/(((1+Projeto!$AD$8)^V91)-1))","v":0},{"$f":"IF(AND(K91>0,CustoContabil!$F$35>0),K91*(CustoContabil!$F$49/CustoContabil!$F$35)*W91,0)","v":0},{"$f":"IF(AND(N91>0,CustoContabil!$D$35>0),N91*(CustoContabil!$D$49/CustoContabil!$D$35)*W91,0)","v":0}]
[null,19,null,null,null,null,null,null,null,null,0,null,null,0,null,19,"",null,null,null,null,"",{"$f":"IF(OR(V92=\"\",V92=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V92))/(((1+Projeto!$AD$8)^V92)-1))","v":0},{"$f":"IF(AND(K92>0,CustoContabil!$F$35>0),K92*(CustoContabil!$F$49/CustoContabil!$F$35)*W92,0)","v":0},{"$f":"IF(AND(N92>0,CustoContabil!$D$35>0),N92*(CustoContabil!$D$49/CustoContabil!$D$35)*W92,0)","v":0}]
[null,20,null,null,null,null,null,null,null,null,0,null,null,0,null,20,"",null,null,null,null,"",{"$f":"IF(OR(V93=\"\",V93=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V93))/(((1+Projeto!$AD$8)^V93)-1))","v":0},{"$f":"IF(AND(K93>0,CustoContabil!$F$35>0),K93*(CustoContabil!$F$49/CustoContabil!$F$35)*W93,0)","v":0},{"$f":"IF(AND(N93>0,CustoContabil!$D$35>0),N93*(CustoContabil!$D$49/CustoContabil!$D$35)*W93,0)","v":0}]
[null,null,"Acessórios",null,null,null,null,20,null,null,0,null,null,0,null,null,"Acessórios",null,null,null,null,"",{"$f":"IF(OR(V94=\"\",V94=0),0,(Projeto!$AD$8*((1+Projeto!$AD$8)^V94))/(((1+Projeto!$AD$8)^V94)-1))","v":0},{"$f":"IF(AND(K94>0,CustoContabil!$F$35>0),K94*(CustoContabil!$F$49/CustoContabil!$F$35)*W94,0)","v":0},{"$f":"IF(AND(N94>0,CustoContabil!$D$35>0),N94*(CustoContabil!$D$49/CustoContabil!$D$35)*W94,0)","v":0}]
[null,null,"Sub total - Materiais e equipamentos outros",null,null,null,null,null,null,null,{"$f":"SUM(K74:K94)","v":0},{"$f":"SUM(L74:L94)","v":0},{"$f":"SUM(M74:M94)","v":0},{"$f":"SUM(N74:N94)","v":0},null,"Custo anualizado total outros - Ex post",null,null,null,null,null,null,"CAT_OUTROS",{"$f":"SUM(X74:X94)","v":0},{"$f":"SUM(Y74:Y94)","v":0}]
[null,"MÃO DE OBRA",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Mão de obra própria",null,null,null,null,null,null,null,0,null,null,{"$f":"K97","v":0},null,"RCBOUTROS_PEE",null,{"$f":"RCB!$G$35","v":0},null,"RCBOUTROS_PEE",null,{"$f":"RCB!$J$35","v":0}]
[null,"Mão de obra de terceiros",null,null,null,null,null,"Quantidade","Horas","Valor da hora","Próprios (PEE)","Terceiros","Consumidor","Custo total",null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N99-L99-M99","v":0},null,null,{"$f":"H99*I99*J99","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,{"$f":"H100*I100*J100","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,null,"Sub total - Mão de obra de terceiros outros",null,null,null,null,null,null,null,{"$f":"SUM(K99:K103)","v":0},{"$f":"SUM(L99:L103)","v":0},0,{"$f":"SUM(N99:N103)","v":0}]
[null,null,"Sub total - Mão de obra outros",null,null,null,null,null,null,null,{"$f":"SUM(K97,K104)","v":0},{"$f":"SUM(L97,L104)","v":0},0,{"$f":"SUM(N97,N104)","v":0}]
[null,"TRANSPORTE E OUTROS CUSTOS DIRETOS",null,null,null,null,null,null,null,null,"ORIGEM DOS RECURSOS"]
[null,null,"Transporte",null,null,null,null,null,null,null,0,null,null,{"$f":"K107","v":0}]
[null,"Outros custos diretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N109-L109-M109","v":0},null,null,{"$f":"I109*J109","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos diretos",null,null,null,null,null,null,null,{"$f":"SUM(K109:K111)","v":0},{"$f":"SUM(L109:L111)","v":0},0,{"$f":"SUM(N109:N111)","v":0}]
[null,null,"Sub total - Transporte e outros custos diretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K107,K112)","v":0},{"$f":"SUM(L107,L112)","v":0},0,{"$f":"SUM(N107,N112)","v":0}]
[null,null,"Sub total - Custos diretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K95,K105,K113)","v":0},{"$f":"SUM(L95,L105,L113)","v":0},0,{"$f":"SUM(N95,N105,N113)","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,{"$f":"K117","v":0}]
[null,"Marketing",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N119-L119-M119","v":0},null,null,{"$f":"I119*J119","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Marketing",null,null,null,null,null,null,null,{"$f":"SUM(K119:K121)","v":0},{"$f":"SUM(L119:L121)","v":0},0,0]
[null,"Treinamento e capacitação",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N124-L124-M124","v":0},null,null,{"$f":"I124*J124","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Treinamento e capacitação",null,null,null,null,null,null,null,{"$f":"SUM(K124:K126)","v":0},{"$f":"SUM(L124:L126)","v":0},0,0]
[null,null,"Descarte de materiais",null,null,null,null,null,null,null,{"$f":"Descarte!K187","v":0},{"$f":"Descarte!L187","v":0},{"$f":"Descarte!M187","v":0},{"$f":"Descarte!N187","v":0}]
[null,null,"Medição e verificação",null,null,null,null,null,null,null,{"$f":"'M&V'!M407","v":0},{"$f":"'M&V'!N407","v":0},{"$f":"'M&V'!O407","v":0},{"$f":"'M&V'!P407","v":0}]
[null,"Outros custos indiretos",null,null,null,null,null,null,"Quantidade","Preço unitário","Próprios (PEE)","Terceiros","Consumidor","Custo total"]
[null,1,null,null,null,null,null,null,null,null,{"$f":"N131-L131-M131","v":0},null,null,{"$f":"I131*J131","v":0}]
[null,2,null,null,null,null,null,null,null,null,0,null,null,0]
[null,3,null,null,null,null,null,null,null,null,0,null,null,0]
[null,null,"Outros custos indiretos",null,null,null,null,null,null,null,{"$f":"SUM(K131:K133)","v":0},{"$f":"SUM(L131:L133)","v":0},0,{"$f":"SUM(N131:N133)","v":0}]
[null,null,"Sub total - Custos indiretos outros",null,null,null,null,null,null,null,{"$f":"SUM(K117,K122,K127:K129,K134)","v":0},{"$f":"SUM(L117,L122,L127:L129,L134)","v":0},0,{"$f":"SUM(N117,N122,N127:N129,N134)","v":0}]
[null,null,"Sub total - Custos outros - Ex post",null,null,null,null,null,null,null,{"$f":"SUM(K114,K135)","v":0},{"$f":"SUM(L114,L135)","v":0},0,{"$f":"SUM(N114,N135)","v":0}]

{"sheet":"OutrosBenef","index":20,"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$30","v":0},"%","RDPi%",{"$f":"IF(G19=0,0,G42/G19)","v":0},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$30","v":0},"%","EEi%",{"$f":"IF(G18=0,0,G44/G18)","v":0},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$53","v":0},"%","RDPi%",{"$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$53","v":0},"%","EEi%",{"$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$35","v":0},null,"RCBOUTROS_TOTAL",null,{"$f":"RCB!$J$35","v":0}]
[null,null,null,null,"RCBPROJETO_PEE",null,{"$f":"RCB!$H$29","v":0},null,"RCBPROJETO_TOTAL",null,{"$f":"RCB!$K$29","v":0}]

{"sheet":"Cronograma","index":21,"n_rows":46,"n_cols":17,"rows_kept":46,"cut":false,"hidden":false,"merged":[[13,2,14,2],[17,2,18,2],[19,2,20,2],[1,4,1,15],[22,4,22,15],[3,2,4,2],[5,2,6,2],[7,2,8,2],[9,2,10,2],[11,2,12,2],[1,1,2,3],[3,1,4,1],[5,1,6,1],[7,1,8,1],[15,2,16,2],[19,1,20,1],[38,1,39,1],[40,1,41,1],[42,1,43,1],[22,16,23,16],[24,2,25,2],[26,2,27,2],[28,2,29,2],[30,2,31,2],[28,1,29,1],[30,1,31,1],[32,1,33,1],[34,1,35,1],[36,1,37,1],[44,1,45,1],[44,2,45,2],[38,2,39,2],[40,2,41,2],[9,1,10,1],[11,1,12,1],[13,1,14,1],[15,1,16,1],[17,1,18,1],[42,2,43,2],[36,2,37,2],[32,2,33,2],[34,2,35,2],[22,1,23,3],[24,1,25,1],[26,1,27,1]]}
[]
[null,"ATIVIDADES",null,null,"CRONOGRAMA FÍSICO"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12"]
[null,1,"Celebração de instrumento contratual","Previsto"]
[null,null,null,"Realizado"]
[null,2,"Especificação de materiais  e equipamentos e\ncontratação de mão de obra de terceiros","Previsto"]
[null,null,null,"Realizado"]
[null,3,"Medição e verificação inicial","Previsto"]
[null,null,null,"Realizado"]
[null,4,"Aquisição de materiais e equipamentos","Previsto"]
[null,null,null,"Realizado"]
[null,5,"Execução do projeto","Previsto"]
[null,null,null,"Realizado"]
[null,6,"Descarte de materiais e equipamentos","Previsto"]
[null,null,null,"Realizado"]
[null,7,"Medição e verificação final","Previsto"]
[null,null,null,"Realizado"]
[null,8,"Marketing do projeto","Previsto"]
[null,null,null,"Realizado"]
[null,9,"Acompanhamento do projeto","Previsto"]
[null,null,null,"Realizado"]
[]
[null,"ATIVIDADES",null,null,"CRONOGRAMA FINANCEIRO",null,null,null,null,null,null,null,null,null,null,null,"Total de custos\ndo projeto"]
[null,null,null,null,"Mês 1","Mês 2","Mês 3","Mês 4","Mês 5","Mês 6","Mês 7","Mês 8","Mês 9","Mês 10","Mês 11","Mês 12"]
[null,1,"Celebração de instrumento contratual","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E25:P25)","v":0}]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(E26:P26)","v":0}]
[null,2,"Especificação de materiais  e equipamentos e contratação de mão de obra de terceiros","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,3,"Repasse dos custos com a medição e verificação inicial","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,"Repasse dos custos com aquisição de materiais e equipamentos","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,"Repasse dos custos com a execução do projeto (mão de obra de terceiros)","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,"Repasse dos custos com descarte de materiais e equipamentos","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,"Repasse dos custos com a medição e verificação final","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,"Repasse dos custos com marketing do projeto","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,"Custos de acompanhamento do projeto (mão de obra própria, administração própria e transporte)","Previsto",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Total mensal de custos do projeto","Previsto",{"$f":"SUMIF($D$25:$D$42,$D43,E$25:E$42)","v":0},{"$f":"SUMIF($D$25:$D$42,$D43,F$25:F$42)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Realizado",{"$f":"SUMIF($D$25:$D$42,$D44,E$25:E$42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total acumulado de custos do projeto","Previsto",{"$f":"E43","v":0},{"$f":"F43+E45","v":0},{"$f":"G43+F45","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Realizado",{"$f":"E44","v":0},{"$f":"F44+E46","v":0},{"$f":"G44+F46","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"COPEL","index":22,"n_rows":401,"n_cols":69,"rows_kept":401,"cut":false,"hidden":true,"merged":[]}
[]
[null,"INFORMAÇÕES SOBRE O PROJETO",null,null,null,null,null,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,"Localização",null,null,null,null,null,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$/kWh)",null,null,"Convenc","Verde","Azul","Livre",null,"Subgrupo tarifário",null,"CEE","CED",null,"Mão de obra própria",null,null,"Divisão de valores",null,null,"Transporte",null,"Divisão da vida útil ex ante",null,null,"Vida útil (anos)",null,"Divisão da vida útil ex post",null,null,"Vida útil (anos)",null,"Cidade","Fator de correção"]
[null,1,"SELECIONE A CIDADE",null,null,null,null,null,null,1,"SELECIONE A TIPOLOGIA",null,"Iluminação",{"$f":"IF(RCB!G7=0,\"não\",IF(RCB!G7>0,\"sim\",\"erro\"))","v":"não"},null,"Iluminação",{"$f":"IF(RCB!G29=0,\"não\",IF(RCB!G29>0,\"sim\",\"erro\"))","v":"não"},null,"IPCA mensal de referência",2.3999999999999998E-3,null,1,"SELECIONE O TIPO DE ATIVIDADE",null,1,0.8,null,1,"SELECIONE O TIPO DE EMPRESA",null,"Não selecionado",0,null,1,"SELECIONE A TARIFA",null,1,"SELECIONE O SUBGRUPO TARIFÁRIO","1_P",null,null,null,null,null,1,"SELECIONE O SUBGRUPO TARIFÁRIO",0,0,null,"Horas utilizadas",80,null,"Iluminação",{"$f":"IF(IlumCusto!N57>0,1,0)","v":0},null,{"$f":"IF($BB$11=0,0,$BD$11*(BB4/$BB$11))","v":0},null,"Iluminação",{"$f":"RCB!C7","v":0},null,{"$f":"IF(COUNT(IlumCusto!V6:V56)=0,0,AVERAGE(IlumCusto!V6:V56))","v":0},null,"Iluminação",{"$f":"RCB!C29","v":0},null,{"$f":"IF(COUNT(IlumCusto!V104:V154)=0,0,AVERAGE(IlumCusto!V104:V154))","v":0},null,"ARACAJU",0.84]
[null,2,"DIVERSAS CIDADES","CIDADES",null,null,null,null,null,2,"INDUSTRIAL",null,"Condicionamento ambiental",{"$f":"IF(RCB!G8=0,\"não\",IF(RCB!G8>0,\"sim\",\"erro\"))","v":"não"},null,"Condicionamento ambiental",{"$f":"IF(RCB!G30=0,\"não\",IF(RCB!G30>0,\"sim\",\"erro\"))","v":"não"},null,"Multa atraso",0.02,null,2,"COM FINS LUCRATIVOS",null,2,0.9,null,2,"MICRO OU PEQUENA EMPRESA",null,"Micro ou pequena empresa",0.8,null,2,"CONVENCIONAL",null,null,null,"1_FP",null,null,null,null,null,2,"A1 - ACIMA DE 230 kV",153.88999999999999,26.5,null,"Custo homem-hora",73.349999999999994,null,"Condicionamento ambiental",{"$f":"IF(CondAmbCusto!N27>0,1,0)","v":0},null,0,null,"Condicionamento ambiental",{"$f":"RCB!C8","v":0},null,{"$f":"IF(COUNT(CondAmbCusto!V6:V26)=0,0,AVERAGE(CondAmbCusto!V6:V26))","v":0},null,"Condicionamento ambiental",{"$f":"RCB!C30","v":0},null,{"$f":"IF(COUNT(CondAmbCusto!V74:V94)=0,0,AVERAGE(CondAmbCusto!V74:V94))","v":0},null,"BELÉM",0.65]
[null,3,{"$f":"CONCATENATE(G6,\" - \",H6)","v":"ABATIA - NRT"},"CSL",{"$f":"COUNTIF($H$6:$H$401,D6)","v":50},null,"ABATIA","NRT",null,3,"COMÉRCIO E SERVIÇOS",null,"Sistemas motrizes",{"$f":"IF(RCB!G9=0,\"não\",IF(RCB!G9>0,\"sim\",\"erro\"))","v":"não"},null,"Sistemas motrizes",{"$f":"IF(RCB!G31=0,\"não\",IF(RCB!G31>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,3,"SEM FINS LUCRATIVOS",null,3,0.8,null,3,"DEMAIS EMPRESAS",null,"Demais empresas",1,null,3,"TARIFA VERDE",null,2,"A1 - ACIMA DE 230 kV","2_P",null,null,null,null,null,3,"A2 - DE 88 kV A 230 kV",157.93,113.67,null,null,null,null,"Motores",{"$f":"IF(MotorCusto!N57>0,1,0)","v":0},null,0,null,"Motores",{"$f":"RCB!C9","v":0},null,{"$f":"IF(COUNT(MotorCusto!V6:V56)=0,0,AVERAGE(MotorCusto!V6:V56))","v":0},null,"Motores",{"$f":"RCB!C31","v":0},null,{"$f":"IF(COUNT(MotorCusto!V104:V154)=0,0,AVERAGE(MotorCusto!V104:V154))","v":0},null,"BELO HORIZONTE",0.68]
[null,4,"ADRIANOPOLIS - LES","LES",{"$f":"COUNTIF($H$6:$H$401,D7)","v":35},null,"ADRIANOPOLIS","LES",null,4,"PODER PÚBLICO",null,"Sistemas de refrigeração",{"$f":"IF(RCB!G10=0,\"não\",IF(RCB!G10>0,\"sim\",\"erro\"))","v":"não"},null,"Sistemas de refrigeração",{"$f":"IF(RCB!G32=0,\"não\",IF(RCB!G32>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,null,null,null,null,null,null,4,"NÃO SE APLICA",null,"Não se aplica",1,null,4,"TARIFA AZUL",null,null,null,"2_FP",null,null,null,null,null,4,"A3 - 69 kV",157.61000000000001,116.31,null,"Parcela fixa",{"$f":"AY4*AY5","v":5868},null,"Sistemas de refrigeração",{"$f":"IF(RefrigCusto!N27>0,1,0)","v":0},null,0,null,"Sistemas de refrigeração",{"$f":"RCB!C10","v":0},null,{"$f":"IF(COUNT(RefrigCusto!V6:V26)=0,0,AVERAGE(RefrigCusto!V6:V26))","v":0},null,"Sistemas de refrigeração",{"$f":"RCB!C32","v":0},null,{"$f":"IF(COUNT(RefrigCusto!V74:V94)=0,0,AVERAGE(RefrigCusto!V74:V94))","v":0},null,"BRASÍLIA",0.7]
[null,5,"AGUDOS DO SUL - LES","NRO",{"$f":"COUNTIF($H$6:$H$401,D8)","v":108},null,"AGUDOS DO SUL","LES",null,5,"SERVIÇOS PÚBLICOS",null,"Aquecimento solar de água",{"$f":"IF(RCB!G11=0,\"não\",IF(RCB!G11>0,\"sim\",\"erro\"))","v":"não"},null,"Aquecimento solar de água",{"$f":"IF(RCB!G33=0,\"não\",IF(RCB!G33>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,{"$f":"SUMIF(Lista_Atividade,W8,V4:V6)","v":1},"SELECIONE O TIPO DE ATIVIDADE",null,{"$f":"$V$8","v":1},{"$f":"SUMIF($Y$4:$Y$6,$Y$8,$Z$4:$Z$6)","v":0.8},null,null,null,null,null,null,null,5,"CONSUMIDOR LIVRE",null,3,"A2 - DE 88 kV A 230 kV","3_P",null,null,null,null,null,5,"A3a - DE 30 kV A 44 kV",161.36000000000001,254.94,null,null,null,null,"Aquecimento solar de água",{"$f":"IF(SolarCusto!N27>0,1,0)","v":0},null,0,null,"Aquecimento solar de água",{"$f":"RCB!C11","v":0},null,{"$f":"IF(COUNT(SolarCusto!V6:V26)=0,0,AVERAGE(SolarCusto!V6:V26))","v":0},null,"Aquecimento solar de água",{"$f":"RCB!C33","v":0},null,{"$f":"IF(COUNT(SolarCusto!V74:V94)=0,0,AVERAGE(SolarCusto!V74:V94))","v":0},null,"CAMPO GRANDE",0.73]
[null,6,"ALMIRANTE TAMANDARE - LES","OES",{"$f":"COUNTIF($H$6:$H$401,D9)","v":105},null,"ALMIRANTE TAMANDARE","LES",null,6,"RURAL",null,"Equipamentos hospitalares",{"$f":"IF(RCB!G12=0,\"não\",IF(RCB!G12>0,\"sim\",\"erro\"))","v":"não"},null,"Equipamentos hospitalares",{"$f":"IF(RCB!G34=0,\"não\",IF(RCB!G34>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Lista_Empresa,AC9,AB4:AB7)","v":1},"SELECIONE O TIPO DE EMPRESA",null,"Retorno do investimento",{"$f":"IF(AB9=2,AF5,IF(AB9=3,AF6,IF(AB9=4,AF7,AF4)))","v":0},null,null,null,null,null,null,"3_FP",null,null,null,null,null,6,"A4 - DE 2,3 kV A 25 kV",161.52000000000001,254.94,null,null,null,null,"Equipamentos hospitalares",{"$f":"IF(HospCusto!N27>0,1,0)","v":0},null,0,null,"Equipamentos hospitalares",{"$f":"RCB!C12","v":0},null,{"$f":"IF(COUNT(HospCusto!V6:V26)=0,0,AVERAGE(HospCusto!V6:V26))","v":0},null,"Equipamentos hospitalares",{"$f":"RCB!C34","v":0},null,{"$f":"IF(COUNT(HospCusto!V74:V94)=0,0,AVERAGE(HospCusto!V74:V94))","v":0},null,"CUIABÁ",0.74]
[null,7,"ALTAMIRA DO PARANA - NRO","NRT",{"$f":"COUNTIF($H$6:$H$401,D10)","v":98},null,"ALTAMIRA DO PARANA","NRO",null,7,"RESIDENCIAL",null,"Outros",{"$f":"IF(RCB!G13=0,\"não\",IF(RCB!G13>0,\"sim\",\"erro\"))","v":"não"},null,"Outros",{"$f":"IF(RCB!G35=0,\"não\",IF(RCB!G35>0,\"sim\",\"erro\"))","v":"não"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Lista_Tarifa,AI10,AH4:AH8)","v":1},"SELECIONE A TARIFA",null,4,"A3 - 69 kV","4_P",null,null,null,null,null,7,"AS - SUBTERRÂNEO",171.32,391.19,null,null,null,null,"Outros",{"$f":"IF(OutrosCusto!N27>0,1,0)","v":0},null,0,null,"Outros",{"$f":"RCB!C13","v":0},null,{"$f":"IF(COUNT(OutrosCusto!V6:V26)=0,0,AVERAGE(OutrosCusto!V6:V26))","v":0},null,"Outros",{"$f":"RCB!C35","v":0},null,{"$f":"IF(COUNT(OutrosCusto!V74:V94)=0,0,AVERAGE(OutrosCusto!V74:V94))","v":0},null,"CURITIBA",0.49]
[null,8,"ALTO PARAISO (V. ALTA) - NRO","COPEL",{"$f":"SUM(E6:E10)","v":396},null,"ALTO PARAISO (V. ALTA)","NRO",null,8,"RESIDENCIAL BAIXA RENDA",null,null,null,null,null,null,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,"B1 - BAIXA TENSÃO (RESIDENCIAL)",144.01,422.42,null,null,null,null,"TOTAL",{"$f":"SUM(BB4:BB10)","v":0},null,1000,null,"TOTAL",{"$f":"SUM(BG4:BG10)","v":0},null,{"$f":"IF(BG11=0,0,(BI4*(BG4/BG11))+(BI5*(BG5/BG11))+(BI6*(BG6/BG11))+(BI7*(BG7/BG11))+(BI8*(BG8/BG11))+(BI9*(BG9/BG11))+(BI10*(BG10/BG11)))","v":0},null,"TOTAL",{"$f":"RCB!C36","v":0},null,{"$f":"IF(BL11=0,0,(BN4*(BL4/BL11))+(BN5*(BL5/BL11))+(BN6*(BL6/BL11))+(BN7*(BL7/BL11))+(BN8*(BL8/BL11))+(BN9*(BL9/BL11))+(BN10*(BL10/BL11)))","v":0},null,"FLORIANÓPOLIS",0.55000000000000004]
[null,9,"ALTO PARANA - NRO",null,null,null,"ALTO PARANA","NRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"A3a - DE 30 kV A 44 kV","5_P",null,null,null,null,null,9,"B2 - BAIXA TENSÃO (RURAL)",90.73,277.81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FORTALEZA",0.82]
[null,10,"ALTO PIQUIRI - NRO",null,null,null,"ALTO PIQUIRI","NRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5_FP",null,null,null,null,null,10,"B3 - BAIXA TENSÃO (DEMAIS CLASSES)",144.01,496.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GOIÂNIA",0.78]
[null,11,"ALTONIA - NRO",null,null,null,"ALTONIA","NRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"A4 - DE 2,3 kV A 25 kV","6_P",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"JOÃO PESSOA",0.76]
[null,12,"ALVORADA DO SUL - NRT",null,null,null,"ALVORADA DO SUL","NRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6_FP",null,null,null,null,null,{"$f":"SUMIF(Lista_SubgrupoTarifa,AT15,AS4:AS13)","v":1},"SELECIONE O SUBGRUPO TARIFÁRIO",{"$f":"SUMIF($AS$4:$AS$13,$AS$15,$AU$4:$AU$13)","v":0},{"$f":"SUMIF($AS$4:$AS$13,$AS$15,$AV$4:$AV$13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACAPÁ",0.7]
[null,13,"AMAPORA - NRO",null,null,null,"AMAPORA","NRO",null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MACEIÓ",0.8]
[null,14,"AMPERE - OES",null,null,null,"AMPERE","OES",null,null,null,null,null,null,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,"Resolução Aneel",1565,"2013-07-09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MANAUS",0.55000000000000004]
[null,15,"ANAHY - OES",null,null,null,"ANAHY","OES",null,null,null,null,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,"Fator de carga","FC",0.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NATAL",0.81]
[null,16,"ANDIRA - NRT",null,null,null,"ANDIRA","NRT",null,null,null,null,null,null,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,"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 ALEGRE",0.56999999999999995]
[null,17,"ANGULO - NRT",null,null,null,"ANGULO","NRT",null,null,null,null,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,"B2 - BAIXA TENSÃO (RURAL)","9_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,"PORTO NACIONAL",0.74]
[null,18,"ANTONINA - LES",null,null,null,"ANTONINA","LES",null,null,null,null,null,null,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,"ANTONIO OLINTO - CSL",null,null,null,"ANTONIO OLINTO","CSL",null,null,null,null,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,"APUCARANA - NRT",null,null,null,"APUCARANA","NRT",null,null,null,null,null,null,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,"ARAPONGAS - NRT",null,null,null,"ARAPONGAS","NRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"ARAPOTI - CSL",null,null,null,"ARAPOTI","CSL",null,null,null,null,null,null,null,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,"ARAPUA - NRT",null,null,null,"ARAPUA","NRT",null,null,null,null,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":"COPEL!$AS$15","v":1},{"$f":"COPEL!$AT$15","v":"SELECIONE O SUBGRUPO TARIFÁRIO"},"P",{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_P\"),$AN$4:$AN$23)","v":0},{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_P\"),$AO$4:$AO$23)","v":0},{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_P\"),$AP$4:$AP$23)","v":0},{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_P\"),$AQ$4:$AQ$23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SÃO LUÍS",0.73]
[null,24,"ARARUNA - NRO",null,null,null,"ARARUNA","NRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FP",{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_FP\"),$AN$4:$AN$23)","v":0},{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_FP\"),$AO$4:$AO$23)","v":0},{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_FP\"),$AP$4:$AP$23)","v":0},{"$f":"SUMIF($AM$4:$AM$23,CONCATENATE($AK$26,\"_FP\"),$AQ$4:$AQ$23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SÃO PAULO",0.5]
[null,25,"ARAUCARIA - LES",null,null,null,"ARAUCARIA","LES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TERESINA",0.86]
[null,26,"ARIRANHA DO IVAI - NRT",null,null,null,"ARIRANHA DO IVAI","NRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tarifa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VITÓRIA",0.65]
[null,27,"ASSAI - NRT",null,null,null,"ASSAI","NRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AK$26","v":1},{"$f":"$AL$26","v":"SELECIONE O SUBGRUPO TARIFÁRIO"},"P",{"$f":"IF($AK$31=2,AN26,IF($AK$31=3,AO26,IF($AK$31=4,AP26,IF($AK$31=5,AQ26,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Condições:"]
[null,28,"ASSIS CHATEAUBRIAND - OES",null,null,null,"ASSIS CHATEAUBRIAND","OES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AH$10","v":1},{"$f":"$AI$10","v":"SELECIONE A TARIFA"},"FP",{"$f":"IF($AK$31=2,AN27,IF($AK$31=3,AO27,IF($AK$31=4,AP27,IF($AK$31=5,AQ27,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperatura de armazenamento = 40°C"]
[null,29,"ASTORGA - NRT",null,null,null,"ASTORGA","NRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volume armazenado = Volume consumido"]
[null,30,"ATALAIA - NRO",null,null,null,"ATALAIA","NRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ex ante:"]
[null,31,"BALSA NOVA - LES",null,null,null,"BALSA NOVA","LES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURITIBA",{"$f":"SUMIF(Lista_Solar,BP34,BQ4:BQ29)","v":0.49}]
[null,32,"BANDEIRANTES - NRT",null,null,null,"BANDEIRANTES","NRT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"BARBOSA FERRAZ - NRO",null,null,null,"BARBOSA FERRAZ","NRO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURITIBA",{"$f":"SUMIF(Lista_Solar,BP36,BQ4:BQ29)","v":0.49}]
[null,34,"BARRACAO - OES",null,null,null,"BARRACAO","OES"]
[null,35,"BELA VISTA DA CAROBA - OES",null,null,null,"BELA VISTA DA CAROBA","OES"]
[null,36,"BELA VISTA DO PARAISO - NRT",null,null,null,"BELA VISTA DO PARAISO","NRT"]
[null,37,"BITURUNA - CSL",null,null,null,"BITURUNA","CSL"]
[null,38,"BOA ESPERANCA - NRO",null,null,null,"BOA ESPERANCA","NRO"]
[null,39,"BOA ESPERANCA DO IGUACU - OES",null,null,null,"BOA ESPERANCA DO IGUACU","OES"]
[null,40,"BOA VENTURA DE SAO ROQUE - CSL",null,null,null,"BOA VENTURA DE SAO ROQUE","CSL"]
[null,41,"BOA VISTA DA APARECIDA - OES",null,null,null,"BOA VISTA DA APARECIDA","OES"]
[null,42,"BOCAIUVA DO SUL - LES",null,null,null,"BOCAIUVA DO SUL","LES"]
[null,43,"BOM JESUS DO SUL - OES",null,null,null,"BOM JESUS DO SUL","OES"]
[null,44,"BOM SUCESSO - NRT",null,null,null,"BOM SUCESSO","NRT"]
[null,45,"BOM SUCESSO DO SUL - OES",null,null,null,"BOM SUCESSO DO SUL","OES"]
[null,46,"BORRAZOPOLIS - NRT",null,null,null,"BORRAZOPOLIS","NRT"]
[null,47,"BRAGANEY - OES",null,null,null,"BRAGANEY","OES"]
[null,48,"BRASILANDIA DO SUL - NRO",null,null,null,"BRASILANDIA DO SUL","NRO"]
[null,49,"CAFEARA - NRT",null,null,null,"CAFEARA","NRT"]
[null,50,"CAFELANDIA - OES",null,null,null,"CAFELANDIA","OES"]
[null,51,"CAFEZAL DO SUL - NRO",null,null,null,"CAFEZAL DO SUL","NRO"]
[null,52,"CALIFORNIA - NRT",null,null,null,"CALIFORNIA","NRT"]
[null,53,"CAMBARA - NRT",null,null,null,"CAMBARA","NRT"]
[null,54,"CAMBE - NRT",null,null,null,"CAMBE","NRT"]
[null,55,"CAMBIRA - NRT",null,null,null,"CAMBIRA","NRT"]
[null,56,"CAMPINA DA LAGOA - NRO",null,null,null,"CAMPINA DA LAGOA","NRO"]
[null,57,"CAMPINA DO SIMAO - CSL",null,null,null,"CAMPINA DO SIMAO","CSL"]
[null,58,"CAMPINA GRANDE DO SUL - LES",null,null,null,"CAMPINA GRANDE DO SUL","LES"]
[null,59,"CAMPO BONITO - OES",null,null,null,"CAMPO BONITO","OES"]
[null,60,"CAMPO DO TENENTE - LES",null,null,null,"CAMPO DO TENENTE","LES"]
[null,61,"CAMPO MAGRO - LES",null,null,null,"CAMPO MAGRO","LES"]
[null,62,"CAMPO MOURAO - NRO",null,null,null,"CAMPO MOURAO","NRO"]
[null,63,"CANDIDO DE ABREU - NRT",null,null,null,"CANDIDO DE ABREU","NRT"]
[null,64,"CANDOI - OES",null,null,null,"CANDOI","OES"]
[null,65,"CANTAGALO - OES",null,null,null,"CANTAGALO","OES"]
[null,66,"CAPANEMA - OES",null,null,null,"CAPANEMA","OES"]
[null,67,{"$f":"CONCATENATE(G70,\" - \",H70)","v":"CAPITAO LEONIDAS MARQUES - OES"},null,null,null,"CAPITAO LEONIDAS MARQUES","OES"]
[null,68,"CARAMBEI - CSL",null,null,null,"CARAMBEI","CSL"]
[null,69,"CARLOPOLIS - NRT",null,null,null,"CARLOPOLIS","NRT"]
[null,70,"CASCAVEL - OES",null,null,null,"CASCAVEL","OES"]
[null,71,"CASTRO - CSL",null,null,null,"CASTRO","CSL"]
[null,72,"CATANDUVAS - OES",null,null,null,"CATANDUVAS","OES"]
[null,73,"CENTENARIO DO SUL - NRT",null,null,null,"CENTENARIO DO SUL","NRT"]
[null,74,"CERRO AZUL - LES",null,null,null,"CERRO AZUL","LES"]
[null,75,"CEU AZUL - OES",null,null,null,"CEU AZUL","OES"]
[null,76,"CHOPINZINHO - OES",null,null,null,"CHOPINZINHO","OES"]
[null,77,"CIANORTE - NRO",null,null,null,"CIANORTE","NRO"]
[null,78,"CIDADE GAUCHA - NRO",null,null,null,"CIDADE GAUCHA","NRO"]
[null,79,"CLEVELANDIA - OES",null,null,null,"CLEVELANDIA","OES"]
[null,80,"COLOMBO - LES",null,null,null,"COLOMBO","LES"]
[null,81,"COLORADO - NRO",null,null,null,"COLORADO","NRO"]
[null,82,"CONGONHINHAS - NRT",null,null,null,"CONGONHINHAS","NRT"]
[null,83,"CONSELHEIRO MAIRINCK - NRT",null,null,null,"CONSELHEIRO MAIRINCK","NRT"]
[null,84,"CONTENDA - LES",null,null,null,"CONTENDA","LES"]
[null,85,"CORBELIA - OES",null,null,null,"CORBELIA","OES"]
[null,86,"CORNELIO PROCOPIO - NRT",null,null,null,"CORNELIO PROCOPIO","NRT"]
[null,87,"CORONEL DOMINGOS SOARES - OES",null,null,null,"CORONEL DOMINGOS SOARES","OES"]
[null,88,"CORONEL VIVIDA - OES",null,null,null,"CORONEL VIVIDA","OES"]
[null,89,"CORUMBATAI  DO SUL - NRO",null,null,null,"CORUMBATAI  DO SUL","NRO"]
[null,90,"CRUZ MACHADO - CSL",null,null,null,"CRUZ MACHADO","CSL"]
[null,91,"CRUZEIRO DO IGUACU - OES",null,null,null,"CRUZEIRO DO IGUACU","OES"]
[null,92,"CRUZEIRO DO OESTE - NRO",null,null,null,"CRUZEIRO DO OESTE","NRO"]
[null,93,"CRUZEIRO DO SUL - NRO",null,null,null,"CRUZEIRO DO SUL","NRO"]
[null,94,"CRUZMALTINA - NRT",null,null,null,"CRUZMALTINA","NRT"]
[null,95,"CURITIBA - LES",null,null,null,"CURITIBA","LES"]
[null,96,"CURIUVA - CSL",null,null,null,"CURIUVA","CSL"]
[null,97,"DIAMANTE DO NORTE - NRO",null,null,null,"DIAMANTE DO NORTE","NRO"]
[null,98,"DIAMANTE DO OESTE - OES",null,null,null,"DIAMANTE DO OESTE","OES"]
[null,99,"DIAMANTE DO SUL - OES",null,null,null,"DIAMANTE DO SUL","OES"]
[null,100,"DOIS VIZINHOS - OES",null,null,null,"DOIS VIZINHOS","OES"]
[null,101,"DOURADINA - NRO",null,null,null,"DOURADINA","NRO"]
[null,102,"DOUTOR CAMARGO - NRO",null,null,null,"DOUTOR CAMARGO","NRO"]
[null,103,"DOUTOR ULYSSES - LES",null,null,null,"DOUTOR ULYSSES","LES"]
[null,104,"ENEAS MARQUES - OES",null,null,null,"ENEAS MARQUES","OES"]
[null,105,"ENGENHEIRO BELTRAO - NRO",null,null,null,"ENGENHEIRO BELTRAO","NRO"]
[null,106,"ENTRE RIOS DO OESTE - OES",null,null,null,"ENTRE RIOS DO OESTE","OES"]
[null,107,"ESPERANCA NOVA - NRO",null,null,null,"ESPERANCA NOVA","NRO"]
[null,108,"ESPIGAO ALTO DO IGUACU - OES",null,null,null,"ESPIGAO ALTO DO IGUACU","OES"]
[null,109,"FAROL - NRO",null,null,null,"FAROL","NRO"]
[null,110,"FAXINAL - NRT",null,null,null,"FAXINAL","NRT"]
[null,111,"FAZENDA RIO GRANDE - LES",null,null,null,"FAZENDA RIO GRANDE","LES"]
[null,112,"FENIX - NRO",null,null,null,"FENIX","NRO"]
[null,113,"FERNANDES PINHEIRO - CSL",null,null,null,"FERNANDES PINHEIRO","CSL"]
[null,114,"FIGUEIRA - CSL",null,null,null,"FIGUEIRA","CSL"]
[null,115,"FLOR DA SERRA DO SUL - OES",null,null,null,"FLOR DA SERRA DO SUL","OES"]
[null,116,"FLORAI - NRO",null,null,null,"FLORAI","NRO"]
[null,117,"FLORESTA - NRO",null,null,null,"FLORESTA","NRO"]
[null,118,"FLORESTOPOLIS - NRT",null,null,null,"FLORESTOPOLIS","NRT"]
[null,119,"FLORIDA - NRT",null,null,null,"FLORIDA","NRT"]
[null,120,"FORMOSA DO OESTE - OES",null,null,null,"FORMOSA DO OESTE","OES"]
[null,121,"FOZ DO IGUACU - OES",null,null,null,"FOZ DO IGUACU","OES"]
[null,122,"FOZ DO JORDAO - OES",null,null,null,"FOZ DO JORDAO","OES"]
[null,123,"FRANCISCO ALVES - NRO",null,null,null,"FRANCISCO ALVES","NRO"]
[null,124,"FRANCISCO BELTRAO - OES",null,null,null,"FRANCISCO BELTRAO","OES"]
[null,125,"GENERAL CARNEIRO - CSL",null,null,null,"GENERAL CARNEIRO","CSL"]
[null,126,"GODOY MOREIRA - NRT",null,null,null,"GODOY MOREIRA","NRT"]
[null,127,"GOIOERE - NRO",null,null,null,"GOIOERE","NRO"]
[null,128,"GOIOXIM - OES",null,null,null,"GOIOXIM","OES"]
[null,129,"GRANDES RIOS - NRT",null,null,null,"GRANDES RIOS","NRT"]
[null,130,"GUAIRA - OES",null,null,null,"GUAIRA","OES"]
[null,131,{"$f":"CONCATENATE(G134,\" - \",H134)","v":"GUAIRACA - NRO"},null,null,null,"GUAIRACA","NRO"]
[null,132,"GUAMIRANGA - CSL",null,null,null,"GUAMIRANGA","CSL"]
[null,133,"GUAPIRAMA - NRT",null,null,null,"GUAPIRAMA","NRT"]
[null,134,"GUAPOREMA - NRO",null,null,null,"GUAPOREMA","NRO"]
[null,135,"GUARACI - NRT",null,null,null,"GUARACI","NRT"]
[null,136,"GUARANIACU - OES",null,null,null,"GUARANIACU","OES"]
[null,137,"GUARAPUAVA - CSL",null,null,null,"GUARAPUAVA","CSL"]
[null,138,"GUARAQUECABA - LES",null,null,null,"GUARAQUECABA","LES"]
[null,139,"GUARATUBA - LES",null,null,null,"GUARATUBA","LES"]
[null,140,"HONORIO SERPA - OES",null,null,null,"HONORIO SERPA","OES"]
[null,141,"IBAITI - NRT",null,null,null,"IBAITI","NRT"]
[null,142,"IBEMA - OES",null,null,null,"IBEMA","OES"]
[null,143,"IBIPORA - NRT",null,null,null,"IBIPORA","NRT"]
[null,144,"ICARAIMA - NRO",null,null,null,"ICARAIMA","NRO"]
[null,145,"IGUARACU - NRT",null,null,null,"IGUARACU","NRT"]
[null,146,"IGUATU - OES",null,null,null,"IGUATU","OES"]
[null,147,"IMBAU - CSL",null,null,null,"IMBAU","CSL"]
[null,148,"IMBITUVA - CSL",null,null,null,"IMBITUVA","CSL"]
[null,149,"INACIO MARTINS - CSL",null,null,null,"INACIO MARTINS","CSL"]
[null,150,"INAJA - NRO",null,null,null,"INAJA","NRO"]
[null,151,"INDIANOPOLIS - NRO",null,null,null,"INDIANOPOLIS","NRO"]
[null,152,"IPIRANGA - CSL",null,null,null,"IPIRANGA","CSL"]
[null,153,"IPORA - NRO",null,null,null,"IPORA","NRO"]
[null,154,"IRACEMA DO OESTE - OES",null,null,null,"IRACEMA DO OESTE","OES"]
[null,155,"IRATI - CSL",null,null,null,"IRATI","CSL"]
[null,156,"IRETAMA - NRO",null,null,null,"IRETAMA","NRO"]
[null,157,"ITAGUAJE - NRO",null,null,null,"ITAGUAJE","NRO"]
[null,158,"ITAIPULANDIA - OES",null,null,null,"ITAIPULANDIA","OES"]
[null,159,"ITAMBARACA - NRT",null,null,null,"ITAMBARACA","NRT"]
[null,160,"ITAMBE - NRO",null,null,null,"ITAMBE","NRO"]
[null,161,"ITAPEJARA DOESTE - OES",null,null,null,"ITAPEJARA DOESTE","OES"]
[null,162,"ITAPERUCU - LES",null,null,null,"ITAPERUCU","LES"]
[null,163,"ITAUNA DO SUL - NRO",null,null,null,"ITAUNA DO SUL","NRO"]
[null,164,"IVAI - CSL",null,null,null,"IVAI","CSL"]
[null,165,"IVAIPORA - NRT",null,null,null,"IVAIPORA","NRT"]
[null,166,"IVATE - NRO",null,null,null,"IVATE","NRO"]
[null,167,"IVATUBA - NRO",null,null,null,"IVATUBA","NRO"]
[null,168,"JABOTI - NRT",null,null,null,"JABOTI","NRT"]
[null,169,"JAGUAPITA - NRT",null,null,null,"JAGUAPITA","NRT"]
[null,170,"JAGUARIAIVA - CSL",null,null,null,"JAGUARIAIVA","CSL"]
[null,171,"JANDAIA DO SUL - NRT",null,null,null,"JANDAIA DO SUL","NRT"]
[null,172,"JANIOPOLIS - NRO",null,null,null,"JANIOPOLIS","NRO"]
[null,173,"JAPIRA - NRT",null,null,null,"JAPIRA","NRT"]
[null,174,"JAPURA - NRO",null,null,null,"JAPURA","NRO"]
[null,175,"JARDIM ALEGRE - NRT",null,null,null,"JARDIM ALEGRE","NRT"]
[null,176,"JARDIM OLINDA - NRO",null,null,null,"JARDIM OLINDA","NRO"]
[null,177,"JATAIZINHO - NRT",null,null,null,"JATAIZINHO","NRT"]
[null,178,"JESUITAS - OES",null,null,null,"JESUITAS","OES"]
[null,179,"JOAQUIM TAVORA - NRT",null,null,null,"JOAQUIM TAVORA","NRT"]
[null,180,"JUNDIAI DO SUL - NRT",null,null,null,"JUNDIAI DO SUL","NRT"]
[null,181,"JURANDA - NRO",null,null,null,"JURANDA","NRO"]
[null,182,"JUSSARA - NRO",null,null,null,"JUSSARA","NRO"]
[null,183,"KALORE - NRT",null,null,null,"KALORE","NRT"]
[null,184,"LAPA - LES",null,null,null,"LAPA","LES"]
[null,185,"LARANJAL - CSL",null,null,null,"LARANJAL","CSL"]
[null,186,"LARANJEIRAS DO SUL - OES",null,null,null,"LARANJEIRAS DO SUL","OES"]
[null,187,"LEOPOLIS - NRT",null,null,null,"LEOPOLIS","NRT"]
[null,188,"LIDIANOPOLIS - NRT",null,null,null,"LIDIANOPOLIS","NRT"]
[null,189,"LINDOESTE - OES",null,null,null,"LINDOESTE","OES"]
[null,190,"LOANDA - NRO",null,null,null,"LOANDA","NRO"]
[null,191,"LOBATO - NRT",null,null,null,"LOBATO","NRT"]
[null,192,"LONDRINA - NRT",null,null,null,"LONDRINA","NRT"]
[null,193,"LUIZIANA - NRO",null,null,null,"LUIZIANA","NRO"]
[null,194,"LUNARDELLI - NRT",null,null,null,"LUNARDELLI","NRT"]
[null,195,{"$f":"CONCATENATE(G198,\" - \",H198)","v":"LUPIONOPOLIS - NRT"},null,null,null,"LUPIONOPOLIS","NRT"]
[null,196,"MALLET - CSL",null,null,null,"MALLET","CSL"]
[null,197,"MAMBORE - NRO",null,null,null,"MAMBORE","NRO"]
[null,198,"MANDAGUACU - NRO",null,null,null,"MANDAGUACU","NRO"]
[null,199,"MANDAGUARI - NRO",null,null,null,"MANDAGUARI","NRO"]
[null,200,"MANDIRITUBA - LES",null,null,null,"MANDIRITUBA","LES"]
[null,201,"MANFRINOPOLIS - OES",null,null,null,"MANFRINOPOLIS","OES"]
[null,202,"MANGUEIRINHA - OES",null,null,null,"MANGUEIRINHA","OES"]
[null,203,"MANOEL RIBAS - NRT",null,null,null,"MANOEL RIBAS","NRT"]
[null,204,"MARECHAL CANDIDO RONDON - OES",null,null,null,"MARECHAL CANDIDO RONDON","OES"]
[null,205,"MARIA HELENA - NRO",null,null,null,"MARIA HELENA","NRO"]
[null,206,"MARIALVA - NRO",null,null,null,"MARIALVA","NRO"]
[null,207,"MARILANDIA DO SUL - NRT",null,null,null,"MARILANDIA DO SUL","NRT"]
[null,208,"MARILENA - NRO",null,null,null,"MARILENA","NRO"]
[null,209,"MARILUZ - NRO",null,null,null,"MARILUZ","NRO"]
[null,210,"MARINGA - NRO",null,null,null,"MARINGA","NRO"]
[null,211,"MARIOPOLIS - OES",null,null,null,"MARIOPOLIS","OES"]
[null,212,"MARIPA - OES",null,null,null,"MARIPA","OES"]
[null,213,"MARMELEIRO - OES",null,null,null,"MARMELEIRO","OES"]
[null,214,"MARQUINHO - OES",null,null,null,"MARQUINHO","OES"]
[null,215,"MARUMBI - NRT",null,null,null,"MARUMBI","NRT"]
[null,216,"MATELANDIA - OES",null,null,null,"MATELANDIA","OES"]
[null,217,"MATINHOS - LES",null,null,null,"MATINHOS","LES"]
[null,218,"MATO RICO - NRO",null,null,null,"MATO RICO","NRO"]
[null,219,"MAUA DA SERRA - NRT",null,null,null,"MAUA DA SERRA","NRT"]
[null,220,"MEDIANEIRA - OES",null,null,null,"MEDIANEIRA","OES"]
[null,221,"MERCEDES - OES",null,null,null,"MERCEDES","OES"]
[null,222,"MIRADOR - NRO",null,null,null,"MIRADOR","NRO"]
[null,223,"MIRASELVA - NRT",null,null,null,"MIRASELVA","NRT"]
[null,224,"MISSAL - OES",null,null,null,"MISSAL","OES"]
[null,225,"MOREIRA SALES - NRO",null,null,null,"MOREIRA SALES","NRO"]
[null,226,"MORRETES - LES",null,null,null,"MORRETES","LES"]
[null,227,"MUNHOZ DE MELO - NRT",null,null,null,"MUNHOZ DE MELO","NRT"]
[null,228,"NOSSA SENHORA DAS GRACAS - NRT",null,null,null,"NOSSA SENHORA DAS GRACAS","NRT"]
[null,229,"NOVA ALIANCA DO IVAI - NRO",null,null,null,"NOVA ALIANCA DO IVAI","NRO"]
[null,230,"NOVA AMERICA DA COLINA - NRT",null,null,null,"NOVA AMERICA DA COLINA","NRT"]
[null,231,"NOVA AURORA - OES",null,null,null,"NOVA AURORA","OES"]
[null,232,"NOVA CANTU - NRO",null,null,null,"NOVA CANTU","NRO"]
[null,233,"NOVA ESPERANCA - NRO",null,null,null,"NOVA ESPERANCA","NRO"]
[null,234,"NOVA ESPERANCA DO SUDOESTE - OES",null,null,null,"NOVA ESPERANCA DO SUDOESTE","OES"]
[null,235,"NOVA FATIMA - NRT",null,null,null,"NOVA FATIMA","NRT"]
[null,236,"NOVA LARANJEIRAS - OES",null,null,null,"NOVA LARANJEIRAS","OES"]
[null,237,"NOVA LONDRINA - NRO",null,null,null,"NOVA LONDRINA","NRO"]
[null,238,"NOVA OLIMPIA - NRO",null,null,null,"NOVA OLIMPIA","NRO"]
[null,239,"NOVA PRATA DO IGUACU - OES",null,null,null,"NOVA PRATA DO IGUACU","OES"]
[null,240,"NOVA SANTA BARBARA - NRT",null,null,null,"NOVA SANTA BARBARA","NRT"]
[null,241,"NOVA SANTA ROSA - OES",null,null,null,"NOVA SANTA ROSA","OES"]
[null,242,"NOVA TEBAS - NRO",null,null,null,"NOVA TEBAS","NRO"]
[null,243,"NOVO ITACOLOMI - NRT",null,null,null,"NOVO ITACOLOMI","NRT"]
[null,244,"ORTIGUEIRA - CSL",null,null,null,"ORTIGUEIRA","CSL"]
[null,245,"OURIZONA - NRO",null,null,null,"OURIZONA","NRO"]
[null,246,"OURO VERDE DO OESTE - OES",null,null,null,"OURO VERDE DO OESTE","OES"]
[null,247,"PAICANDU - NRO",null,null,null,"PAICANDU","NRO"]
[null,248,"PALMAS - OES",null,null,null,"PALMAS","OES"]
[null,249,"PALMEIRA - CSL",null,null,null,"PALMEIRA","CSL"]
[null,250,"PALMITAL - CSL",null,null,null,"PALMITAL","CSL"]
[null,251,"PALOTINA - OES",null,null,null,"PALOTINA","OES"]
[null,252,"PARAISO DO NORTE - NRO",null,null,null,"PARAISO DO NORTE","NRO"]
[null,253,"PARANACITY - NRO",null,null,null,"PARANACITY","NRO"]
[null,254,"PARANAGUA - LES",null,null,null,"PARANAGUA","LES"]
[null,255,"PARANAPOEMA - NRO",null,null,null,"PARANAPOEMA","NRO"]
[null,256,"PARANAVAI - NRO",null,null,null,"PARANAVAI","NRO"]
[null,257,"PATO BRAGADO - OES",null,null,null,"PATO BRAGADO","OES"]
[null,258,"PATO BRANCO - OES",null,null,null,"PATO BRANCO","OES"]
[null,259,{"$f":"CONCATENATE(G262,\" - \",H262)","v":"PAULA FREITAS - CSL"},null,null,null,"PAULA FREITAS","CSL"]
[null,260,"PAULO FRONTIN - CSL",null,null,null,"PAULO FRONTIN","CSL"]
[null,261,"PEABIRU - NRO",null,null,null,"PEABIRU","NRO"]
[null,262,"PEROBAL - NRO",null,null,null,"PEROBAL","NRO"]
[null,263,"PEROLA - NRO",null,null,null,"PEROLA","NRO"]
[null,264,"PEROLA DOESTE - OES",null,null,null,"PEROLA DOESTE","OES"]
[null,265,"PIEN - LES",null,null,null,"PIEN","LES"]
[null,266,"PINHAIS - LES",null,null,null,"PINHAIS","LES"]
[null,267,"PINHAL DE SAO BENTO - OES",null,null,null,"PINHAL DE SAO BENTO","OES"]
[null,268,"PINHALAO - NRT",null,null,null,"PINHALAO","NRT"]
[null,269,"PINHAO - CSL",null,null,null,"PINHAO","CSL"]
[null,270,"PIRAI DO SUL - CSL",null,null,null,"PIRAI DO SUL","CSL"]
[null,271,"PIRAQUARA - LES",null,null,null,"PIRAQUARA","LES"]
[null,272,"PITANGA - CSL",null,null,null,"PITANGA","CSL"]
[null,273,"PITANGUEIRAS - NRT",null,null,null,"PITANGUEIRAS","NRT"]
[null,274,"PLANALTINA DO PARANA - NRO",null,null,null,"PLANALTINA DO PARANA","NRO"]
[null,275,"PLANALTO - OES",null,null,null,"PLANALTO","OES"]
[null,276,"PONTA GROSSA - CSL",null,null,null,"PONTA GROSSA","CSL"]
[null,277,"PONTAL DO PARANA - LES",null,null,null,"PONTAL DO PARANA","LES"]
[null,278,"PORECATU - NRT",null,null,null,"PORECATU","NRT"]
[null,279,"PORTO AMAZONAS - CSL",null,null,null,"PORTO AMAZONAS","CSL"]
[null,280,"PORTO BARREIRO - OES",null,null,null,"PORTO BARREIRO","OES"]
[null,281,"PORTO RICO - NRO",null,null,null,"PORTO RICO","NRO"]
[null,282,"PORTO UNIAO - SC - CSL",null,null,null,"PORTO UNIAO - SC","CSL"]
[null,283,"PORTO VITORIA - CSL",null,null,null,"PORTO VITORIA","CSL"]
[null,284,"PRADO FERREIRA - NRT",null,null,null,"PRADO FERREIRA","NRT"]
[null,285,"PRANCHITA - OES",null,null,null,"PRANCHITA","OES"]
[null,286,"PRESIDENTE CASTELO BRANCO - NRO",null,null,null,"PRESIDENTE CASTELO BRANCO","NRO"]
[null,287,"PRIMEIRO DE MAIO - NRT",null,null,null,"PRIMEIRO DE MAIO","NRT"]
[null,288,"PRUDENTOPOLIS - CSL",null,null,null,"PRUDENTOPOLIS","CSL"]
[null,289,"QUARTO CENTENARIO - NRO",null,null,null,"QUARTO CENTENARIO","NRO"]
[null,290,"QUATIGUA - NRT",null,null,null,"QUATIGUA","NRT"]
[null,291,"QUATRO BARRAS - LES",null,null,null,"QUATRO BARRAS","LES"]
[null,292,"QUATRO PONTES - OES",null,null,null,"QUATRO PONTES","OES"]
[null,293,"QUEDAS DO IGUACU - OES",null,null,null,"QUEDAS DO IGUACU","OES"]
[null,294,"QUERENCIA DO NORTE - NRO",null,null,null,"QUERENCIA DO NORTE","NRO"]
[null,295,"QUINTA DO SOL - NRO",null,null,null,"QUINTA DO SOL","NRO"]
[null,296,"QUITANDINHA - LES",null,null,null,"QUITANDINHA","LES"]
[null,297,"RAMILANDIA - OES",null,null,null,"RAMILANDIA","OES"]
[null,298,"RANCHO ALEGRE - NRT",null,null,null,"RANCHO ALEGRE","NRT"]
[null,299,"RANCHO ALEGRE D'OESTE - NRO",null,null,null,"RANCHO ALEGRE D'OESTE","NRO"]
[null,300,"REALEZA - OES",null,null,null,"REALEZA","OES"]
[null,301,"REBOUCAS - CSL",null,null,null,"REBOUCAS","CSL"]
[null,302,"RENASCENCA - OES",null,null,null,"RENASCENCA","OES"]
[null,303,"RESERVA - CSL",null,null,null,"RESERVA","CSL"]
[null,304,"RESERVA DO IGUACU - OES",null,null,null,"RESERVA DO IGUACU","OES"]
[null,305,"RIBEIRAO DO PINHAL - NRT",null,null,null,"RIBEIRAO DO PINHAL","NRT"]
[null,306,"RIO AZUL - CSL",null,null,null,"RIO AZUL","CSL"]
[null,307,"RIO BOM - NRT",null,null,null,"RIO BOM","NRT"]
[null,308,"RIO BONITO DO IGUACU - OES",null,null,null,"RIO BONITO DO IGUACU","OES"]
[null,309,"RIO BRANCO DO IVAI - NRT",null,null,null,"RIO BRANCO DO IVAI","NRT"]
[null,310,"RIO BRANCO DO SUL - LES",null,null,null,"RIO BRANCO DO SUL","LES"]
[null,311,"RIO NEGRO - LES",null,null,null,"RIO NEGRO","LES"]
[null,312,"ROLANDIA - NRT",null,null,null,"ROLANDIA","NRT"]
[null,313,"RONCADOR - NRO",null,null,null,"RONCADOR","NRO"]
[null,314,"RONDON - NRO",null,null,null,"RONDON","NRO"]
[null,315,"ROSARIO DO IVAI - NRT",null,null,null,"ROSARIO DO IVAI","NRT"]
[null,316,"SABAUDIA - NRT",null,null,null,"SABAUDIA","NRT"]
[null,317,"SALGADO FILHO - OES",null,null,null,"SALGADO FILHO","OES"]
[null,318,"SALTO DO ITARARE - NRT",null,null,null,"SALTO DO ITARARE","NRT"]
[null,319,"SALTO DO LONTRA - OES",null,null,null,"SALTO DO LONTRA","OES"]
[null,320,"SANTA AMELIA - NRT",null,null,null,"SANTA AMELIA","NRT"]
[null,321,"SANTA CECILIA DO PAVAO - NRT",null,null,null,"SANTA CECILIA DO PAVAO","NRT"]
[null,322,"SANTA CRUZ DE MONTE CASTELO - NRO",null,null,null,"SANTA CRUZ DE MONTE CASTELO","NRO"]
[null,323,{"$f":"CONCATENATE(G326,\" - \",H326)","v":"SANTA FE - NRT"},null,null,null,"SANTA FE","NRT"]
[null,324,"SANTA HELENA - OES",null,null,null,"SANTA HELENA","OES"]
[null,325,"SANTA INES - NRO",null,null,null,"SANTA INES","NRO"]
[null,326,"SANTA ISABEL DO IVAI - NRO",null,null,null,"SANTA ISABEL DO IVAI","NRO"]
[null,327,"SANTA IZABEL DO OESTE - OES",null,null,null,"SANTA IZABEL DO OESTE","OES"]
[null,328,"SANTA LUCIA - OES",null,null,null,"SANTA LUCIA","OES"]
[null,329,"SANTA MARIA DO OESTE - CSL",null,null,null,"SANTA MARIA DO OESTE","CSL"]
[null,330,"SANTA MARIANA - NRT",null,null,null,"SANTA MARIANA","NRT"]
[null,331,"SANTA MONICA - NRO",null,null,null,"SANTA MONICA","NRO"]
[null,332,"SANTA TEREZA DO OESTE - OES",null,null,null,"SANTA TEREZA DO OESTE","OES"]
[null,333,"SANTA TEREZINHA DE ITAIPU - OES",null,null,null,"SANTA TEREZINHA DE ITAIPU","OES"]
[null,334,"SANTANA DO ITARARE - NRT",null,null,null,"SANTANA DO ITARARE","NRT"]
[null,335,"SANTO ANTONIO DA PLATINA - NRT",null,null,null,"SANTO ANTONIO DA PLATINA","NRT"]
[null,336,"SANTO ANTONIO DO CAIUA - NRO",null,null,null,"SANTO ANTONIO DO CAIUA","NRO"]
[null,337,"SANTO ANTONIO DO PARAISO - NRT",null,null,null,"SANTO ANTONIO DO PARAISO","NRT"]
[null,338,"SANTO ANTONIO DO SUDOESTE - OES",null,null,null,"SANTO ANTONIO DO SUDOESTE","OES"]
[null,339,"SANTO INACIO - NRT",null,null,null,"SANTO INACIO","NRT"]
[null,340,"SAO CARLOS DO IVAI - NRO",null,null,null,"SAO CARLOS DO IVAI","NRO"]
[null,341,"SAO JERONIMO DA SERRA - NRT",null,null,null,"SAO JERONIMO DA SERRA","NRT"]
[null,342,"SAO JOAO - OES",null,null,null,"SAO JOAO","OES"]
[null,343,"SAO JOAO DO CAIUA - NRO",null,null,null,"SAO JOAO DO CAIUA","NRO"]
[null,344,"SAO JOAO DO IVAI - NRT",null,null,null,"SAO JOAO DO IVAI","NRT"]
[null,345,"SAO JOAO DO TRIUNFO - CSL",null,null,null,"SAO JOAO DO TRIUNFO","CSL"]
[null,346,"SAO JORGE DO IVAI - NRO",null,null,null,"SAO JORGE DO IVAI","NRO"]
[null,347,"SAO JORGE DO PATROCINIO - NRO",null,null,null,"SAO JORGE DO PATROCINIO","NRO"]
[null,348,"SAO JORGE DOESTE - OES",null,null,null,"SAO JORGE DOESTE","OES"]
[null,349,"SAO JOSE DA BOA VISTA - NRT",null,null,null,"SAO JOSE DA BOA VISTA","NRT"]
[null,350,"SAO JOSE DAS PALMEIRAS - OES",null,null,null,"SAO JOSE DAS PALMEIRAS","OES"]
[null,351,"SAO JOSE DOS PINHAIS - LES",null,null,null,"SAO JOSE DOS PINHAIS","LES"]
[null,352,"SAO MANOEL DO PARANA - NRO",null,null,null,"SAO MANOEL DO PARANA","NRO"]
[null,353,"SAO MATEUS DO SUL - CSL",null,null,null,"SAO MATEUS DO SUL","CSL"]
[null,354,"SAO MIGUEL DO IGUACU - OES",null,null,null,"SAO MIGUEL DO IGUACU","OES"]
[null,355,"SAO PEDRO DO IGUACU - OES",null,null,null,"SAO PEDRO DO IGUACU","OES"]
[null,356,"SAO PEDRO DO IVAI - NRT",null,null,null,"SAO PEDRO DO IVAI","NRT"]
[null,357,"SAO PEDRO DO PARANA - NRO",null,null,null,"SAO PEDRO DO PARANA","NRO"]
[null,358,"SAO SEBASTIAO DA AMOREIRA - NRT",null,null,null,"SAO SEBASTIAO DA AMOREIRA","NRT"]
[null,359,"SAO TOME - NRO",null,null,null,"SAO TOME","NRO"]
[null,360,"SAPOPEMA - CSL",null,null,null,"SAPOPEMA","CSL"]
[null,361,"SARANDI - NRO",null,null,null,"SARANDI","NRO"]
[null,362,"SAUDADE DO IGUACU - OES",null,null,null,"SAUDADE DO IGUACU","OES"]
[null,363,"SENGES - CSL",null,null,null,"SENGES","CSL"]
[null,364,"SERRANOPOLIS DO IGUACU - OES",null,null,null,"SERRANOPOLIS DO IGUACU","OES"]
[null,365,"SERTANEJA - NRT",null,null,null,"SERTANEJA","NRT"]
[null,366,"SERTANOPOLIS - NRT",null,null,null,"SERTANOPOLIS","NRT"]
[null,367,"SIQUEIRA CAMPOS - NRT",null,null,null,"SIQUEIRA CAMPOS","NRT"]
[null,368,"SULINA - OES",null,null,null,"SULINA","OES"]
[null,369,"TAMARANA - NRT",null,null,null,"TAMARANA","NRT"]
[null,370,"TAMBOARA - NRO",null,null,null,"TAMBOARA","NRO"]
[null,371,"TAPEJARA - NRO",null,null,null,"TAPEJARA","NRO"]
[null,372,"TAPIRA - NRO",null,null,null,"TAPIRA","NRO"]
[null,373,"TEIXEIRA SOARES - CSL",null,null,null,"TEIXEIRA SOARES","CSL"]
[null,374,"TELEMACO BORBA - CSL",null,null,null,"TELEMACO BORBA","CSL"]
[null,375,"TERRA BOA - NRO",null,null,null,"TERRA BOA","NRO"]
[null,376,"TERRA RICA - NRO",null,null,null,"TERRA RICA","NRO"]
[null,377,"TERRA ROXA - OES",null,null,null,"TERRA ROXA","OES"]
[null,378,"TIBAGI - CSL",null,null,null,"TIBAGI","CSL"]
[null,379,"TIJUCAS DO SUL - LES",null,null,null,"TIJUCAS DO SUL","LES"]
[null,380,"TOLEDO - OES",null,null,null,"TOLEDO","OES"]
[null,381,"TOMAZINA - NRT",null,null,null,"TOMAZINA","NRT"]
[null,382,"TRES BARRAS DO PARANA - OES",null,null,null,"TRES BARRAS DO PARANA","OES"]
[null,383,"TUNAS DO PARANA - LES",null,null,null,"TUNAS DO PARANA","LES"]
[null,384,"TUNEIRAS DO OESTE - NRO",null,null,null,"TUNEIRAS DO OESTE","NRO"]
[null,385,"TUPASSI - OES",null,null,null,"TUPASSI","OES"]
[null,386,"TURVO - CSL",null,null,null,"TURVO","CSL"]
[null,387,{"$f":"CONCATENATE(G390,\" - \",H390)","v":"UBIRATA - NRO"},null,null,null,"UBIRATA","NRO"]
[null,388,"UMUARAMA - NRO",null,null,null,"UMUARAMA","NRO"]
[null,389,"UNIAO DA VITORIA - CSL",null,null,null,"UNIAO DA VITORIA","CSL"]
[null,390,"UNIFLOR - NRO",null,null,null,"UNIFLOR","NRO"]
[null,391,"URAI - NRT",null,null,null,"URAI","NRT"]
[null,392,"VENTANIA - CSL",null,null,null,"VENTANIA","CSL"]
[null,393,"VERA CRUZ DO OESTE - OES",null,null,null,"VERA CRUZ DO OESTE","OES"]
[null,394,"VERE - OES",null,null,null,"VERE","OES"]
[null,395,"VIRMOND - OES",null,null,null,"VIRMOND","OES"]
[null,396,"VITORINO - OES",null,null,null,"VITORINO","OES"]
[null,397,"WENCESLAU BRAZ - NRT",null,null,null,"WENCESLAU BRAZ","NRT"]
[null,398,"XAMBRE - NRO",null,null,null,"XAMBRE","NRO"]