{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Cronograma"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":31,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cronograma","index":0,"n_rows":20,"n_cols":16,"rows_kept":20,"cut":false,"hidden":false,"merged":[[17,0,17,1],[18,0,18,1],[19,0,19,1],[10,10,10,11],[10,12,10,13],[10,14,10,15],[12,0,12,15],[10,0,11,0],[10,1,11,1],[10,2,11,2],[10,4,10,5],[10,6,10,7],[10,8,10,9],[9,0,9,15],[7,2,7,3],[8,2,8,3],[0,0,2,0],[0,14,5,15],[3,0,3,11],[4,0,5,13],[0,1,0,13],[1,1,1,13],[2,1,2,13],[6,0,6,15],[7,0,8,0],[7,5,7,6],[7,14,8,15],[8,5,8,6]]}
[null,"MINISTÉRIO DA EDUCAÇÃO"]
[null,"INSTITUTO FEDERAL DE CIÊNCIA E TECNOLOGIA DO PARANÁ"]
[null,"DIRETORIA DE INFRAESTRUTURA"]
[]
["CRONOGRAMA"]
[]
[]
["OBRA","Campus: BARRACÃO","Preço total",null,350649.22571265185,"Área (m²):",null,3003.44,null,null,null,null,null,null,"2018-02-01"]
[null,"REFORMA ELETRICA BLOCO EXISTENTE","R$/m²",null,116.74920281831895,"Prazo de execução:",null,"6 meses"]
[]
["ITEM","DESCRIÇÃO DOS SERVIÇOS","PREÇO TOTAL         R$",null,"MÊS 1",null,"MÊS 2",null,"MÊS 3",null,"MÊS 4",null,"MÊS 5",null,"MÊS 6"]
[null,null,null,null,"VALOR                 R$","PERCENTUAL        %","VALOR                 R$","PERCENTUAL        %","VALOR                 R$","PERCENTUAL        %","VALOR                 R$","PERCENTUAL        %","VALOR                 R$","PERCENTUAL        %","VALOR                 R$","PERCENTUAL        %"]
[]
[1,{"$f":"VLOOKUP(A14,#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B14,#REF!,8,FALSE)","v":{"$error":"#REF!"}},{"$f":"E14++G14+I14+K14+M14+O14","v":{"$error":"#REF!"}},{"$f":"$C14*F14","v":{"$error":"#REF!"}},null,{"$f":"$C14*H14","v":{"$error":"#REF!"}},null,{"$f":"$C14*J14","v":{"$error":"#REF!"}},null,{"$f":"$C14*L14","v":{"$error":"#REF!"}},null,{"$f":"$C14*N14","v":{"$error":"#REF!"}},null,{"$f":"$C14*P14","v":{"$error":"#REF!"}}]
[2,{"$f":"VLOOKUP(A15,#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B15,#REF!,8,FALSE)","v":{"$error":"#REF!"}},{"$f":"E15+G15+I15+K15+M15+O15","v":{"$error":"#REF!"}},{"$f":"$C15*F15","v":{"$error":"#REF!"}},null,{"$f":"$C15*H15","v":{"$error":"#REF!"}},null,{"$f":"$C15*J15","v":{"$error":"#REF!"}},null,{"$f":"$C15*L15","v":{"$error":"#REF!"}},null,{"$f":"$C15*N15","v":{"$error":"#REF!"}},null,{"$f":"$C15*P15","v":{"$error":"#REF!"}}]
[3,{"$f":"VLOOKUP(A16,#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B16,#REF!,8,FALSE)","v":{"$error":"#REF!"}},{"$f":"E16+G16+I16+K16+M16+O16","v":{"$error":"#REF!"}},{"$f":"$C16*F16","v":{"$error":"#REF!"}},null,{"$f":"$C16*H16","v":{"$error":"#REF!"}},null,{"$f":"$C16*J16","v":{"$error":"#REF!"}},null,{"$f":"$C16*L16","v":{"$error":"#REF!"}},null,{"$f":"$C16*N16","v":{"$error":"#REF!"}},null,{"$f":"$C16*P16","v":{"$error":"#REF!"}}]
[4,{"$f":"VLOOKUP(A17,#REF!,2,FALSE)","v":{"$error":"#REF!"}},{"$f":"VLOOKUP(B17,#REF!,8,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"$C17*F17","v":{"$error":"#REF!"}},null,{"$f":"$C17*H17","v":{"$error":"#REF!"}},null,{"$f":"$C17*J17","v":{"$error":"#REF!"}},null,{"$f":"$C17*L17","v":{"$error":"#REF!"}},null,{"$f":"$C17*N17","v":{"$error":"#REF!"}},null,{"$f":"$C17*P17","v":{"$error":"#REF!"}}]
["TOTAL",null,{"$f":"SUM(C14:C17)","v":{"$error":"#REF!"}},null,{"$f":"SUM(E14:E17)","v":{"$error":"#REF!"}},{"$f":"E18/C18","v":{"$error":"#REF!"}},{"$f":"SUM(G14:G17)","v":{"$error":"#REF!"}},{"$f":"G18/C18","v":{"$error":"#REF!"}},{"$f":"SUM(I14:I17)","v":{"$error":"#REF!"}},{"$f":"I18/C18","v":{"$error":"#REF!"}},{"$f":"SUM(K14:K17)","v":{"$error":"#REF!"}},{"$f":"K18/C18","v":{"$error":"#REF!"}},{"$f":"SUM(M14:M17)","v":{"$error":"#REF!"}},{"$f":"M18/C18","v":{"$error":"#REF!"}},{"$f":"SUM(O14:O17)","v":{"$error":"#REF!"}},{"$f":"O18/C18","v":{"$error":"#REF!"}}]
["TOTAL COM BDI",null,{"$f":"C18*(1+#REF!)","v":{"$error":"#REF!"}},null,{"$f":"E18*(1+#REF!)","v":{"$error":"#REF!"}},{"$f":"E19/C19","v":{"$error":"#REF!"}},{"$f":"G18*(1+#REF!)","v":{"$error":"#REF!"}},{"$f":"G19/C19","v":{"$error":"#REF!"}},{"$f":"I18*(1+#REF!)","v":{"$error":"#REF!"}},{"$f":"I19/C19","v":{"$error":"#REF!"}},{"$f":"K18*(1+#REF!)","v":{"$error":"#REF!"}},{"$f":"K19/C19","v":{"$error":"#REF!"}},{"$f":"M18*(1+#REF!)","v":{"$error":"#REF!"}},{"$f":"M19/C19","v":{"$error":"#REF!"}},{"$f":"O18*(1+#REF!)","v":{"$error":"#REF!"}},{"$f":"O19/C19","v":{"$error":"#REF!"}}]
["TOTAL ACUMULADO COM BDI",null,{"$f":"C19","v":{"$error":"#REF!"}},null,{"$f":"E19","v":{"$error":"#REF!"}},{"$f":"E20/C20","v":{"$error":"#REF!"}},{"$f":"E20+G19","v":{"$error":"#REF!"}},{"$f":"G20/C20","v":{"$error":"#REF!"}},{"$f":"G20+I19","v":{"$error":"#REF!"}},{"$f":"I20/C20","v":{"$error":"#REF!"}},{"$f":"I20+K19","v":{"$error":"#REF!"}},{"$f":"K20/C20","v":{"$error":"#REF!"}},{"$f":"K20+M19","v":{"$error":"#REF!"}},{"$f":"M20/C20","v":{"$error":"#REF!"}},{"$f":"M20+O19","v":{"$error":"#REF!"}},{"$f":"O20/C20","v":{"$error":"#REF!"}}]