Pular navegação

Revisões de Modelo de Planilha Aberta

Revisão Operações
24/09/2015 - 21:40, Jatobá

copy A1 formulas copy A1 formulas copy A1 formulas loadclipboard version\c1.5\ncell\cA1\ct\cDescrição do Item por Área\ncell\cB1\ct\cQuantidade de cada item\ncell\cC1\ct\cUnidade de Medida\ncell\cD1\ct\cQuantidade por unidade de medida\ncell\cE1\ct\cValor unitário\ncell\cF1\ct\cValor total\ncell\cG1\ct\cValor em Dinheiro c/ ESCAMBO\ncell\cH1\cvtc\c\c\c\ncell\cI1\ct\cValor em Crédito Social c/ ESCAMBO\ncell\cJ1\cvtc\c\c\c\ncell\cA2\ct\cINSUMOS\ncell\cB2\cvtc\c\c\c\ncell\cC2\cvtc\c\c\c\ncell\cD2\cvtc\c\c\c\ncell\cE2\cvtc\c\c\c\ncell\cF2\cvtc\c\c\c\ncell\cG2\cvtc\c\c\c\ncell\cH2\cvtc\c\c\c\ncell\cI2\cvtc\c\c\c\ncell\cJ2\cvtc\c\c\c\ncell\cA3\cvtc\c\c\c\ncell\cB3\cvtc\c\c\c\ncell\cC3\cvtc\c\c\c\ncell\cD3\cvtc\c\c\c\ncell\cE3\cvtc\c\c\c\ncell\cF3\cvtc\c\c\c\ncell\cG3\cvtc\c\c\c\ncell\cH3\cvtc\c\c\c\ncell\cI3\cvtc\c\c\c\ncell\cJ3\cvtc\c\c\c\ncell\cA4\cvtc\c\c\c\ncell\cB4\cvtc\c\c\c\ncell\cC4\cvtc\c\c\c\ncell\cD4\cvtc\c\c\c\ncell\cE4\cvtc\c\c\c\ncell\cF4\cvtc\c\c\c\ncell\cG4\cvtc\c\c\c\ncell\cH4\cvtc\c\c\c\ncell\cI4\cvtc\c\c\c\ncell\cJ4\cvtc\c\c\c\ncell\cA5\cvtc\c\c\c\ncell\cB5\cvtc\c\c\c\ncell\cC5\cvtc\c\c\c\ncell\cD5\cvtc\c\c\c\ncell\cE5\cvtc\c\c\c\ncell\cF5\cvtc\c\c\c\ncell\cG5\cvtc\c\c\c\ncell\cH5\cvtc\c\c\c\ncell\cI5\cvtc\c\c\c\ncell\cJ5\cvtc\c\c\c\ncell\cA6\cvtc\c\c\c\ncell\cB6\cvtc\c\c\c\ncell\cC6\cvtc\c\c\c\ncell\cD6\cvtc\c\c\c\ncell\cE6\cvtc\c\c\c\ncell\cF6\cvtc\c\c\c\ncell\cG6\cvtc\c\c\c\ncell\cH6\cvtc\c\c\c\ncell\cI6\cvtc\c\c\c\ncell\cJ6\cvtc\c\c\c\ncell\cA7\cvtc\c\c\c\ncell\cB7\cvtc\c\c\c\ncell\cC7\cvtc\c\c\c\ncell\cD7\cvtc\c\c\c\ncell\cE7\cvtc\c\c\c\ncell\cF7\cvtc\c\c\c\ncell\cG7\cvtc\c\c\c\ncell\cH7\cvtc\c\c\c\ncell\cI7\cvtc\c\c\c\ncell\cJ7\cvtc\c\c\c\ncell\cA8\cvtc\c\c\c\ncell\cB8\cvtc\c\c\c\ncell\cC8\cvtc\c\c\c\ncell\cD8\cvtc\c\c\c\ncell\cE8\cvtc\c\c\c\ncell\cF8\cvtc\c\c\c\ncell\cG8\cvtc\c\c\c\ncell\cH8\cvtc\c\c\c\ncell\cI8\cvtc\c\c\c\ncell\cJ8\cvtc\c\c\c\ncell\cA9\ct\cTOTAL INSUMOS\ncell\cB9\cvtc\c\c\c\ncell\cC9\cvtc\c\c\c\ncell\cD9\cvtc\c\c\c\ncell\cE9\cvtc\c\c\c\ncell\cF9\cv\c0\ncell\cG9\cv\c0\ncell\cH9\cvtc\c\c\c\ncell\cI9\cvtc\c\c\c\ncell\cJ9\cvtc\c\c\c\ncell\cA10\cvtc\c\c\c\ncell\cB10\cvtc\c\c\c\ncell\cC10\cvtc\c\c\c\ncell\cD10\cvtc\c\c\c\ncell\cE10\cvtc\c\c\c\ncell\cF10\cvtc\c\c\c\ncell\cG10\cvtc\c\c\c\ncell\cH10\cvtc\c\c\c\ncell\cI10\cvtc\c\c\c\ncell\cJ10\cvtc\c\c\c\ncell\cA11\ct\cEQUIPE TÉCNICA\ncell\cB11\cvtc\c\c\c\ncell\cC11\cvtc\c\c\c\ncell\cD11\cvtc\c\c\c\ncell\cE11\cvtc\c\c\c\ncell\cF11\cv\c0\ncell\cG11\cvtc\c\c\c\ncell\cH11\cvtc\c\c\c\ncell\cI11\cvtc\c\c\c\ncell\cJ11\cvtc\c\c\c\ncell\cA12\cvtc\c\c\c\ncell\cB12\cvtc\c\c\c\ncell\cC12\cvtc\c\c\c\ncell\cD12\cvtc\c\c\c\ncell\cE12\cvtc\c\c\c\ncell\cF12\cvtc\c\c\c\ncell\cG12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA13\cvtc\c\c\c\ncell\cB13\cvtc\c\c\c\ncell\cC13\cvtc\c\c\c\ncell\cD13\cvtc\c\c\c\ncell\cE13\cvtc\c\c\c\ncell\cF13\cvtc\c\c\c\ncell\cG13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA14\cvtc\c\c\c\ncell\cB14\cvtc\c\c\c\ncell\cC14\cvtc\c\c\c\ncell\cD14\cvtc\c\c\c\ncell\cE14\cvtc\c\c\c\ncell\cF14\cvtc\c\c\c\ncell\cG14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA15\cvtc\c\c\c\ncell\cB15\cvtc\c\c\c\ncell\cC15\cvtc\c\c\c\ncell\cD15\cvtc\c\c\c\ncell\cE15\cvtc\c\c\c\ncell\cF15\cvtc\c\c\c\ncell\cG15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA16\cvtc\c\c\c\ncell\cB16\cvtc\c\c\c\ncell\cC16\cvtc\c\c\c\ncell\cD16\cvtc\c\c\c\ncell\cE16\cvtc\c\c\c\ncell\cF16\cvtc\c\c\c\ncell\cG16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA17\cvtc\c\c\c\ncell\cB17\cvtc\c\c\c\ncell\cC17\cvtc\c\c\c\ncell\cD17\cvtc\c\c\c\ncell\cE17\cvtc\c\c\c\ncell\cF17\cvtc\c\c\c\ncell\cG17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA18\ct\cTOTAL EQUIPE TÉCNICA\ncell\cB18\cvtc\c\c\c\ncell\cC18\cvtc\c\c\c\ncell\cD18\cvtc\c\c\c\ncell\cE18\cvtc\c\c\c\ncell\cF18\cv\c0\ncell\cG18\cv\c0\ncell\cH18\cvtc\c\c\c\ncell\cI18\cv\c0\ncell\cJ18\cvtc\c\c\c\ncell\cA19\cvtc\c\c\c\ncell\cB19\cvtc\c\c\c\ncell\cC19\cvtc\c\c\c\ncell\cD19\cvtc\c\c\c\ncell\cE19\cvtc\c\c\c\ncell\cF19\cvtc\c\c\c\ncell\cG19\cvtc\c\c\c\ncell\cH19\cvtc\c\c\c\ncell\cI19\cvtc\c\c\c\ncell\cJ19\cvtc\c\c\c\ncell\cA20\ct\cINFRAESTRUTURA\ncell\cB20\cvtc\c\c\c\ncell\cC20\cvtc\c\c\c\ncell\cD20\cvtc\c\c\c\ncell\cE20\cvtc\c\c\c\ncell\cF20\cv\c0\ncell\cG20\cvtc\c\c\c\ncell\cH20\cvtc\c\c\c\ncell\cI20\cvtc\c\c\c\ncell\cJ20\cvtc\c\c\c\ncell\cA21\cvtc\c\c\c\ncell\cB21\cvtc\c\c\c\ncell\cC21\cvtc\c\c\c\ncell\cD21\cvtc\c\c\c\ncell\cE21\cvtc\c\c\c\ncell\cF21\cvtc\c\c\c\ncell\cG21\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH21\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI21\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ21\cvtc\c\c\c\ncell\cA22\cvtc\c\c\c\ncell\cB22\cvtc\c\c\c\ncell\cC22\cvtc\c\c\c\ncell\cD22\cvtc\c\c\c\ncell\cE22\cvtc\c\c\c\ncell\cF22\cvtc\c\c\c\ncell\cG22\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH22\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI22\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ22\cvtc\c\c\c\ncell\cA23\cvtc\c\c\c\ncell\cB23\cvtc\c\c\c\ncell\cC23\cvtc\c\c\c\ncell\cD23\cvtc\c\c\c\ncell\cE23\cvtc\c\c\c\ncell\cF23\cvtc\c\c\c\ncell\cG23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ23\cvtc\c\c\c\ncell\cA24\ct\cTOTAL INFRAESTRUTURA\ncell\cB24\cvtc\c\c\c\ncell\cC24\cvtc\c\c\c\ncell\cD24\cvtc\c\c\c\ncell\cE24\cvtc\c\c\c\ncell\cF24\cv\c0\ncell\cG24\cv\c0\ncell\cH24\cvtc\c\c\c\ncell\cI24\cv\c0\ncell\cJ24\cvtc\c\c\c\ncell\cA25\cvtc\c\c\c\ncell\cB25\cvtc\c\c\c\ncell\cC25\cvtc\c\c\c\ncell\cD25\cvtc\c\c\c\ncell\cE25\cvtc\c\c\c\ncell\cF25\cvtc\c\c\c\ncell\cG25\cvtc\c\c\c\ncell\cH25\cvtc\c\c\c\ncell\cI25\cvtc\c\c\c\ncell\cJ25\cvtc\c\c\c\ncell\cA26\ct\cCUSTO PARCIAL\ncell\cB26\cvtc\c\c\c\ncell\cC26\cvtc\c\c\c\ncell\cD26\cvtc\c\c\c\ncell\cE26\cvtc\c\c\c\ncell\cF26\cv\c0\ncell\cG26\cvtc\c\c\c\ncell\cH26\cvtc\c\c\c\ncell\cI26\cvtc\c\c\c\ncell\cJ26\cvtc\c\c\c\ncell\cA27\cvtc\c\c\c\ncell\cB27\cvtc\c\c\c\ncell\cC27\cvtc\c\c\c\ncell\cD27\cvtc\c\c\c\ncell\cE27\cvtc\c\c\c\ncell\cF27\cvtc\c\c\c\ncell\cG27\cvtc\c\c\c\ncell\cH27\cvtc\c\c\c\ncell\cI27\cvtc\c\c\c\ncell\cJ27\cvtc\c\c\c\ncell\cA28\ct\cADMINISTRATIVO\ncell\cB28\cvtc\c\c\c\ncell\cC28\cvtc\c\c\c\ncell\cD28\cvtc\c\c\c\ncell\cE28\cvtc\c\c\c\ncell\cF28\cvtc\c\c\c\ncell\cG28\cvtc\c\c\c\ncell\cH28\cvtc\c\c\c\ncell\cI28\cvtc\c\c\c\ncell\cJ28\cvtc\c\c\c\ncell\cA29\cvtc\c\c\c\ncell\cB29\cvtc\c\c\c\ncell\cC29\cvtc\c\c\c\ncell\cD29\cvtc\c\c\c\ncell\cE29\cvtc\c\c\c\ncell\cF29\cvtc\c\c\c\ncell\cG29\cvtc\c\c\c\ncell\cH29\cvtc\c\c\c\ncell\cI29\cvtc\c\c\c\ncell\cJ29\cvtc\c\c\c\ncell\cA30\cvtc\c\c\c\ncell\cB30\cvtc\c\c\c\ncell\cC30\cvtc\c\c\c\ncell\cD30\cvtc\c\c\c\ncell\cE30\cvtc\c\c\c\ncell\cF30\cvtc\c\c\c\ncell\cG30\cvtc\c\c\c\ncell\cH30\cvtc\c\c\c\ncell\cI30\cvtc\c\c\c\ncell\cJ30\cvtc\c\c\c\ncell\cA31\ct\cTOTAL ADMINISTRATIVO\ncell\cB31\cvtc\c\c\c\ncell\cC31\cvtc\c\c\c\ncell\cD31\cvtc\c\c\c\ncell\cE31\cvtc\c\c\c\ncell\cF31\cv\c0\ncell\cG31\cv\c0\ncell\cH31\cvtc\c\c\c\ncell\cI31\cv\c0\ncell\cJ31\cvtc\c\c\c\ncell\cA32\cvtc\c\c\c\ncell\cB32\cvtc\c\c\c\ncell\cC32\cvtc\c\c\c\ncell\cD32\cvtc\c\c\c\ncell\cE32\cvtc\c\c\c\ncell\cF32\cvtc\c\c\c\ncell\cG32\cvtc\c\c\c\ncell\cH32\cvtc\c\c\c\ncell\cI32\cvtc\c\c\c\ncell\cJ32\cvtc\c\c\c\ncell\cA33\ct\cCUSTO FINAL\ncell\cB33\cvtc\c\c\c\ncell\cC33\cvtc\c\c\c\ncell\cD33\cvtc\c\c\c\ncell\cE33\cvtc\c\c\c\ncell\cF33\cv\c0\ncell\cG33\cvtc\c\c\c\ncell\cH33\cvtc\c\c\c\ncell\cI33\cvtc\c\c\c\ncell\cJ33\cvtc\c\c\c\ncell\cA34\cvtc\c\c\c\ncell\cB34\cvtc\c\c\c\ncell\cC34\cvtc\c\c\c\ncell\cD34\cvtc\c\c\c\ncell\cE34\cvtc\c\c\c\ncell\cF34\cvtc\c\c\c\ncell\cG34\cvtc\c\c\c\ncell\cH34\cvtc\c\c\c\ncell\cI34\cvtc\c\c\c\ncell\cJ34\cvtc\c\c\c\ncell\cA35\ct\cIMPOSTOS\ncell\cB35\cv\c1\ncell\cC35\ct\cNota Fiscal\ncell\cD35\cv\c1\ncell\cE35\cvtc\cn\c6\c0,06\ncell\cF35\cv\c0\ncell\cG35\cvtc\c\c\c\ncell\cH35\cvtc\c\c\c\ncell\cI35\cvtc\c\c\c\ncell\cJ35\cvtc\c\c\c\ncell\cA36\cvtc\c\c\c\ncell\cB36\cvtc\c\c\c\ncell\cC36\cvtc\c\c\c\ncell\cD36\cvtc\c\c\c\ncell\cE36\cvtc\c\c\c\ncell\cF36\cvtc\c\c\c\ncell\cG36\cvtc\c\c\c\ncell\cH36\cvtc\c\c\c\ncell\cI36\cvtc\c\c\c\ncell\cJ36\cvtc\c\c\c\ncell\cA37\cvtc\c\c\c\ncell\cB37\cvtc\c\c\c\ncell\cC37\cvtc\c\c\c\ncell\cD37\cvtc\c\c\c\ncell\cE37\cvtc\c\c\c\ncell\cF37\cvtc\c\c\c\ncell\cG37\cvtc\c\c\c\ncell\cH37\ct\cVALOR TOTAL\ncell\cI37\cvtc\c\c\c\ncell\cJ37\cv\c0\ncell\cA38\cvtc\c\c\c\ncell\cB38\cvtc\c\c\c\ncell\cC38\cvtc\c\c\c\ncell\cD38\cvtc\c\c\c\ncell\cE38\cvtc\c\c\c\ncell\cF38\cvtc\c\c\c\ncell\cG38\cvtc\c\c\c\ncell\cH38\cvtc\c\c\c\ncell\cI38\cvtc\c\c\c\ncell\cJ38\cvtc\c\c\c\ncell\cA39\ct\cPORCENTAGEM\ncell\cB39\cvtc\cn\c7\c0,7\ncell\cC39\cv\c0\ncell\cD39\cvtc\c\c\c\ncell\cE39\cvtc\c\c\c\ncell\cF39\cvtc\c\c\c\ncell\cG39\cvtc\c\c\c\ncell\cH39\ct\cVALOR C/ ESCAMBO\ncell\cI39\cvtc\c\c\c\ncell\cJ39\cv\c0\ncell\cA40\cvtc\c\c\c\ncell\cB40\cvtc\cn\c3\c0,3\ncell\cC40\cv\c0\ncell\cD40\cvtc\c\c\c\ncell\cE40\cvtc\c\c\c\ncell\cF40\cvtc\c\c\c\ncell\cG40\cvtc\c\c\c\ncell\cH40\ct\cCREDITO SOCIAL\ncell\cI40\cvtc\c\c\c\ncell\cJ40\cv\c0\ncell\cA41\cvtc\c\c\c\ncell\cB41\cvtc\c\c\c\ncell\cC41\cv\c0\ncell\cD41\cvtc\c\c\c\ncell\cE41\cvtc\c\c\c\ncell\cF41\cvtc\c\c\c\ncell\cG41\cvtc\c\c\c\ncell\cH41\cvtc\c\c\c\ncell\cI41\cvtc\c\c\c\ncell\cJ41\cv\c0\nsheet\cc\c10\cr\c41\ncopiedfrom\cA1\cJ41\n paste A1 formulas loadclipboard version\c1.5\ncell\cA1\ct\cDescrição do Item por Área\ncell\cB1\ct\cQuantidade de cada item\ncell\cC1\ct\cUnidade de Medida\ncell\cD1\ct\cQuantidade por unidade de medida\ncell\cE1\ct\cValor unitário\ncell\cF1\ct\cValor total\ncell\cG1\ct\cValor em Dinheiro c/ ESCAMBO\ncell\cH1\cvtc\c\c\c\ncell\cI1\ct\cValor em Crédito Social c/ ESCAMBO\ncell\cJ1\cvtc\c\c\c\ncell\cA2\ct\cINSUMOS\ncell\cB2\cvtc\c\c\c\ncell\cC2\cvtc\c\c\c\ncell\cD2\cvtc\c\c\c\ncell\cE2\cvtc\c\c\c\ncell\cF2\cvtc\c\c\c\ncell\cG2\cvtc\c\c\c\ncell\cH2\cvtc\c\c\c\ncell\cI2\cvtc\c\c\c\ncell\cJ2\cvtc\c\c\c\ncell\cA3\cvtc\c\c\c\ncell\cB3\cvtc\c\c\c\ncell\cC3\cvtc\c\c\c\ncell\cD3\cvtc\c\c\c\ncell\cE3\cvtc\c\c\c\ncell\cF3\cvtc\c\c\c\ncell\cG3\cvtc\c\c\c\ncell\cH3\cvtc\c\c\c\ncell\cI3\cvtc\c\c\c\ncell\cJ3\cvtc\c\c\c\ncell\cA4\cvtc\c\c\c\ncell\cB4\cvtc\c\c\c\ncell\cC4\cvtc\c\c\c\ncell\cD4\cvtc\c\c\c\ncell\cE4\cvtc\c\c\c\ncell\cF4\cvtc\c\c\c\ncell\cG4\cvtc\c\c\c\ncell\cH4\cvtc\c\c\c\ncell\cI4\cvtc\c\c\c\ncell\cJ4\cvtc\c\c\c\ncell\cA5\cvtc\c\c\c\ncell\cB5\cvtc\c\c\c\ncell\cC5\cvtc\c\c\c\ncell\cD5\cvtc\c\c\c\ncell\cE5\cvtc\c\c\c\ncell\cF5\cvtc\c\c\c\ncell\cG5\cvtc\c\c\c\ncell\cH5\cvtc\c\c\c\ncell\cI5\cvtc\c\c\c\ncell\cJ5\cvtc\c\c\c\ncell\cA6\cvtc\c\c\c\ncell\cB6\cvtc\c\c\c\ncell\cC6\cvtc\c\c\c\ncell\cD6\cvtc\c\c\c\ncell\cE6\cvtc\c\c\c\ncell\cF6\cvtc\c\c\c\ncell\cG6\cvtc\c\c\c\ncell\cH6\cvtc\c\c\c\ncell\cI6\cvtc\c\c\c\ncell\cJ6\cvtc\c\c\c\ncell\cA7\cvtc\c\c\c\ncell\cB7\cvtc\c\c\c\ncell\cC7\cvtc\c\c\c\ncell\cD7\cvtc\c\c\c\ncell\cE7\cvtc\c\c\c\ncell\cF7\cvtc\c\c\c\ncell\cG7\cvtc\c\c\c\ncell\cH7\cvtc\c\c\c\ncell\cI7\cvtc\c\c\c\ncell\cJ7\cvtc\c\c\c\ncell\cA8\cvtc\c\c\c\ncell\cB8\cvtc\c\c\c\ncell\cC8\cvtc\c\c\c\ncell\cD8\cvtc\c\c\c\ncell\cE8\cvtc\c\c\c\ncell\cF8\cvtc\c\c\c\ncell\cG8\cvtc\c\c\c\ncell\cH8\cvtc\c\c\c\ncell\cI8\cvtc\c\c\c\ncell\cJ8\cvtc\c\c\c\ncell\cA9\ct\cTOTAL INSUMOS\ncell\cB9\cvtc\c\c\c\ncell\cC9\cvtc\c\c\c\ncell\cD9\cvtc\c\c\c\ncell\cE9\cvtc\c\c\c\ncell\cF9\cv\c0\ncell\cG9\cv\c0\ncell\cH9\cvtc\c\c\c\ncell\cI9\cvtc\c\c\c\ncell\cJ9\cvtc\c\c\c\ncell\cA10\cvtc\c\c\c\ncell\cB10\cvtc\c\c\c\ncell\cC10\cvtc\c\c\c\ncell\cD10\cvtc\c\c\c\ncell\cE10\cvtc\c\c\c\ncell\cF10\cvtc\c\c\c\ncell\cG10\cvtc\c\c\c\ncell\cH10\cvtc\c\c\c\ncell\cI10\cvtc\c\c\c\ncell\cJ10\cvtc\c\c\c\ncell\cA11\ct\cEQUIPE TÉCNICA\ncell\cB11\cvtc\c\c\c\ncell\cC11\cvtc\c\c\c\ncell\cD11\cvtc\c\c\c\ncell\cE11\cvtc\c\c\c\ncell\cF11\cv\c0\ncell\cG11\cvtc\c\c\c\ncell\cH11\cvtc\c\c\c\ncell\cI11\cvtc\c\c\c\ncell\cJ11\cvtc\c\c\c\ncell\cA12\cvtc\c\c\c\ncell\cB12\cvtc\c\c\c\ncell\cC12\cvtc\c\c\c\ncell\cD12\cvtc\c\c\c\ncell\cE12\cvtc\c\c\c\ncell\cF12\cvtc\c\c\c\ncell\cG12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ12\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA13\cvtc\c\c\c\ncell\cB13\cvtc\c\c\c\ncell\cC13\cvtc\c\c\c\ncell\cD13\cvtc\c\c\c\ncell\cE13\cvtc\c\c\c\ncell\cF13\cvtc\c\c\c\ncell\cG13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ13\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA14\cvtc\c\c\c\ncell\cB14\cvtc\c\c\c\ncell\cC14\cvtc\c\c\c\ncell\cD14\cvtc\c\c\c\ncell\cE14\cvtc\c\c\c\ncell\cF14\cvtc\c\c\c\ncell\cG14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA15\cvtc\c\c\c\ncell\cB15\cvtc\c\c\c\ncell\cC15\cvtc\c\c\c\ncell\cD15\cvtc\c\c\c\ncell\cE15\cvtc\c\c\c\ncell\cF15\cvtc\c\c\c\ncell\cG15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA16\cvtc\c\c\c\ncell\cB16\cvtc\c\c\c\ncell\cC16\cvtc\c\c\c\ncell\cD16\cvtc\c\c\c\ncell\cE16\cvtc\c\c\c\ncell\cF16\cvtc\c\c\c\ncell\cG16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA17\cvtc\c\c\c\ncell\cB17\cvtc\c\c\c\ncell\cC17\cvtc\c\c\c\ncell\cD17\cvtc\c\c\c\ncell\cE17\cvtc\c\c\c\ncell\cF17\cvtc\c\c\c\ncell\cG17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA18\ct\cTOTAL EQUIPE TÉCNICA\ncell\cB18\cvtc\c\c\c\ncell\cC18\cvtc\c\c\c\ncell\cD18\cvtc\c\c\c\ncell\cE18\cvtc\c\c\c\ncell\cF18\cv\c0\ncell\cG18\cv\c0\ncell\cH18\cvtc\c\c\c\ncell\cI18\cv\c0\ncell\cJ18\cvtc\c\c\c\ncell\cA19\cvtc\c\c\c\ncell\cB19\cvtc\c\c\c\ncell\cC19\cvtc\c\c\c\ncell\cD19\cvtc\c\c\c\ncell\cE19\cvtc\c\c\c\ncell\cF19\cvtc\c\c\c\ncell\cG19\cvtc\c\c\c\ncell\cH19\cvtc\c\c\c\ncell\cI19\cvtc\c\c\c\ncell\cJ19\cvtc\c\c\c\ncell\cA20\ct\cINFRAESTRUTURA\ncell\cB20\cvtc\c\c\c\ncell\cC20\cvtc\c\c\c\ncell\cD20\cvtc\c\c\c\ncell\cE20\cvtc\c\c\c\ncell\cF20\cv\c0\ncell\cG20\cvtc\c\c\c\ncell\cH20\cvtc\c\c\c\ncell\cI20\cvtc\c\c\c\ncell\cJ20\cvtc\c\c\c\ncell\cA21\cvtc\c\c\c\ncell\cB21\cvtc\c\c\c\ncell\cC21\cvtc\c\c\c\ncell\cD21\cvtc\c\c\c\ncell\cE21\cvtc\c\c\c\ncell\cF21\cvtc\c\c\c\ncell\cG21\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH21\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI21\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ21\cvtc\c\c\c\ncell\cA22\cvtc\c\c\c\ncell\cB22\cvtc\c\c\c\ncell\cC22\cvtc\c\c\c\ncell\cD22\cvtc\c\c\c\ncell\cE22\cvtc\c\c\c\ncell\cF22\cvtc\c\c\c\ncell\cG22\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH22\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI22\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ22\cvtc\c\c\c\ncell\cA23\cvtc\c\c\c\ncell\cB23\cvtc\c\c\c\ncell\cC23\cvtc\c\c\c\ncell\cD23\cvtc\c\c\c\ncell\cE23\cvtc\c\c\c\ncell\cF23\cvtc\c\c\c\ncell\cG23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ23\cvtc\c\c\c\ncell\cA24\ct\cTOTAL INFRAESTRUTURA\ncell\cB24\cvtc\c\c\c\ncell\cC24\cvtc\c\c\c\ncell\cD24\cvtc\c\c\c\ncell\cE24\cvtc\c\c\c\ncell\cF24\cv\c0\ncell\cG24\cv\c0\ncell\cH24\cvtc\c\c\c\ncell\cI24\cv\c0\ncell\cJ24\cvtc\c\c\c\ncell\cA25\cvtc\c\c\c\ncell\cB25\cvtc\c\c\c\ncell\cC25\cvtc\c\c\c\ncell\cD25\cvtc\c\c\c\ncell\cE25\cvtc\c\c\c\ncell\cF25\cvtc\c\c\c\ncell\cG25\cvtc\c\c\c\ncell\cH25\cvtc\c\c\c\ncell\cI25\cvtc\c\c\c\ncell\cJ25\cvtc\c\c\c\ncell\cA26\ct\cCUSTO PARCIAL\ncell\cB26\cvtc\c\c\c\ncell\cC26\cvtc\c\c\c\ncell\cD26\cvtc\c\c\c\ncell\cE26\cvtc\c\c\c\ncell\cF26\cv\c0\ncell\cG26\cvtc\c\c\c\ncell\cH26\cvtc\c\c\c\ncell\cI26\cvtc\c\c\c\ncell\cJ26\cvtc\c\c\c\ncell\cA27\cvtc\c\c\c\ncell\cB27\cvtc\c\c\c\ncell\cC27\cvtc\c\c\c\ncell\cD27\cvtc\c\c\c\ncell\cE27\cvtc\c\c\c\ncell\cF27\cvtc\c\c\c\ncell\cG27\cvtc\c\c\c\ncell\cH27\cvtc\c\c\c\ncell\cI27\cvtc\c\c\c\ncell\cJ27\cvtc\c\c\c\ncell\cA28\ct\cADMINISTRATIVO\ncell\cB28\cvtc\c\c\c\ncell\cC28\cvtc\c\c\c\ncell\cD28\cvtc\c\c\c\ncell\cE28\cvtc\c\c\c\ncell\cF28\cvtc\c\c\c\ncell\cG28\cvtc\c\c\c\ncell\cH28\cvtc\c\c\c\ncell\cI28\cvtc\c\c\c\ncell\cJ28\cvtc\c\c\c\ncell\cA29\cvtc\c\c\c\ncell\cB29\cvtc\c\c\c\ncell\cC29\cvtc\c\c\c\ncell\cD29\cvtc\c\c\c\ncell\cE29\cvtc\c\c\c\ncell\cF29\cvtc\c\c\c\ncell\cG29\cvtc\c\c\c\ncell\cH29\cvtc\c\c\c\ncell\cI29\cvtc\c\c\c\ncell\cJ29\cvtc\c\c\c\ncell\cA30\cvtc\c\c\c\ncell\cB30\cvtc\c\c\c\ncell\cC30\cvtc\c\c\c\ncell\cD30\cvtc\c\c\c\ncell\cE30\cvtc\c\c\c\ncell\cF30\cvtc\c\c\c\ncell\cG30\cvtc\c\c\c\ncell\cH30\cvtc\c\c\c\ncell\cI30\cvtc\c\c\c\ncell\cJ30\cvtc\c\c\c\ncell\cA31\ct\cTOTAL ADMINISTRATIVO\ncell\cB31\cvtc\c\c\c\ncell\cC31\cvtc\c\c\c\ncell\cD31\cvtc\c\c\c\ncell\cE31\cvtc\c\c\c\ncell\cF31\cv\c0\ncell\cG31\cv\c0\ncell\cH31\cvtc\c\c\c\ncell\cI31\cv\c0\ncell\cJ31\cvtc\c\c\c\ncell\cA32\cvtc\c\c\c\ncell\cB32\cvtc\c\c\c\ncell\cC32\cvtc\c\c\c\ncell\cD32\cvtc\c\c\c\ncell\cE32\cvtc\c\c\c\ncell\cF32\cvtc\c\c\c\ncell\cG32\cvtc\c\c\c\ncell\cH32\cvtc\c\c\c\ncell\cI32\cvtc\c\c\c\ncell\cJ32\cvtc\c\c\c\ncell\cA33\ct\cCUSTO FINAL\ncell\cB33\cvtc\c\c\c\ncell\cC33\cvtc\c\c\c\ncell\cD33\cvtc\c\c\c\ncell\cE33\cvtc\c\c\c\ncell\cF33\cv\c0\ncell\cG33\cvtc\c\c\c\ncell\cH33\cvtc\c\c\c\ncell\cI33\cvtc\c\c\c\ncell\cJ33\cvtc\c\c\c\ncell\cA34\cvtc\c\c\c\ncell\cB34\cvtc\c\c\c\ncell\cC34\cvtc\c\c\c\ncell\cD34\cvtc\c\c\c\ncell\cE34\cvtc\c\c\c\ncell\cF34\cvtc\c\c\c\ncell\cG34\cvtc\c\c\c\ncell\cH34\cvtc\c\c\c\ncell\cI34\cvtc\c\c\c\ncell\cJ34\cvtc\c\c\c\ncell\cA35\ct\cIMPOSTOS\ncell\cB35\cv\c1\ncell\cC35\ct\cNota Fiscal\ncell\cD35\cv\c1\ncell\cE35\cvtc\cn\c6\c0,06\ncell\cF35\cv\c0\ncell\cG35\cvtc\c\c\c\ncell\cH35\cvtc\c\c\c\ncell\cI35\cvtc\c\c\c\ncell\cJ35\cvtc\c\c\c\ncell\cA36\cvtc\c\c\c\ncell\cB36\cvtc\c\c\c\ncell\cC36\cvtc\c\c\c\ncell\cD36\cvtc\c\c\c\ncell\cE36\cvtc\c\c\c\ncell\cF36\cvtc\c\c\c\ncell\cG36\cvtc\c\c\c\ncell\cH36\cvtc\c\c\c\ncell\cI36\cvtc\c\c\c\ncell\cJ36\cvtc\c\c\c\ncell\cA37\cvtc\c\c\c\ncell\cB37\cvtc\c\c\c\ncell\cC37\cvtc\c\c\c\ncell\cD37\cvtc\c\c\c\ncell\cE37\cvtc\c\c\c\ncell\cF37\cvtc\c\c\c\ncell\cG37\cvtc\c\c\c\ncell\cH37\ct\cVALOR TOTAL\ncell\cI37\cvtc\c\c\c\ncell\cJ37\cv\c0\ncell\cA38\cvtc\c\c\c\ncell\cB38\cvtc\c\c\c\ncell\cC38\cvtc\c\c\c\ncell\cD38\cvtc\c\c\c\ncell\cE38\cvtc\c\c\c\ncell\cF38\cvtc\c\c\c\ncell\cG38\cvtc\c\c\c\ncell\cH38\cvtc\c\c\c\ncell\cI38\cvtc\c\c\c\ncell\cJ38\cvtc\c\c\c\ncell\cA39\ct\cPORCENTAGEM\ncell\cB39\cvtc\cn\c7\c0,7\ncell\cC39\cv\c0\ncell\cD39\cvtc\c\c\c\ncell\cE39\cvtc\c\c\c\ncell\cF39\cvtc\c\c\c\ncell\cG39\cvtc\c\c\c\ncell\cH39\ct\cVALOR C/ ESCAMBO\ncell\cI39\cvtc\c\c\c\ncell\cJ39\cv\c0\ncell\cA40\cvtc\c\c\c\ncell\cB40\cvtc\cn\c3\c0,3\ncell\cC40\cv\c0\ncell\cD40\cvtc\c\c\c\ncell\cE40\cvtc\c\c\c\ncell\cF40\cvtc\c\c\c\ncell\cG40\cvtc\c\c\c\ncell\cH40\ct\cCREDITO SOCIAL\ncell\cI40\cvtc\c\c\c\ncell\cJ40\cv\c0\ncell\cA41\cvtc\c\c\c\ncell\cB41\cvtc\c\c\c\ncell\cC41\cv\c0\ncell\cD41\cvtc\c\c\c\ncell\cE41\cvtc\c\c\c\ncell\cF41\cvtc\c\c\c\ncell\cG41\cvtc\c\c\c\ncell\cH41\cvtc\c\c\c\ncell\cI41\cvtc\c\c\c\ncell\cJ41\cv\c0\nsheet\cc\c10\cr\c41\ncopiedfrom\cA1\cJ41\n paste A1 formulas set G1:I31 empty set J1:J31 empty set A1:F1 color rgb(255,255,255) set A1:F1 bgcolor rgb(0,0,0) merge A2:F2 set A9:F9 color rgb(255,255,255) set A9:F9 bgcolor rgb(0,0,0) set A11:F11 color rgb(255,255,255) set A11:F11 bgcolor rgb(0,0,0) set A18:F18 color rgb(255,255,255) set A18:F18 bgcolor rgb(0,0,0) set A24:F24 color rgb(255,255,255) set A24:F24 bgcolor rgb(0,0,0) set A26:F26 color rgb(255,255,255) set A26:F26 bgcolor rgb(0,0,0) set A28:F28 color rgb(255,255,255) set A28:F28 bgcolor rgb(0,0,0) set A31:F31 color rgb(255,255,255) set A31:F31 bgcolor rgb(0,0,0) set A33:F33 color rgb(255,255,255) set A33:F33 bgcolor rgb(0,0,0) set A35:F35 color rgb(255,255,255) set A35:F35 bgcolor rgb(0,0,0) set A37:J37 color rgb(255,255,255) set A37:J37 bgcolor rgb(0,0,0) set A39:J40 color rgb(255,255,255) set A39:J40 bgcolor rgb(0,0,0)

revisão atual
24/09/2015 - 21:37, Jatobá

loadclipboard version\c1.5\ncell\cA1\ct\c7) BRINDES COM ARTESANIA DIGITAL\ncell\cB1\cvtc\c\c\c\ncell\cC1\cvtc\c\c\c\ncell\cD1\cvtc\c\c\c\ncell\cE1\cvtc\c\c\c\ncell\cF1\cvtc\c\c\c\ncell\cG1\cvtc\c\c\c\ncell\cH1\cvtc\c\c\c\ncell\cI1\cvtc\c\c\c\ncell\cJ1\cvtc\c\c\c\ncell\cA2\cvtc\c\c\c\ncell\cB2\cvtc\c\c\c\ncell\cC2\cvtc\c\c\c\ncell\cD2\cvtc\c\c\c\ncell\cE2\cvtc\c\c\c\ncell\cF2\cvtc\c\c\c\ncell\cG2\cvtc\c\c\c\ncell\cH2\cvtc\c\c\c\ncell\cI2\cvtc\c\c\c\ncell\cJ2\cvtc\c\c\c\ncell\cA3\ct\cDescrição do Item por Área\ncell\cB3\ct\cQuantidade de cada item\ncell\cC3\ct\cUnidade de Medida\ncell\cD3\ct\cQuantidade por unidade de medida\ncell\cE3\ct\cValor unitário\ncell\cF3\ct\cValor total\ncell\cG3\ct\cValor em Dinheiro c/ ESCAMBO\ncell\cH3\cvtc\c\c\c\ncell\cI3\ct\cValor em Crédito Social c/ ESCAMBO\ncell\cJ3\cvtc\c\c\c\ncell\cA4\ct\cINSUMOS\ncell\cB4\cvtc\c\c\c\ncell\cC4\cvtc\c\c\c\ncell\cD4\cvtc\c\c\c\ncell\cE4\cvtc\c\c\c\ncell\cF4\cvtc\c\c\c\ncell\cG4\cvtc\c\c\c\ncell\cH4\cvtc\c\c\c\ncell\cI4\cvtc\c\c\c\ncell\cJ4\cvtc\c\c\c\ncell\cA5\cvtc\c\c\c\ncell\cB5\cvtc\c\c\c\ncell\cC5\cvtc\c\c\c\ncell\cD5\cvtc\c\c\c\ncell\cE5\cvtc\c\c\c\ncell\cF5\cvtc\c\c\c\ncell\cG5\cvtc\c\c\c\ncell\cH5\cvtc\c\c\c\ncell\cI5\cvtc\c\c\c\ncell\cJ5\cvtc\c\c\c\ncell\cA6\cvtc\c\c\c\ncell\cB6\cvtc\c\c\c\ncell\cC6\cvtc\c\c\c\ncell\cD6\cvtc\c\c\c\ncell\cE6\cvtc\c\c\c\ncell\cF6\cvtc\c\c\c\ncell\cG6\cvtc\c\c\c\ncell\cH6\cvtc\c\c\c\ncell\cI6\cvtc\c\c\c\ncell\cJ6\cvtc\c\c\c\ncell\cA7\cvtc\c\c\c\ncell\cB7\cvtc\c\c\c\ncell\cC7\cvtc\c\c\c\ncell\cD7\cvtc\c\c\c\ncell\cE7\cvtc\c\c\c\ncell\cF7\cvtc\c\c\c\ncell\cG7\cvtc\c\c\c\ncell\cH7\cvtc\c\c\c\ncell\cI7\cvtc\c\c\c\ncell\cJ7\cvtc\c\c\c\ncell\cA8\cvtc\c\c\c\ncell\cB8\cvtc\c\c\c\ncell\cC8\cvtc\c\c\c\ncell\cD8\cvtc\c\c\c\ncell\cE8\cvtc\c\c\c\ncell\cF8\cvtc\c\c\c\ncell\cG8\cvtc\c\c\c\ncell\cH8\cvtc\c\c\c\ncell\cI8\cvtc\c\c\c\ncell\cJ8\cvtc\c\c\c\ncell\cA9\cvtc\c\c\c\ncell\cB9\cvtc\c\c\c\ncell\cC9\cvtc\c\c\c\ncell\cD9\cvtc\c\c\c\ncell\cE9\cvtc\c\c\c\ncell\cF9\cvtc\c\c\c\ncell\cG9\cvtc\c\c\c\ncell\cH9\cvtc\c\c\c\ncell\cI9\cvtc\c\c\c\ncell\cJ9\cvtc\c\c\c\ncell\cA10\cvtc\c\c\c\ncell\cB10\cvtc\c\c\c\ncell\cC10\cvtc\c\c\c\ncell\cD10\cvtc\c\c\c\ncell\cE10\cvtc\c\c\c\ncell\cF10\cvtc\c\c\c\ncell\cG10\cvtc\c\c\c\ncell\cH10\cvtc\c\c\c\ncell\cI10\cvtc\c\c\c\ncell\cJ10\cvtc\c\c\c\ncell\cA11\ct\cTOTAL INSUMOS\ncell\cB11\cvtc\c\c\c\ncell\cC11\cvtc\c\c\c\ncell\cD11\cvtc\c\c\c\ncell\cE11\cvtc\c\c\c\ncell\cF11\cv\c0\ncell\cG11\cv\c0\ncell\cH11\cvtc\c\c\c\ncell\cI11\cvtc\c\c\c\ncell\cJ11\cvtc\c\c\c\ncell\cA12\cvtc\c\c\c\ncell\cB12\cvtc\c\c\c\ncell\cC12\cvtc\c\c\c\ncell\cD12\cvtc\c\c\c\ncell\cE12\cvtc\c\c\c\ncell\cF12\cvtc\c\c\c\ncell\cG12\cvtc\c\c\c\ncell\cH12\cvtc\c\c\c\ncell\cI12\cvtc\c\c\c\ncell\cJ12\cvtc\c\c\c\ncell\cA13\ct\cEQUIPE TÉCNICA\ncell\cB13\cvtc\c\c\c\ncell\cC13\cvtc\c\c\c\ncell\cD13\cvtc\c\c\c\ncell\cE13\cvtc\c\c\c\ncell\cF13\cv\c0\ncell\cG13\cvtc\c\c\c\ncell\cH13\cvtc\c\c\c\ncell\cI13\cvtc\c\c\c\ncell\cJ13\cvtc\c\c\c\ncell\cA14\cvtc\c\c\c\ncell\cB14\cvtc\c\c\c\ncell\cC14\cvtc\c\c\c\ncell\cD14\cvtc\c\c\c\ncell\cE14\cvtc\c\c\c\ncell\cF14\cvtc\c\c\c\ncell\cG14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA15\cvtc\c\c\c\ncell\cB15\cvtc\c\c\c\ncell\cC15\cvtc\c\c\c\ncell\cD15\cvtc\c\c\c\ncell\cE15\cvtc\c\c\c\ncell\cF15\cvtc\c\c\c\ncell\cG15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA16\cvtc\c\c\c\ncell\cB16\cvtc\c\c\c\ncell\cC16\cvtc\c\c\c\ncell\cD16\cvtc\c\c\c\ncell\cE16\cvtc\c\c\c\ncell\cF16\cvtc\c\c\c\ncell\cG16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA17\cvtc\c\c\c\ncell\cB17\cvtc\c\c\c\ncell\cC17\cvtc\c\c\c\ncell\cD17\cvtc\c\c\c\ncell\cE17\cvtc\c\c\c\ncell\cF17\cvtc\c\c\c\ncell\cG17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA18\cvtc\c\c\c\ncell\cB18\cvtc\c\c\c\ncell\cC18\cvtc\c\c\c\ncell\cD18\cvtc\c\c\c\ncell\cE18\cvtc\c\c\c\ncell\cF18\cvtc\c\c\c\ncell\cG18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA19\cvtc\c\c\c\ncell\cB19\cvtc\c\c\c\ncell\cC19\cvtc\c\c\c\ncell\cD19\cvtc\c\c\c\ncell\cE19\cvtc\c\c\c\ncell\cF19\cvtc\c\c\c\ncell\cG19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA20\ct\cTOTAL EQUIPE TÉCNICA\ncell\cB20\cvtc\c\c\c\ncell\cC20\cvtc\c\c\c\ncell\cD20\cvtc\c\c\c\ncell\cE20\cvtc\c\c\c\ncell\cF20\cv\c0\ncell\cG20\cv\c0\ncell\cH20\cvtc\c\c\c\ncell\cI20\cv\c0\ncell\cJ20\cvtc\c\c\c\ncell\cA21\cvtc\c\c\c\ncell\cB21\cvtc\c\c\c\ncell\cC21\cvtc\c\c\c\ncell\cD21\cvtc\c\c\c\ncell\cE21\cvtc\c\c\c\ncell\cF21\cvtc\c\c\c\ncell\cG21\cvtc\c\c\c\ncell\cH21\cvtc\c\c\c\ncell\cI21\cvtc\c\c\c\ncell\cJ21\cvtc\c\c\c\ncell\cA22\ct\cINFRAESTRUTURA\ncell\cB22\cvtc\c\c\c\ncell\cC22\cvtc\c\c\c\ncell\cD22\cvtc\c\c\c\ncell\cE22\cvtc\c\c\c\ncell\cF22\cv\c0\ncell\cG22\cvtc\c\c\c\ncell\cH22\cvtc\c\c\c\ncell\cI22\cvtc\c\c\c\ncell\cJ22\cvtc\c\c\c\ncell\cA23\cvtc\c\c\c\ncell\cB23\cvtc\c\c\c\ncell\cC23\cvtc\c\c\c\ncell\cD23\cvtc\c\c\c\ncell\cE23\cvtc\c\c\c\ncell\cF23\cvtc\c\c\c\ncell\cG23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ23\cvtc\c\c\c\ncell\cA24\cvtc\c\c\c\ncell\cB24\cvtc\c\c\c\ncell\cC24\cvtc\c\c\c\ncell\cD24\cvtc\c\c\c\ncell\cE24\cvtc\c\c\c\ncell\cF24\cvtc\c\c\c\ncell\cG24\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH24\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI24\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ24\cvtc\c\c\c\ncell\cA25\cvtc\c\c\c\ncell\cB25\cvtc\c\c\c\ncell\cC25\cvtc\c\c\c\ncell\cD25\cvtc\c\c\c\ncell\cE25\cvtc\c\c\c\ncell\cF25\cvtc\c\c\c\ncell\cG25\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH25\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI25\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ25\cvtc\c\c\c\ncell\cA26\ct\cTOTAL INFRAESTRUTURA\ncell\cB26\cvtc\c\c\c\ncell\cC26\cvtc\c\c\c\ncell\cD26\cvtc\c\c\c\ncell\cE26\cvtc\c\c\c\ncell\cF26\cv\c0\ncell\cG26\cv\c0\ncell\cH26\cvtc\c\c\c\ncell\cI26\cv\c0\ncell\cJ26\cvtc\c\c\c\ncell\cA27\cvtc\c\c\c\ncell\cB27\cvtc\c\c\c\ncell\cC27\cvtc\c\c\c\ncell\cD27\cvtc\c\c\c\ncell\cE27\cvtc\c\c\c\ncell\cF27\cvtc\c\c\c\ncell\cG27\cvtc\c\c\c\ncell\cH27\cvtc\c\c\c\ncell\cI27\cvtc\c\c\c\ncell\cJ27\cvtc\c\c\c\ncell\cA28\ct\cCUSTO PARCIAL\ncell\cB28\cvtc\c\c\c\ncell\cC28\cvtc\c\c\c\ncell\cD28\cvtc\c\c\c\ncell\cE28\cvtc\c\c\c\ncell\cF28\cv\c0\ncell\cG28\cvtc\c\c\c\ncell\cH28\cvtc\c\c\c\ncell\cI28\cvtc\c\c\c\ncell\cJ28\cvtc\c\c\c\ncell\cA29\cvtc\c\c\c\ncell\cB29\cvtc\c\c\c\ncell\cC29\cvtc\c\c\c\ncell\cD29\cvtc\c\c\c\ncell\cE29\cvtc\c\c\c\ncell\cF29\cvtc\c\c\c\ncell\cG29\cvtc\c\c\c\ncell\cH29\cvtc\c\c\c\ncell\cI29\cvtc\c\c\c\ncell\cJ29\cvtc\c\c\c\ncell\cA30\ct\cADMINISTRATIVO\ncell\cB30\cvtc\c\c\c\ncell\cC30\cvtc\c\c\c\ncell\cD30\cvtc\c\c\c\ncell\cE30\cvtc\c\c\c\ncell\cF30\cvtc\c\c\c\ncell\cG30\cvtc\c\c\c\ncell\cH30\cvtc\c\c\c\ncell\cI30\cvtc\c\c\c\ncell\cJ30\cvtc\c\c\c\ncell\cA31\cvtc\c\c\c\ncell\cB31\cvtc\c\c\c\ncell\cC31\cvtc\c\c\c\ncell\cD31\cvtc\c\c\c\ncell\cE31\cvtc\c\c\c\ncell\cF31\cvtc\c\c\c\ncell\cG31\cvtc\c\c\c\ncell\cH31\cvtc\c\c\c\ncell\cI31\cvtc\c\c\c\ncell\cJ31\cvtc\c\c\c\ncell\cA32\cvtc\c\c\c\ncell\cB32\cvtc\c\c\c\ncell\cC32\cvtc\c\c\c\ncell\cD32\cvtc\c\c\c\ncell\cE32\cvtc\c\c\c\ncell\cF32\cvtc\c\c\c\ncell\cG32\cvtc\c\c\c\ncell\cH32\cvtc\c\c\c\ncell\cI32\cvtc\c\c\c\ncell\cJ32\cvtc\c\c\c\ncell\cA33\ct\cTOTAL ADMINISTRATIVO\ncell\cB33\cvtc\c\c\c\ncell\cC33\cvtc\c\c\c\ncell\cD33\cvtc\c\c\c\ncell\cE33\cvtc\c\c\c\ncell\cF33\cv\c0\ncell\cG33\cv\c0\ncell\cH33\cvtc\c\c\c\ncell\cI33\cv\c0\ncell\cJ33\cvtc\c\c\c\ncell\cA34\cvtc\c\c\c\ncell\cB34\cvtc\c\c\c\ncell\cC34\cvtc\c\c\c\ncell\cD34\cvtc\c\c\c\ncell\cE34\cvtc\c\c\c\ncell\cF34\cvtc\c\c\c\ncell\cG34\cvtc\c\c\c\ncell\cH34\cvtc\c\c\c\ncell\cI34\cvtc\c\c\c\ncell\cJ34\cvtc\c\c\c\ncell\cA35\ct\cCUSTO FINAL\ncell\cB35\cvtc\c\c\c\ncell\cC35\cvtc\c\c\c\ncell\cD35\cvtc\c\c\c\ncell\cE35\cvtc\c\c\c\ncell\cF35\cv\c0\ncell\cG35\cvtc\c\c\c\ncell\cH35\cvtc\c\c\c\ncell\cI35\cvtc\c\c\c\ncell\cJ35\cvtc\c\c\c\ncell\cA36\cvtc\c\c\c\ncell\cB36\cvtc\c\c\c\ncell\cC36\cvtc\c\c\c\ncell\cD36\cvtc\c\c\c\ncell\cE36\cvtc\c\c\c\ncell\cF36\cvtc\c\c\c\ncell\cG36\cvtc\c\c\c\ncell\cH36\cvtc\c\c\c\ncell\cI36\cvtc\c\c\c\ncell\cJ36\cvtc\c\c\c\ncell\cA37\ct\cIMPOSTOS\ncell\cB37\cv\c1\ncell\cC37\ct\cNota Fiscal\ncell\cD37\cv\c1\ncell\cE37\cvtc\cn\c6\c0,06\ncell\cF37\cv\c0\ncell\cG37\cvtc\c\c\c\ncell\cH37\cvtc\c\c\c\ncell\cI37\cvtc\c\c\c\ncell\cJ37\cvtc\c\c\c\ncell\cA38\cvtc\c\c\c\ncell\cB38\cvtc\c\c\c\ncell\cC38\cvtc\c\c\c\ncell\cD38\cvtc\c\c\c\ncell\cE38\cvtc\c\c\c\ncell\cF38\cvtc\c\c\c\ncell\cG38\cvtc\c\c\c\ncell\cH38\cvtc\c\c\c\ncell\cI38\cvtc\c\c\c\ncell\cJ38\cvtc\c\c\c\ncell\cA39\cvtc\c\c\c\ncell\cB39\cvtc\c\c\c\ncell\cC39\cvtc\c\c\c\ncell\cD39\cvtc\c\c\c\ncell\cE39\cvtc\c\c\c\ncell\cF39\cvtc\c\c\c\ncell\cG39\cvtc\c\c\c\ncell\cH39\ct\cVALOR TOTAL\ncell\cI39\cvtc\c\c\c\ncell\cJ39\cv\c0\ncell\cA40\cvtc\c\c\c\ncell\cB40\cvtc\c\c\c\ncell\cC40\cvtc\c\c\c\ncell\cD40\cvtc\c\c\c\ncell\cE40\cvtc\c\c\c\ncell\cF40\cvtc\c\c\c\ncell\cG40\cvtc\c\c\c\ncell\cH40\cvtc\c\c\c\ncell\cI40\cvtc\c\c\c\ncell\cJ40\cvtc\c\c\c\ncell\cA41\ct\cPORCENTAGEM\ncell\cB41\cvtc\cn\c7\c0,7\ncell\cC41\cv\c0\ncell\cD41\cvtc\c\c\c\ncell\cE41\cvtc\c\c\c\ncell\cF41\cvtc\c\c\c\ncell\cG41\cvtc\c\c\c\ncell\cH41\ct\cVALOR C/ ESCAMBO\ncell\cI41\cvtc\c\c\c\ncell\cJ41\cv\c0\ncell\cA42\cvtc\c\c\c\ncell\cB42\cvtc\cn\c3\c0,3\ncell\cC42\cv\c0\ncell\cD42\cvtc\c\c\c\ncell\cE42\cvtc\c\c\c\ncell\cF42\cvtc\c\c\c\ncell\cG42\cvtc\c\c\c\ncell\cH42\ct\cCREDITO SOCIAL\ncell\cI42\cvtc\c\c\c\ncell\cJ42\cv\c0\ncell\cA43\cvtc\c\c\c\ncell\cB43\cvtc\c\c\c\ncell\cC43\cv\c0\ncell\cD43\cvtc\c\c\c\ncell\cE43\cvtc\c\c\c\ncell\cF43\cvtc\c\c\c\ncell\cG43\cvtc\c\c\c\ncell\cH43\cvtc\c\c\c\ncell\cI43\cvtc\c\c\c\ncell\cJ43\cv\c0\nsheet\cc\c10\cr\c43\ncopiedfrom\cA1\cJ43\n paste A1 formulas loadclipboard version\c1.5\ncell\cA1\ct\c7) BRINDES COM ARTESANIA DIGITAL\ncell\cB1\cvtc\c\c\c\ncell\cC1\cvtc\c\c\c\ncell\cD1\cvtc\c\c\c\ncell\cE1\cvtc\c\c\c\ncell\cF1\cvtc\c\c\c\ncell\cG1\cvtc\c\c\c\ncell\cH1\cvtc\c\c\c\ncell\cI1\cvtc\c\c\c\ncell\cJ1\cvtc\c\c\c\ncell\cA2\cvtc\c\c\c\ncell\cB2\cvtc\c\c\c\ncell\cC2\cvtc\c\c\c\ncell\cD2\cvtc\c\c\c\ncell\cE2\cvtc\c\c\c\ncell\cF2\cvtc\c\c\c\ncell\cG2\cvtc\c\c\c\ncell\cH2\cvtc\c\c\c\ncell\cI2\cvtc\c\c\c\ncell\cJ2\cvtc\c\c\c\ncell\cA3\ct\cDescrição do Item por Área\ncell\cB3\ct\cQuantidade de cada item\ncell\cC3\ct\cUnidade de Medida\ncell\cD3\ct\cQuantidade por unidade de medida\ncell\cE3\ct\cValor unitário\ncell\cF3\ct\cValor total\ncell\cG3\ct\cValor em Dinheiro c/ ESCAMBO\ncell\cH3\cvtc\c\c\c\ncell\cI3\ct\cValor em Crédito Social c/ ESCAMBO\ncell\cJ3\cvtc\c\c\c\ncell\cA4\ct\cINSUMOS\ncell\cB4\cvtc\c\c\c\ncell\cC4\cvtc\c\c\c\ncell\cD4\cvtc\c\c\c\ncell\cE4\cvtc\c\c\c\ncell\cF4\cvtc\c\c\c\ncell\cG4\cvtc\c\c\c\ncell\cH4\cvtc\c\c\c\ncell\cI4\cvtc\c\c\c\ncell\cJ4\cvtc\c\c\c\ncell\cA5\cvtc\c\c\c\ncell\cB5\cvtc\c\c\c\ncell\cC5\cvtc\c\c\c\ncell\cD5\cvtc\c\c\c\ncell\cE5\cvtc\c\c\c\ncell\cF5\cvtc\c\c\c\ncell\cG5\cvtc\c\c\c\ncell\cH5\cvtc\c\c\c\ncell\cI5\cvtc\c\c\c\ncell\cJ5\cvtc\c\c\c\ncell\cA6\cvtc\c\c\c\ncell\cB6\cvtc\c\c\c\ncell\cC6\cvtc\c\c\c\ncell\cD6\cvtc\c\c\c\ncell\cE6\cvtc\c\c\c\ncell\cF6\cvtc\c\c\c\ncell\cG6\cvtc\c\c\c\ncell\cH6\cvtc\c\c\c\ncell\cI6\cvtc\c\c\c\ncell\cJ6\cvtc\c\c\c\ncell\cA7\cvtc\c\c\c\ncell\cB7\cvtc\c\c\c\ncell\cC7\cvtc\c\c\c\ncell\cD7\cvtc\c\c\c\ncell\cE7\cvtc\c\c\c\ncell\cF7\cvtc\c\c\c\ncell\cG7\cvtc\c\c\c\ncell\cH7\cvtc\c\c\c\ncell\cI7\cvtc\c\c\c\ncell\cJ7\cvtc\c\c\c\ncell\cA8\cvtc\c\c\c\ncell\cB8\cvtc\c\c\c\ncell\cC8\cvtc\c\c\c\ncell\cD8\cvtc\c\c\c\ncell\cE8\cvtc\c\c\c\ncell\cF8\cvtc\c\c\c\ncell\cG8\cvtc\c\c\c\ncell\cH8\cvtc\c\c\c\ncell\cI8\cvtc\c\c\c\ncell\cJ8\cvtc\c\c\c\ncell\cA9\cvtc\c\c\c\ncell\cB9\cvtc\c\c\c\ncell\cC9\cvtc\c\c\c\ncell\cD9\cvtc\c\c\c\ncell\cE9\cvtc\c\c\c\ncell\cF9\cvtc\c\c\c\ncell\cG9\cvtc\c\c\c\ncell\cH9\cvtc\c\c\c\ncell\cI9\cvtc\c\c\c\ncell\cJ9\cvtc\c\c\c\ncell\cA10\cvtc\c\c\c\ncell\cB10\cvtc\c\c\c\ncell\cC10\cvtc\c\c\c\ncell\cD10\cvtc\c\c\c\ncell\cE10\cvtc\c\c\c\ncell\cF10\cvtc\c\c\c\ncell\cG10\cvtc\c\c\c\ncell\cH10\cvtc\c\c\c\ncell\cI10\cvtc\c\c\c\ncell\cJ10\cvtc\c\c\c\ncell\cA11\ct\cTOTAL INSUMOS\ncell\cB11\cvtc\c\c\c\ncell\cC11\cvtc\c\c\c\ncell\cD11\cvtc\c\c\c\ncell\cE11\cvtc\c\c\c\ncell\cF11\cv\c0\ncell\cG11\cv\c0\ncell\cH11\cvtc\c\c\c\ncell\cI11\cvtc\c\c\c\ncell\cJ11\cvtc\c\c\c\ncell\cA12\cvtc\c\c\c\ncell\cB12\cvtc\c\c\c\ncell\cC12\cvtc\c\c\c\ncell\cD12\cvtc\c\c\c\ncell\cE12\cvtc\c\c\c\ncell\cF12\cvtc\c\c\c\ncell\cG12\cvtc\c\c\c\ncell\cH12\cvtc\c\c\c\ncell\cI12\cvtc\c\c\c\ncell\cJ12\cvtc\c\c\c\ncell\cA13\ct\cEQUIPE TÉCNICA\ncell\cB13\cvtc\c\c\c\ncell\cC13\cvtc\c\c\c\ncell\cD13\cvtc\c\c\c\ncell\cE13\cvtc\c\c\c\ncell\cF13\cv\c0\ncell\cG13\cvtc\c\c\c\ncell\cH13\cvtc\c\c\c\ncell\cI13\cvtc\c\c\c\ncell\cJ13\cvtc\c\c\c\ncell\cA14\cvtc\c\c\c\ncell\cB14\cvtc\c\c\c\ncell\cC14\cvtc\c\c\c\ncell\cD14\cvtc\c\c\c\ncell\cE14\cvtc\c\c\c\ncell\cF14\cvtc\c\c\c\ncell\cG14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ14\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA15\cvtc\c\c\c\ncell\cB15\cvtc\c\c\c\ncell\cC15\cvtc\c\c\c\ncell\cD15\cvtc\c\c\c\ncell\cE15\cvtc\c\c\c\ncell\cF15\cvtc\c\c\c\ncell\cG15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ15\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA16\cvtc\c\c\c\ncell\cB16\cvtc\c\c\c\ncell\cC16\cvtc\c\c\c\ncell\cD16\cvtc\c\c\c\ncell\cE16\cvtc\c\c\c\ncell\cF16\cvtc\c\c\c\ncell\cG16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ16\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA17\cvtc\c\c\c\ncell\cB17\cvtc\c\c\c\ncell\cC17\cvtc\c\c\c\ncell\cD17\cvtc\c\c\c\ncell\cE17\cvtc\c\c\c\ncell\cF17\cvtc\c\c\c\ncell\cG17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ17\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA18\cvtc\c\c\c\ncell\cB18\cvtc\c\c\c\ncell\cC18\cvtc\c\c\c\ncell\cD18\cvtc\c\c\c\ncell\cE18\cvtc\c\c\c\ncell\cF18\cvtc\c\c\c\ncell\cG18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ18\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA19\cvtc\c\c\c\ncell\cB19\cvtc\c\c\c\ncell\cC19\cvtc\c\c\c\ncell\cD19\cvtc\c\c\c\ncell\cE19\cvtc\c\c\c\ncell\cF19\cvtc\c\c\c\ncell\cG19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ19\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cA20\ct\cTOTAL EQUIPE TÉCNICA\ncell\cB20\cvtc\c\c\c\ncell\cC20\cvtc\c\c\c\ncell\cD20\cvtc\c\c\c\ncell\cE20\cvtc\c\c\c\ncell\cF20\cv\c0\ncell\cG20\cv\c0\ncell\cH20\cvtc\c\c\c\ncell\cI20\cv\c0\ncell\cJ20\cvtc\c\c\c\ncell\cA21\cvtc\c\c\c\ncell\cB21\cvtc\c\c\c\ncell\cC21\cvtc\c\c\c\ncell\cD21\cvtc\c\c\c\ncell\cE21\cvtc\c\c\c\ncell\cF21\cvtc\c\c\c\ncell\cG21\cvtc\c\c\c\ncell\cH21\cvtc\c\c\c\ncell\cI21\cvtc\c\c\c\ncell\cJ21\cvtc\c\c\c\ncell\cA22\ct\cINFRAESTRUTURA\ncell\cB22\cvtc\c\c\c\ncell\cC22\cvtc\c\c\c\ncell\cD22\cvtc\c\c\c\ncell\cE22\cvtc\c\c\c\ncell\cF22\cv\c0\ncell\cG22\cvtc\c\c\c\ncell\cH22\cvtc\c\c\c\ncell\cI22\cvtc\c\c\c\ncell\cJ22\cvtc\c\c\c\ncell\cA23\cvtc\c\c\c\ncell\cB23\cvtc\c\c\c\ncell\cC23\cvtc\c\c\c\ncell\cD23\cvtc\c\c\c\ncell\cE23\cvtc\c\c\c\ncell\cF23\cvtc\c\c\c\ncell\cG23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI23\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ23\cvtc\c\c\c\ncell\cA24\cvtc\c\c\c\ncell\cB24\cvtc\c\c\c\ncell\cC24\cvtc\c\c\c\ncell\cD24\cvtc\c\c\c\ncell\cE24\cvtc\c\c\c\ncell\cF24\cvtc\c\c\c\ncell\cG24\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH24\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI24\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ24\cvtc\c\c\c\ncell\cA25\cvtc\c\c\c\ncell\cB25\cvtc\c\c\c\ncell\cC25\cvtc\c\c\c\ncell\cD25\cvtc\c\c\c\ncell\cE25\cvtc\c\c\c\ncell\cF25\cvtc\c\c\c\ncell\cG25\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cH25\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cI25\cvtc\ce#DIV/0!\c0\c#DIV/0!\ncell\cJ25\cvtc\c\c\c\ncell\cA26\ct\cTOTAL INFRAESTRUTURA\ncell\cB26\cvtc\c\c\c\ncell\cC26\cvtc\c\c\c\ncell\cD26\cvtc\c\c\c\ncell\cE26\cvtc\c\c\c\ncell\cF26\cv\c0\ncell\cG26\cv\c0\ncell\cH26\cvtc\c\c\c\ncell\cI26\cv\c0\ncell\cJ26\cvtc\c\c\c\ncell\cA27\cvtc\c\c\c\ncell\cB27\cvtc\c\c\c\ncell\cC27\cvtc\c\c\c\ncell\cD27\cvtc\c\c\c\ncell\cE27\cvtc\c\c\c\ncell\cF27\cvtc\c\c\c\ncell\cG27\cvtc\c\c\c\ncell\cH27\cvtc\c\c\c\ncell\cI27\cvtc\c\c\c\ncell\cJ27\cvtc\c\c\c\ncell\cA28\ct\cCUSTO PARCIAL\ncell\cB28\cvtc\c\c\c\ncell\cC28\cvtc\c\c\c\ncell\cD28\cvtc\c\c\c\ncell\cE28\cvtc\c\c\c\ncell\cF28\cv\c0\ncell\cG28\cvtc\c\c\c\ncell\cH28\cvtc\c\c\c\ncell\cI28\cvtc\c\c\c\ncell\cJ28\cvtc\c\c\c\ncell\cA29\cvtc\c\c\c\ncell\cB29\cvtc\c\c\c\ncell\cC29\cvtc\c\c\c\ncell\cD29\cvtc\c\c\c\ncell\cE29\cvtc\c\c\c\ncell\cF29\cvtc\c\c\c\ncell\cG29\cvtc\c\c\c\ncell\cH29\cvtc\c\c\c\ncell\cI29\cvtc\c\c\c\ncell\cJ29\cvtc\c\c\c\ncell\cA30\ct\cADMINISTRATIVO\ncell\cB30\cvtc\c\c\c\ncell\cC30\cvtc\c\c\c\ncell\cD30\cvtc\c\c\c\ncell\cE30\cvtc\c\c\c\ncell\cF30\cvtc\c\c\c\ncell\cG30\cvtc\c\c\c\ncell\cH30\cvtc\c\c\c\ncell\cI30\cvtc\c\c\c\ncell\cJ30\cvtc\c\c\c\ncell\cA31\cvtc\c\c\c\ncell\cB31\cvtc\c\c\c\ncell\cC31\cvtc\c\c\c\ncell\cD31\cvtc\c\c\c\ncell\cE31\cvtc\c\c\c\ncell\cF31\cvtc\c\c\c\ncell\cG31\cvtc\c\c\c\ncell\cH31\cvtc\c\c\c\ncell\cI31\cvtc\c\c\c\ncell\cJ31\cvtc\c\c\c\ncell\cA32\cvtc\c\c\c\ncell\cB32\cvtc\c\c\c\ncell\cC32\cvtc\c\c\c\ncell\cD32\cvtc\c\c\c\ncell\cE32\cvtc\c\c\c\ncell\cF32\cvtc\c\c\c\ncell\cG32\cvtc\c\c\c\ncell\cH32\cvtc\c\c\c\ncell\cI32\cvtc\c\c\c\ncell\cJ32\cvtc\c\c\c\ncell\cA33\ct\cTOTAL ADMINISTRATIVO\ncell\cB33\cvtc\c\c\c\ncell\cC33\cvtc\c\c\c\ncell\cD33\cvtc\c\c\c\ncell\cE33\cvtc\c\c\c\ncell\cF33\cv\c0\ncell\cG33\cv\c0\ncell\cH33\cvtc\c\c\c\ncell\cI33\cv\c0\ncell\cJ33\cvtc\c\c\c\ncell\cA34\cvtc\c\c\c\ncell\cB34\cvtc\c\c\c\ncell\cC34\cvtc\c\c\c\ncell\cD34\cvtc\c\c\c\ncell\cE34\cvtc\c\c\c\ncell\cF34\cvtc\c\c\c\ncell\cG34\cvtc\c\c\c\ncell\cH34\cvtc\c\c\c\ncell\cI34\cvtc\c\c\c\ncell\cJ34\cvtc\c\c\c\ncell\cA35\ct\cCUSTO FINAL\ncell\cB35\cvtc\c\c\c\ncell\cC35\cvtc\c\c\c\ncell\cD35\cvtc\c\c\c\ncell\cE35\cvtc\c\c\c\ncell\cF35\cv\c0\ncell\cG35\cvtc\c\c\c\ncell\cH35\cvtc\c\c\c\ncell\cI35\cvtc\c\c\c\ncell\cJ35\cvtc\c\c\c\ncell\cA36\cvtc\c\c\c\ncell\cB36\cvtc\c\c\c\ncell\cC36\cvtc\c\c\c\ncell\cD36\cvtc\c\c\c\ncell\cE36\cvtc\c\c\c\ncell\cF36\cvtc\c\c\c\ncell\cG36\cvtc\c\c\c\ncell\cH36\cvtc\c\c\c\ncell\cI36\cvtc\c\c\c\ncell\cJ36\cvtc\c\c\c\ncell\cA37\ct\cIMPOSTOS\ncell\cB37\cv\c1\ncell\cC37\ct\cNota Fiscal\ncell\cD37\cv\c1\ncell\cE37\cvtc\cn\c6\c0,06\ncell\cF37\cv\c0\ncell\cG37\cvtc\c\c\c\ncell\cH37\cvtc\c\c\c\ncell\cI37\cvtc\c\c\c\ncell\cJ37\cvtc\c\c\c\ncell\cA38\cvtc\c\c\c\ncell\cB38\cvtc\c\c\c\ncell\cC38\cvtc\c\c\c\ncell\cD38\cvtc\c\c\c\ncell\cE38\cvtc\c\c\c\ncell\cF38\cvtc\c\c\c\ncell\cG38\cvtc\c\c\c\ncell\cH38\cvtc\c\c\c\ncell\cI38\cvtc\c\c\c\ncell\cJ38\cvtc\c\c\c\ncell\cA39\cvtc\c\c\c\ncell\cB39\cvtc\c\c\c\ncell\cC39\cvtc\c\c\c\ncell\cD39\cvtc\c\c\c\ncell\cE39\cvtc\c\c\c\ncell\cF39\cvtc\c\c\c\ncell\cG39\cvtc\c\c\c\ncell\cH39\ct\cVALOR TOTAL\ncell\cI39\cvtc\c\c\c\ncell\cJ39\cv\c0\ncell\cA40\cvtc\c\c\c\ncell\cB40\cvtc\c\c\c\ncell\cC40\cvtc\c\c\c\ncell\cD40\cvtc\c\c\c\ncell\cE40\cvtc\c\c\c\ncell\cF40\cvtc\c\c\c\ncell\cG40\cvtc\c\c\c\ncell\cH40\cvtc\c\c\c\ncell\cI40\cvtc\c\c\c\ncell\cJ40\cvtc\c\c\c\ncell\cA41\ct\cPORCENTAGEM\ncell\cB41\cvtc\cn\c7\c0,7\ncell\cC41\cv\c0\ncell\cD41\cvtc\c\c\c\ncell\cE41\cvtc\c\c\c\ncell\cF41\cvtc\c\c\c\ncell\cG41\cvtc\c\c\c\ncell\cH41\ct\cVALOR C/ ESCAMBO\ncell\cI41\cvtc\c\c\c\ncell\cJ41\cv\c0\ncell\cA42\cvtc\c\c\c\ncell\cB42\cvtc\cn\c3\c0,3\ncell\cC42\cv\c0\ncell\cD42\cvtc\c\c\c\ncell\cE42\cvtc\c\c\c\ncell\cF42\cvtc\c\c\c\ncell\cG42\cvtc\c\c\c\ncell\cH42\ct\cCREDITO SOCIAL\ncell\cI42\cvtc\c\c\c\ncell\cJ42\cv\c0\ncell\cA43\cvtc\c\c\c\ncell\cB43\cvtc\c\c\c\ncell\cC43\cv\c0\ncell\cD43\cvtc\c\c\c\ncell\cE43\cvtc\c\c\c\ncell\cF43\cvtc\c\c\c\ncell\cG43\cvtc\c\c\c\ncell\cH43\cvtc\c\c\c\ncell\cI43\cvtc\c\c\c\ncell\cJ43\cv\c0\nsheet\cc\c10\cr\c43\ncopiedfrom\cA1\cJ43\n paste A1 formulas merge A1:F1 set A1 text t Modelo Planilha Aberta set A1 cellformat center set G3:J37 empty set A35:F35 color rgb(255,255,255) set A35:F35 bgcolor rgb(0,0,0) set A39:J39 color rgb(255,255,255) set A39:J39 bgcolor rgb(0,0,0) set A28:F28 color rgb(255,255,255) set A28:F28 bgcolor rgb(0,0,0) set A33:F33 color rgb(255,255,255) set A33:F33 bgcolor rgb(0,0,0) set A30:F30 color rgb(255,255,255) set A30:F30 bgcolor rgb(0,0,0) set A26:F26 color rgb(255,255,255) set A26:F26 bgcolor rgb(0,0,0) set A22:F22 color rgb(255,255,255) set A22:F22 bgcolor rgb(0,0,0) set A20:F20 color rgb(255,255,255) set A20:F20 bgcolor rgb(0,0,0) set A13:F13 color rgb(255,255,255) set A13:F13 bgcolor rgb(0,0,0) set A13:F13 color rgb(255,255,255) set A13:F13 bgcolor rgb(0,0,0) set A11:F11 color rgb(255,255,255) set A11:F11 bgcolor rgb(0,0,0) set A3:F3 color rgb(255,255,255) set A3:F3 bgcolor rgb(0,0,0) set A4:F4 color rgb(255,255,255) set A4:F4 bgcolor rgb(0,0,0) set A37:F37 color rgb(255,255,255) set A37:F37 bgcolor rgb(0,0,0) set A41:H42 color rgb(255,255,255) set A41:H42 bgcolor rgb(0,0,0)