{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Menu","DA","Int","EST","EST 2","EST 3","EST 4","PA","PA 2","PA 3","PA 4","RC","Gra","GRAF","GRAF 2","GRAF 3","GRAF 4","Mapa","Instruções","Parametros"],"not_rendered":{"charts":109,"images":19,"macros":1,"external_links":0,"defined_names":13,"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":"Menu","index":0,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[[25,4,25,5],[25,6,25,14]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Empresa:",null,"Empresa ABCDE"]

{"sheet":"DA","index":1,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[10,6,10,10],[20,1,20,4],[21,1,21,4],[37,1,37,4],[38,1,38,4],[34,1,34,4],[35,1,35,4],[36,1,36,4],[10,2,10,4],[12,1,12,2],[14,1,14,2],[12,3,12,4],[14,3,14,4],[16,2,16,4],[18,2,18,4],[39,1,39,4],[40,1,40,4],[22,1,22,4],[23,1,23,4],[24,1,24,4],[25,1,25,4],[26,1,26,4],[27,1,27,4],[28,1,28,4],[29,1,29,4],[30,1,30,4],[31,1,31,4],[32,1,32,4],[33,1,33,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Empresa:",{"$f":"Menu!G26","v":"Empresa ABCDE"},null,null,null,"Meta Específica por Área"]
[]
[null,"Ano início do planejamento",null,2020,null,null,"Perspectiva 1","Perspectiva Financeira",null,"Perspectiva 2","Perspectiva de Clientes"]
[null,null,null,null,null,null,"Direção","Indicador",null,"Direção","Indicador"]
[null,"Planejar para quantos anos?",null,"3 anos",null,null,"Aumentar","Receitas",null,"Aumentar","Quantidade de vendas"]
[null,null,null,null,null,null,"Aumentar","Lucratividade",null,"Aumentar","Número de clientes"]
[null,"Missão","Contribuir para melhor gestão das empresas.",null,null,null,"Diminuir","Despesas"]
[]
[null,"Visão","Ser pioneira em gestão empresarial."]
[]
[null,"Insira os valores abaixo (um valor por campo)"]
[null,"Ética"]
[null,"Comprometimento"]
[null,"Honestidade",null,null,null,null,"Perspectiva 3","Perspectiva de Processos Internos",null,"Perspectiva 4","Perspectiva de Aprendizagem"]
[null,null,null,null,null,null,"Direção","Indicador",null,"Direção","Indicador"]
[null,null,null,null,null,null,"Aumentar","Capacidade de atendimentos",null,"Aumentar","Know How da equipe"]
[null,null,null,null,null,null,null,null,null,"Aumentar","Satisfação interna"]

{"sheet":"Int","index":2,"n_rows":190,"n_cols":42,"rows_kept":190,"cut":false,"hidden":false,"merged":[[11,1,12,1],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,27,12,27],[11,28,12,28],[11,29,12,29],[11,30,12,30],[11,31,12,31]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"FATORES INTERNOS","ATENDIMENTO","IMPORTÂNCIA","PONTUAÇÃO","ANÁLISE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FATORES EXTERNOS","MOMENTO","IMPORTÂNCIA","PONTUAÇÃO","ANÁLISE"]
[]
[{"$f":"IF(OR(B14=\"Digite aqui(Produto ou serviço)\",B14=\"\"),\"\",IF(AND(O14=1,P14=1),\"Abacaxi\",IF(AND(O14=2,P14=1),\"Questionamento\",IF(AND(O14=2,P14=2),\"Estrela\",\"Vaca Leiteira\"))))","v":"Estrela"},"Relação entre os funcionários","Atende razoavelmente","Muito importante",{"$f":"IF(OR(C14=\"\",D14=\"\"),\"\",VLOOKUP(G14,Parametros!$A$4:$C$12,2,0))","v":5},{"$f":"IF(OR(C14=\"\",D14=\"\"),\"\",VLOOKUP(G14,Parametros!$A$4:$C$12,3,0))","v":"FORÇA"},{"$f":"CONCATENATE(C14,\"-\",D14)","v":"Atende razoavelmente-Muito importante"},null,null,null,null,null,null,null,{"$f":"IF(C14=\"\",\"\",IF(C14=\"Mercado estagnado ou em queda\",1,2))","v":2},{"$f":"IF(D14=\"\",\"\",IF(D14=\"Pouca Participação\",1,2))","v":2},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB14=\"Digite aqui(Produto ou serviço)\",AB14=\"\"),\"\",IF(AND(AO14=1,AP14=1),\"Abacaxi\",IF(AND(AO14=2,AP14=1),\"Questionamento\",IF(AND(AO14=2,AP14=2),\"Estrela\",\"Vaca Leiteira\"))))","v":"Estrela"},"Situação do Mercado","Desfavorável","Muito Importante",{"$f":"IF(OR(AC14=\"\",AD14=\"\"),\"\",VLOOKUP(AG14,Parametros!$F$4:$H$12,2,0))","v":-10},{"$f":"IF(OR(AC14=\"\",AD14=\"\"),\"\",VLOOKUP(AG14,Parametros!$F$4:$H$12,3,0))","v":"AMEAÇA"},{"$f":"CONCATENATE(AC14,\"-\",AD14)","v":"Desfavorável-Muito Importante"},null,null,null,null,null,null,null,{"$f":"IF(AC14=\"\",\"\",IF(AC14=\"Mercado estagnado ou em queda\",1,2))","v":2},{"$f":"IF(AD14=\"\",\"\",IF(AD14=\"Pouca Participação\",1,2))","v":2}]
[{"$f":"IF(OR(B15=\"Digite aqui(Produto ou serviço)\",B15=\"\"),\"\",IF(AND(O15=1,P15=1),\"Abacaxi\",IF(AND(O15=2,P15=1),\"Questionamento\",IF(AND(O15=2,P15=2),\"Estrela\",\"Vaca Leiteira\"))))","v":"Estrela"},"Qualificação da equipe","Atende totalmente","Muito Importante",{"$f":"IF(OR(C15=\"\",D15=\"\"),\"\",VLOOKUP(G15,Parametros!$A$4:$C$12,2,0))","v":10},{"$f":"IF(OR(C15=\"\",D15=\"\"),\"\",VLOOKUP(G15,Parametros!$A$4:$C$12,3,0))","v":"FORÇA"},{"$f":"CONCATENATE(C15,\"-\",D15)","v":"Atende totalmente-Muito Importante"},null,null,null,null,null,null,null,{"$f":"IF(C15=\"\",\"\",IF(C15=\"Mercado estagnado ou em queda\",1,2))","v":2},{"$f":"IF(D15=\"\",\"\",IF(D15=\"Pouca Participação\",1,2))","v":2},null,null,null,null,null,null,null,null,null,null,"Estrela","Quantidade de concorrentes","Favorável","Importante",{"$f":"IF(OR(AC15=\"\",AD15=\"\"),\"\",VLOOKUP(AG15,Parametros!$F$4:$H$12,2,0))","v":8},{"$f":"IF(OR(AC15=\"\",AD15=\"\"),\"\",VLOOKUP(AG15,Parametros!$F$4:$H$12,3,0))","v":"OPORTUNIDADE"},"Favorável-Importante",null,null,null,null,null,null,null,2,2]
["",null,null,null,{"$f":"IF(OR(C16=\"\",D16=\"\"),\"\",VLOOKUP(G16,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C16=\"\",D16=\"\"),\"\",VLOOKUP(G16,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC16=\"\",AD16=\"\"),\"\",VLOOKUP(AG16,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC16=\"\",AD16=\"\"),\"\",VLOOKUP(AG16,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
[{"$f":"IF(OR(B17=\"Digite aqui(Produto ou serviço)\",B17=\"\"),\"\",IF(AND(O17=1,P17=1),\"Abacaxi\",IF(AND(O17=2,P17=1),\"Questionamento\",IF(AND(O17=2,P17=2),\"Estrela\",\"Vaca Leiteira\"))))","v":""},null,null,null,{"$f":"IF(OR(C17=\"\",D17=\"\"),\"\",VLOOKUP(G17,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C17=\"\",D17=\"\"),\"\",VLOOKUP(G17,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC17=\"\",AD17=\"\"),\"\",VLOOKUP(AG17,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC17=\"\",AD17=\"\"),\"\",VLOOKUP(AG17,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C18=\"\",D18=\"\"),\"\",VLOOKUP(G18,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C18=\"\",D18=\"\"),\"\",VLOOKUP(G18,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC18=\"\",AD18=\"\"),\"\",VLOOKUP(AG18,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC18=\"\",AD18=\"\"),\"\",VLOOKUP(AG18,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C19=\"\",D19=\"\"),\"\",VLOOKUP(G19,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C19=\"\",D19=\"\"),\"\",VLOOKUP(G19,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC19=\"\",AD19=\"\"),\"\",VLOOKUP(AG19,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC19=\"\",AD19=\"\"),\"\",VLOOKUP(AG19,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C20=\"\",D20=\"\"),\"\",VLOOKUP(G20,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C20=\"\",D20=\"\"),\"\",VLOOKUP(G20,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC20=\"\",AD20=\"\"),\"\",VLOOKUP(AG20,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC20=\"\",AD20=\"\"),\"\",VLOOKUP(AG20,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C21=\"\",D21=\"\"),\"\",VLOOKUP(G21,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C21=\"\",D21=\"\"),\"\",VLOOKUP(G21,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC21=\"\",AD21=\"\"),\"\",VLOOKUP(AG21,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC21=\"\",AD21=\"\"),\"\",VLOOKUP(AG21,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C22=\"\",D22=\"\"),\"\",VLOOKUP(G22,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C22=\"\",D22=\"\"),\"\",VLOOKUP(G22,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC22=\"\",AD22=\"\"),\"\",VLOOKUP(AG22,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC22=\"\",AD22=\"\"),\"\",VLOOKUP(AG22,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C23=\"\",D23=\"\"),\"\",VLOOKUP(G23,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C23=\"\",D23=\"\"),\"\",VLOOKUP(G23,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC23=\"\",AD23=\"\"),\"\",VLOOKUP(AG23,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC23=\"\",AD23=\"\"),\"\",VLOOKUP(AG23,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C24=\"\",D24=\"\"),\"\",VLOOKUP(G24,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C24=\"\",D24=\"\"),\"\",VLOOKUP(G24,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC24=\"\",AD24=\"\"),\"\",VLOOKUP(AG24,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC24=\"\",AD24=\"\"),\"\",VLOOKUP(AG24,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C25=\"\",D25=\"\"),\"\",VLOOKUP(G25,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C25=\"\",D25=\"\"),\"\",VLOOKUP(G25,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC25=\"\",AD25=\"\"),\"\",VLOOKUP(AG25,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC25=\"\",AD25=\"\"),\"\",VLOOKUP(AG25,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C26=\"\",D26=\"\"),\"\",VLOOKUP(G26,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C26=\"\",D26=\"\"),\"\",VLOOKUP(G26,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC26=\"\",AD26=\"\"),\"\",VLOOKUP(AG26,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC26=\"\",AD26=\"\"),\"\",VLOOKUP(AG26,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C27=\"\",D27=\"\"),\"\",VLOOKUP(G27,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C27=\"\",D27=\"\"),\"\",VLOOKUP(G27,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC27=\"\",AD27=\"\"),\"\",VLOOKUP(AG27,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC27=\"\",AD27=\"\"),\"\",VLOOKUP(AG27,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C28=\"\",D28=\"\"),\"\",VLOOKUP(G28,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C28=\"\",D28=\"\"),\"\",VLOOKUP(G28,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC28=\"\",AD28=\"\"),\"\",VLOOKUP(AG28,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC28=\"\",AD28=\"\"),\"\",VLOOKUP(AG28,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C29=\"\",D29=\"\"),\"\",VLOOKUP(G29,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C29=\"\",D29=\"\"),\"\",VLOOKUP(G29,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC29=\"\",AD29=\"\"),\"\",VLOOKUP(AG29,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC29=\"\",AD29=\"\"),\"\",VLOOKUP(AG29,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C30=\"\",D30=\"\"),\"\",VLOOKUP(G30,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C30=\"\",D30=\"\"),\"\",VLOOKUP(G30,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC30=\"\",AD30=\"\"),\"\",VLOOKUP(AG30,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC30=\"\",AD30=\"\"),\"\",VLOOKUP(AG30,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C31=\"\",D31=\"\"),\"\",VLOOKUP(G31,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C31=\"\",D31=\"\"),\"\",VLOOKUP(G31,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC31=\"\",AD31=\"\"),\"\",VLOOKUP(AG31,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC31=\"\",AD31=\"\"),\"\",VLOOKUP(AG31,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C32=\"\",D32=\"\"),\"\",VLOOKUP(G32,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C32=\"\",D32=\"\"),\"\",VLOOKUP(G32,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC32=\"\",AD32=\"\"),\"\",VLOOKUP(AG32,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC32=\"\",AD32=\"\"),\"\",VLOOKUP(AG32,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,{"$f":"IF(OR(C33=\"\",D33=\"\"),\"\",VLOOKUP(G33,Parametros!$A$4:$C$12,2,0))","v":""},{"$f":"IF(OR(C33=\"\",D33=\"\"),\"\",VLOOKUP(G33,Parametros!$A$4:$C$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,{"$f":"IF(OR(AC33=\"\",AD33=\"\"),\"\",VLOOKUP(AG33,Parametros!$F$4:$H$12,2,0))","v":""},{"$f":"IF(OR(AC33=\"\",AD33=\"\"),\"\",VLOOKUP(AG33,Parametros!$F$4:$H$12,3,0))","v":""},"-",null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(OR(AB46=\"Digite aqui(Produto ou serviço)\",AB46=\"\"),\"\",IF(AND(AO46=1,AP46=1),\"Abacaxi\",IF(AND(AO46=2,AP46=1),\"Questionamento\",IF(AND(AO46=2,AP46=2),\"Estrela\",\"Vaca Leiteira\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC46=\"\",\"\",IF(AC46=\"Mercado estagnado ou em queda\",1,2))","v":""},{"$f":"IF(AD46=\"\",\"\",IF(AD46=\"Pouca Participação\",1,2))","v":""}]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB78=\"Digite aqui(Produto ou serviço)\",AB78=\"\"),\"\",IF(AND(AO78=1,AP78=1),\"Abacaxi\",IF(AND(AO78=2,AP78=1),\"Questionamento\",IF(AND(AO78=2,AP78=2),\"Estrela\",\"Vaca Leiteira\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC78=\"\",\"\",IF(AC78=\"Mercado estagnado ou em queda\",1,2))","v":""},{"$f":"IF(AD78=\"\",\"\",IF(AD78=\"Pouca Participação\",1,2))","v":""}]
[{"$f":"IF(OR(B79=\"Digite aqui(Produto ou serviço)\",B79=\"\"),\"\",IF(AND(O79=1,P79=1),\"Abacaxi\",IF(AND(O79=2,P79=1),\"Questionamento\",IF(AND(O79=2,P79=2),\"Estrela\",\"Vaca Leiteira\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C79=\"\",\"\",IF(C79=\"Mercado estagnado ou em queda\",1,2))","v":""},{"$f":"IF(D79=\"\",\"\",IF(D79=\"Pouca Participação\",1,2))","v":""},null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AB110=\"Digite aqui(Produto ou serviço)\",AB110=\"\"),\"\",IF(AND(AO110=1,AP110=1),\"Abacaxi\",IF(AND(AO110=2,AP110=1),\"Questionamento\",IF(AND(AO110=2,AP110=2),\"Estrela\",\"Vaca Leiteira\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC110=\"\",\"\",IF(AC110=\"Mercado estagnado ou em queda\",1,2))","v":""},{"$f":"IF(AD110=\"\",\"\",IF(AD110=\"Pouca Participação\",1,2))","v":""}]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[{"$f":"IF(OR(B113=\"Digite aqui(Produto ou serviço)\",B113=\"\"),\"\",IF(AND(O113=1,P113=1),\"Abacaxi\",IF(AND(O113=2,P113=1),\"Questionamento\",IF(AND(O113=2,P113=2),\"Estrela\",\"Vaca Leiteira\"))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC142=\"\",\"\",IF(AC142=\"Mercado estagnado ou em queda\",1,2))","v":""},{"$f":"IF(AD142=\"\",\"\",IF(AD142=\"Pouca Participação\",1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C143=\"\",\"\",IF(C143=\"Mercado estagnado ou em queda\",1,2))","v":""},{"$f":"IF(D143=\"\",\"\",IF(D143=\"Pouca Participação\",1,2))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AC174=\"\",\"\",IF(AC174=\"Mercado estagnado ou em queda\",1,2))","v":""},{"$f":"IF(AD174=\"\",\"\",IF(AD174=\"Pouca Participação\",1,2))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]

{"sheet":"EST","index":3,"n_rows":70,"n_cols":81,"rows_kept":70,"cut":false,"hidden":false,"merged":[[28,1,30,1],[33,1,35,1],[11,34,11,48],[11,50,11,64],[11,66,11,80],[23,1,25,1],[11,2,11,16],[11,18,11,32],[13,1,15,1],[18,1,20,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"DA!D13","v":2020},"Ano 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B12+1","v":2021},"Ano 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R12+1","v":2022},"Ano 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH12+1","v":2023},"Ano 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX12+1","v":2024},"Ano 5"]
[null,"Meta","R$","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Receitas","Planejado",100,200,300,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D39:O39,\"=1\",D14:O14)","v":600},{"$f":"SUM(D14:O14)","v":600},7,"Planejado",50,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T39:AE39,\"=1\",T14:AE14)","v":50},{"$f":"SUM(T14:AE14)","v":50},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ39:AU39,\"=1\",AJ14:AU14)","v":0},{"$f":"SUM(AJ14:AU14)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ39:BK39,\"=1\",AZ14:BK14)","v":0},{"$f":"SUM(AZ14:BK14)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP39:CA39,\"=1\",BP14:CA14)","v":0},{"$f":"SUM(BP14:CA14)","v":0}]
[null,null,"Realizado",50,100,150,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D40:O40,\"=1\",D15:O15)","v":300},{"$f":"SUM(D15:O15)","v":300},8,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T40:AE40,\"=1\",T15:AE15)","v":0},{"$f":"SUM(T15:AE15)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ40:AU40,\"=1\",AJ15:AU15)","v":0},{"$f":"SUM(AJ15:AU15)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ40:BK40,\"=1\",AZ15:BK15)","v":0},{"$f":"SUM(AZ15:BK15)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP40:CA40,\"=1\",BP15:CA15)","v":0},{"$f":"SUM(BP15:CA15)","v":0}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D15/D14-1),D15=\"\"),\"\",D15/D14-1)","v":-0.5},{"$f":"IF(OR(ISERROR(E15/E14-1),E15=\"\"),\"\",E15/E14-1)","v":-0.5},-0.5,"","","","",{"$f":"IF(OR(ISERROR(K15/K14-1),K15=\"\"),\"\",K15/K14-1)","v":""},"","","",{"$f":"IF(OR(ISERROR(O15/O14-1),O15=\"\"),\"\",O15/O14-1)","v":""},{"$f":"IF(OR(ISERROR(P15/P14-1),P15=\"\"),\"\",P15/P14-1)","v":-0.5},{"$f":"IF(OR(ISERROR(Q15/Q14-1),Q15=\"\"),\"\",Q15/Q14-1)","v":-0.5},null,"Percentual",{"$f":"IF(OR(ISERROR(T15/T14-1),T15=\"\"),\"\",T15/T14-1)","v":""},"","","","","","","","","","","",-1,-1,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ15/AJ14-1),AJ15=\"\"),\"\",AJ15/AJ14-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AZ15/AZ14-1),AZ15=\"\"),\"\",AZ15/AZ14-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(BP15/BP14-1),BP15=\"\"),\"\",BP15/BP14-1)","v":""},"","","","","","","","","","","","",""]
[null,null,null,{"$f":"COLUMN(D17)","v":4},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(O17)","v":15},null,null,null,null,{"$f":"COLUMN(T17)","v":20},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AE17)","v":31},null,null,null,null,{"$f":"COLUMN(AJ17)","v":36},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AU17)","v":47},null,null,null,null,{"$f":"COLUMN(AZ17)","v":52},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(BK17)","v":63},null,null,null,null,{"$f":"COLUMN(BP17)","v":68},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(CA17)","v":79}]
[null,"Meta","Número","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Lucratividade","Planejado",100,200,300,500,null,null,null,null,null,null,null,2,{"$f":"SUMIF(D41:O41,\"=1\",D19:O19)","v":1102},{"$f":"SUM(D19:O19)","v":1102},12,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T41:AE41,\"=1\",T19:AE19)","v":0},{"$f":"SUM(T19:AE19)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ41:AU41,\"=1\",AJ19:AU19)","v":0},{"$f":"SUM(AJ19:AU19)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ41:BK41,\"=1\",AZ19:BK19)","v":0},{"$f":"SUM(AZ19:BK19)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP41:CA41,\"=1\",BP19:CA19)","v":0},{"$f":"SUM(BP19:CA19)","v":0}]
[null,null,"Realizado",150,250,350,450,null,null,null,null,null,null,null,1,{"$f":"SUMIF(D42:O42,\"=1\",D20:O20)","v":1201},{"$f":"SUM(D20:O20)","v":1201},13,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T42:AE42,\"=1\",T20:AE20)","v":0},{"$f":"SUM(T20:AE20)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ42:AU42,\"=1\",AJ20:AU20)","v":0},{"$f":"SUM(AJ20:AU20)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ42:BK42,\"=1\",AZ20:BK20)","v":0},{"$f":"SUM(AZ20:BK20)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP42:CA42,\"=1\",BP20:CA20)","v":0},{"$f":"SUM(BP20:CA20)","v":0}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D20/D19-1),D20=\"\"),\"\",D20/D19-1)","v":0.5},0.25,0.16666666666666674,-9.9999999999999978E-2,"","","","","","","",-0.5,8.9836660617059971E-2,8.9836660617059971E-2,null,"Percentual",{"$f":"IF(OR(ISERROR(T20/T19-1),T20=\"\"),\"\",T20/T19-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AJ20/AJ19-1),AJ20=\"\"),\"\",AJ20/AJ19-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AZ20/AZ19-1),AZ20=\"\"),\"\",AZ20/AZ19-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(BP20/BP19-1),BP20=\"\"),\"\",BP20/BP19-1)","v":""},"","","","","","","","","","","","",""]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Diminuir: Despesas","Planejado",0.1,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D43:O43,\"=1\",D24:O24)","v":0.30000000000000004},{"$f":"SUM(D24:O24)","v":0.30000000000000004},17,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T43:AE43,\"=1\",T24:AE24)","v":0},{"$f":"SUM(T24:AE24)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ43:AU43,\"=1\",AJ24:AU24)","v":0},{"$f":"SUM(AJ24:AU24)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ43:BK43,\"=1\",AZ24:BK24)","v":0},{"$f":"SUM(AZ24:BK24)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP43:CA43,\"=1\",BP24:CA24)","v":0},{"$f":"SUM(BP24:CA24)","v":0}]
[null,null,"Realizado",0.1,0.2,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D44:O44,\"=1\",D25:O25)","v":0.30000000000000004},{"$f":"SUM(D25:O25)","v":0.30000000000000004},18,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T44:AE44,\"=1\",T25:AE25)","v":0},{"$f":"SUM(T25:AE25)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ44:AU44,\"=1\",AJ25:AU25)","v":0},{"$f":"SUM(AJ25:AU25)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ44:BK44,\"=1\",AZ25:BK25)","v":0},{"$f":"SUM(AZ25:BK25)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP44:CA44,\"=1\",BP25:CA25)","v":0},{"$f":"SUM(BP25:CA25)","v":0}]
[{"$f":"COUNTIF(B24,\"Diminuir\"&\"*\")","v":1},null,"Percentual",{"$f":"IF(OR(ISERROR(D25/D24-1),D25=\"\"),\"\",D25/D24-1)","v":0},0,"","","","","","","","","","",0,0,null,"Percentual",{"$f":"IF(OR(ISERROR(T25/T24-1),T25=\"\"),\"\",T25/T24-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AJ25/AJ24-1),AJ25=\"\"),\"\",AJ25/AJ24-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AZ25/AZ24-1),AZ25=\"\"),\"\",AZ25/AZ24-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(BP25/BP24-1),BP25=\"\"),\"\",BP25/BP24-1)","v":""},"","","","","","","","","","","","",""]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D45:O45,\"=1\",D29:O29)","v":0},{"$f":"SUM(D29:O29)","v":0},17,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T45:AE45,\"=1\",T29:AE29)","v":0},{"$f":"SUM(T29:AE29)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ45:AU45,\"=1\",AJ29:AU29)","v":0},{"$f":"SUM(AJ29:AU29)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ45:BK45,\"=1\",AZ29:BK29)","v":0},{"$f":"SUM(AZ29:BK29)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP45:CA45,\"=1\",BP29:CA29)","v":0},{"$f":"SUM(BP29:CA29)","v":0}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D46:O46,\"=1\",D30:O30)","v":0},{"$f":"SUM(D30:O30)","v":0},18,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T46:AE46,\"=1\",T30:AE30)","v":0},{"$f":"SUM(T30:AE30)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ46:AU46,\"=1\",AJ30:AU30)","v":0},{"$f":"SUM(AJ30:AU30)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ46:BK46,\"=1\",AZ30:BK30)","v":0},{"$f":"SUM(AZ30:BK30)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP46:CA46,\"=1\",BP30:CA30)","v":0},{"$f":"SUM(BP30:CA30)","v":0}]
[{"$f":"COUNTIF(B29,\"Diminuir\"&\"*\")","v":0},null,"Percentual",{"$f":"IF(OR(ISERROR(D30/D29-1),D30=\"\"),\"\",D30/D29-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T30/T29-1),T30=\"\"),\"\",T30/T29-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AJ30/AJ29-1),AJ30=\"\"),\"\",AJ30/AJ29-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AZ30/AZ29-1),AZ30=\"\"),\"\",AZ30/AZ29-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(BP30/BP29-1),BP30=\"\"),\"\",BP30/BP29-1)","v":""},"","","","","","","","","","","","",""]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D47:O47,\"=1\",D34:O34)","v":0},{"$f":"SUM(D34:O34)","v":0},17,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T47:AE47,\"=1\",T34:AE34)","v":0},{"$f":"SUM(T34:AE34)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ47:AU47,\"=1\",AJ34:AU34)","v":0},{"$f":"SUM(AJ34:AU34)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ47:BK47,\"=1\",AZ34:BK34)","v":0},{"$f":"SUM(AZ34:BK34)","v":0},null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP47:CA47,\"=1\",BP34:CA34)","v":0},{"$f":"SUM(BP34:CA34)","v":0}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D48:O48,\"=1\",D35:O35)","v":0},{"$f":"SUM(D35:O35)","v":0},18,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(T48:AE48,\"=1\",T35:AE35)","v":0},{"$f":"SUM(T35:AE35)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ48:AU48,\"=1\",AJ35:AU35)","v":0},{"$f":"SUM(AJ35:AU35)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AZ48:BK48,\"=1\",AZ35:BK35)","v":0},{"$f":"SUM(AZ35:BK35)","v":0},null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(BP48:CA48,\"=1\",BP35:CA35)","v":0},{"$f":"SUM(BP35:CA35)","v":0}]
[{"$f":"COUNTIF(B34,\"Diminuir\"&\"*\")","v":0},null,"Percentual",{"$f":"IF(OR(ISERROR(D35/D34-1),D35=\"\"),\"\",D35/D34-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T35/T34-1),T35=\"\"),\"\",T35/T34-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AJ35/AJ34-1),AJ35=\"\"),\"\",AJ35/AJ34-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(AZ35/AZ34-1),AZ35=\"\"),\"\",AZ35/AZ34-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(BP35/BP34-1),BP35=\"\"),\"\",BP35/BP34-1)","v":""},"","","","","","","","","","","","",""]
[]
[]
[null,null,null,{"$f":"IF(D14=\"\",\"\",1)","v":1},1,1,"",{"$f":"IF(H14=\"\",\"\",1)","v":""},{"$f":"IF(I14=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T14=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X14=\"\",\"\",1)","v":""},{"$f":"IF(Y14=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ14=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN14=\"\",\"\",1)","v":""},{"$f":"IF(AO14=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ14=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD14=\"\",\"\",1)","v":""},{"$f":"IF(BE14=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP14=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT14=\"\",\"\",1)","v":""},{"$f":"IF(BU14=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D15=\"\",\"\",1)","v":1},1,1,"",{"$f":"IF(H15=\"\",\"\",1)","v":""},{"$f":"IF(I15=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T15=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X15=\"\",\"\",1)","v":""},{"$f":"IF(Y15=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ15=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN15=\"\",\"\",1)","v":""},{"$f":"IF(AO15=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ15=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD15=\"\",\"\",1)","v":""},{"$f":"IF(BE15=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP15=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT15=\"\",\"\",1)","v":""},{"$f":"IF(BU15=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D19=\"\",\"\",1)","v":1},1,1,1,{"$f":"IF(H19=\"\",\"\",1)","v":""},{"$f":"IF(I19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(T19=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X19=\"\",\"\",1)","v":""},{"$f":"IF(Y19=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ19=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN19=\"\",\"\",1)","v":""},{"$f":"IF(AO19=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ19=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD19=\"\",\"\",1)","v":""},{"$f":"IF(BE19=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP19=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT19=\"\",\"\",1)","v":""},{"$f":"IF(BU19=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D20=\"\",\"\",1)","v":1},1,1,1,{"$f":"IF(H20=\"\",\"\",1)","v":""},{"$f":"IF(I20=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(T20=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X20=\"\",\"\",1)","v":""},{"$f":"IF(Y20=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ20=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN20=\"\",\"\",1)","v":""},{"$f":"IF(AO20=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ20=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD20=\"\",\"\",1)","v":""},{"$f":"IF(BE20=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP20=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT20=\"\",\"\",1)","v":""},{"$f":"IF(BU20=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D24=\"\",\"\",1)","v":1},1,"","",{"$f":"IF(H24=\"\",\"\",1)","v":""},{"$f":"IF(I24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T24=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X24=\"\",\"\",1)","v":""},{"$f":"IF(Y24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ24=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN24=\"\",\"\",1)","v":""},{"$f":"IF(AO24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ24=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD24=\"\",\"\",1)","v":""},{"$f":"IF(BE24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP24=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT24=\"\",\"\",1)","v":""},{"$f":"IF(BU24=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D25=\"\",\"\",1)","v":1},1,"","",{"$f":"IF(H25=\"\",\"\",1)","v":""},{"$f":"IF(I25=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T25=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X25=\"\",\"\",1)","v":""},{"$f":"IF(Y25=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ25=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN25=\"\",\"\",1)","v":""},{"$f":"IF(AO25=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ25=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD25=\"\",\"\",1)","v":""},{"$f":"IF(BE25=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP25=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT25=\"\",\"\",1)","v":""},{"$f":"IF(BU25=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H29=\"\",\"\",1)","v":""},{"$f":"IF(I29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X29=\"\",\"\",1)","v":""},{"$f":"IF(Y29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN29=\"\",\"\",1)","v":""},{"$f":"IF(AO29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD29=\"\",\"\",1)","v":""},{"$f":"IF(BE29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT29=\"\",\"\",1)","v":""},{"$f":"IF(BU29=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D30=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H30=\"\",\"\",1)","v":""},{"$f":"IF(I30=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T30=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X30=\"\",\"\",1)","v":""},{"$f":"IF(Y30=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ30=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN30=\"\",\"\",1)","v":""},{"$f":"IF(AO30=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ30=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD30=\"\",\"\",1)","v":""},{"$f":"IF(BE30=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP30=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT30=\"\",\"\",1)","v":""},{"$f":"IF(BU30=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H34=\"\",\"\",1)","v":""},{"$f":"IF(I34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X34=\"\",\"\",1)","v":""},{"$f":"IF(Y34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN34=\"\",\"\",1)","v":""},{"$f":"IF(AO34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD34=\"\",\"\",1)","v":""},{"$f":"IF(BE34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT34=\"\",\"\",1)","v":""},{"$f":"IF(BU34=\"\",\"\",1)","v":""},"","","","","",""]
[null,null,null,{"$f":"IF(D35=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H35=\"\",\"\",1)","v":""},{"$f":"IF(I35=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T35=\"\",\"\",1)","v":""},"","","",{"$f":"IF(X35=\"\",\"\",1)","v":""},{"$f":"IF(Y35=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AJ35=\"\",\"\",1)","v":""},"","","",{"$f":"IF(AN35=\"\",\"\",1)","v":""},{"$f":"IF(AO35=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ35=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BD35=\"\",\"\",1)","v":""},{"$f":"IF(BE35=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(BP35=\"\",\"\",1)","v":""},"","","",{"$f":"IF(BT35=\"\",\"\",1)","v":""},{"$f":"IF(BU35=\"\",\"\",1)","v":""},"","","","","",""]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(OR(D29=\"\",D30=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","Não","ok","ok","ok","ok","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D55=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E55=\"ok\",COLUMN(A77),\"\")","v":""},"",4,5,6,7,"","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D31=\"\",D32=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E31=\"\",E32=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D57=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E57=\"ok\",COLUMN(A78),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D33=\"\",D34=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E33=\"\",E34=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[]
[]
[null,null,null,{"$f":"IF(D59=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E59=\"ok\",COLUMN(A79),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,{"$f":"DA!G15&\": \"&DA!H15","v":"Aumentar: Receitas"},{"$f":"DA!H13","v":"Perspectiva Financeira"}]
[null,{"$f":"DA!G16&\": \"&DA!H16","v":"Aumentar: Lucratividade"},{"$f":"DA!K13","v":"Perspectiva de Clientes"}]
[null,{"$f":"DA!G17&\": \"&DA!H17","v":"Diminuir: Despesas"},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"DA!G18&\": \"&DA!H18","v":": "},{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"}]
[null,{"$f":"DA!G19&\": \"&DA!H19","v":": "}]
[null,{"$f":"DA!G20&\": \"&DA!H20","v":": "}]
[null,{"$f":"DA!G21&\": \"&DA!H21","v":": "}]
[null,{"$f":"DA!G22&\": \"&DA!H22","v":": "}]

{"sheet":"EST 2","index":4,"n_rows":70,"n_cols":81,"rows_kept":70,"cut":false,"hidden":false,"merged":[[33,1,35,1],[18,1,20,1],[23,1,25,1],[11,2,11,16],[28,1,30,1],[11,18,11,32],[11,34,11,48],[11,50,11,64],[11,66,11,80],[13,1,15,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"DA!D13","v":2020},"Ano 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B12+1","v":2021},"Ano 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R12+1","v":2022},"Ano 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH12+1","v":2023},"Ano 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX12+1","v":2024},"Ano 5"]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Quantidade de vendas","Planejado",0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,null,null,null,null,{"$f":"SUMIF(D39:O39,\"=1\",D14:O14)","v":0.79999999999999993},{"$f":"SUM(D14:O14)","v":0.79999999999999993},7,"Planejado",200,210,211,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T39:AE39,\"=1\",T14:AE14)","v":623},{"$f":"SUM(T14:AE14)","v":623},null,"Planejado",2,0.9,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(AJ39:AU39,\"=1\",AJ14:AU14)","v":4.9000000000000004},{"$f":"SUM(AJ14:AU14)","v":4.9000000000000004},null,"Planejado",1,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ39:BK39,\"=1\",AZ14:BK14)","v":4},{"$f":"SUM(AZ14:BK14)","v":4},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUMIF(BP39:CA39,\"=1\",BP14:CA14)","v":7},{"$f":"SUM(BP14:CA14)","v":7}]
[null,null,"Realizado",0.2,0.05,0.1,0.2,0.2,0.2,0.2,0.2,null,null,null,null,{"$f":"SUMIF(D40:O40,\"=1\",D15:O15)","v":1.3499999999999999},{"$f":"SUM(D15:O15)","v":1.3499999999999999},8,"Realizado",220,200,200,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T40:AE40,\"=1\",T15:AE15)","v":622},{"$f":"SUM(T15:AE15)","v":622},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AJ40:AU40,\"=1\",AJ15:AU15)","v":5},{"$f":"SUM(AJ15:AU15)","v":5},null,"Realizado",1,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ40:BK40,\"=1\",AZ15:BK15)","v":4},{"$f":"SUM(AZ15:BK15)","v":4},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,6,{"$f":"SUMIF(BP40:CA40,\"=1\",BP15:CA15)","v":8},{"$f":"SUM(BP15:CA15)","v":8}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D15/D14-1),D15=\"\"),\"\",D15/D14-1)","v":1},{"$f":"IF(OR(ISERROR(E15/E14-1),E15=\"\"),\"\",E15/E14-1)","v":-0.5},0,1,1,1,1,{"$f":"IF(OR(ISERROR(K15/K14-1),K15=\"\"),\"\",K15/K14-1)","v":1},"","","",{"$f":"IF(OR(ISERROR(O15/O14-1),O15=\"\"),\"\",O15/O14-1)","v":""},{"$f":"IF(OR(ISERROR(P15/P14-1),P15=\"\"),\"\",P15/P14-1)","v":0.6875},{"$f":"IF(OR(ISERROR(Q15/Q14-1),Q15=\"\"),\"\",Q15/Q14-1)","v":0.6875},null,"Percentual",{"$f":"IF(OR(ISERROR(T15/T14-1),T15=\"\"),\"\",T15/T14-1)","v":0.10000000000000009},-4.7619047619047672E-2,-5.2132701421800931E-2,"","","","","","","","",0,-1.6051364365970988E-3,-1.6051364365970988E-3,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ15/AJ14-1),AJ15=\"\"),\"\",AJ15/AJ14-1)","v":0},"","","","","","","","","","",0.5,2.0408163265306145E-2,2.0408163265306145E-2,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ15/AZ14-1),AZ15=\"\"),\"\",AZ15/AZ14-1)","v":0},"","","","","","","","","","",0,0,0,null,"Percentual",{"$f":"IF(OR(ISERROR(BP15/BP14-1),BP15=\"\"),\"\",BP15/BP14-1)","v":0},"","","","","","","","","","",0.19999999999999996,0.14285714285714279,0.14285714285714279]
[null,null,null,{"$f":"COLUMN(D17)","v":4},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(O17)","v":15},null,null,null,null,{"$f":"COLUMN(T17)","v":20},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AE17)","v":31},null,null,null,null,{"$f":"COLUMN(AJ17)","v":36},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AU17)","v":47},null,null,null,null,{"$f":"COLUMN(AZ17)","v":52},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(BK17)","v":63},null,null,null,null,{"$f":"COLUMN(BP17)","v":68},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(CA17)","v":79}]
[null,"Meta","Número","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Número de clientes","Planejado",5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"SUMIF(D41:O41,\"=1\",D19:O19)","v":60},{"$f":"SUM(D19:O19)","v":60},12,"Planejado",55,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T41:AE41,\"=1\",T19:AE19)","v":57},{"$f":"SUM(T19:AE19)","v":57},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(AJ41:AU41,\"=1\",AJ19:AU19)","v":11},{"$f":"SUM(AJ19:AU19)","v":11},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ41:BK41,\"=1\",AZ19:BK19)","v":5},{"$f":"SUM(AZ19:BK19)","v":5},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(BP41:CA41,\"=1\",BP19:CA19)","v":6},{"$f":"SUM(BP19:CA19)","v":6}]
[null,null,"Realizado",1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"SUMIF(D42:O42,\"=1\",D20:O20)","v":78},{"$f":"SUM(D20:O20)","v":78},13,"Realizado",45,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T42:AE42,\"=1\",T20:AE20)","v":47},{"$f":"SUM(T20:AE20)","v":47},null,"Realizado",78,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUMIF(AJ42:AU42,\"=1\",AJ20:AU20)","v":83},{"$f":"SUM(AJ20:AU20)","v":83},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ42:BK42,\"=1\",AZ20:BK20)","v":5},{"$f":"SUM(AZ20:BK20)","v":5},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(BP42:CA42,\"=1\",BP20:CA20)","v":6},{"$f":"SUM(BP20:CA20)","v":6}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D20/D19-1),D20=\"\"),\"\",D20/D19-1)","v":-0.8},-0.6,-0.4,-0.19999999999999996,0,0.19999999999999996,0.39999999999999991,0.60000000000000009,0.8,1,1.2000000000000002,1.4,0.30000000000000004,0.30000000000000004,null,"Percentual",{"$f":"IF(OR(ISERROR(T20/T19-1),T20=\"\"),\"\",T20/T19-1)","v":-0.18181818181818177},"","","","","","","","","","",0,-0.17543859649122806,-0.17543859649122806,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ20/AJ19-1),AJ20=\"\"),\"\",AJ20/AJ19-1)","v":10.142857142857142},"","","","","","","","","","",0.25,6.5454545454545459,6.5454545454545459,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ20/AZ19-1),AZ20=\"\"),\"\",AZ20/AZ19-1)","v":0},"","","","","","","","","","",0,0,0,null,"Percentual",{"$f":"IF(OR(ISERROR(BP20/BP19-1),BP20=\"\"),\"\",BP20/BP19-1)","v":0},"","","","","","","","","","",0,0,0]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D43:O43,\"=1\",D24:O24)","v":0},{"$f":"SUM(D24:O24)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T43:AE43,\"=1\",T24:AE24)","v":12},{"$f":"SUM(T24:AE24)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ43:AU43,\"=1\",AJ24:AU24)","v":90},{"$f":"SUM(AJ24:AU24)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ43:BK43,\"=1\",AZ24:BK24)","v":16},{"$f":"SUM(AZ24:BK24)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP43:CA43,\"=1\",BP24:CA24)","v":13},{"$f":"SUM(BP24:CA24)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D44:O44,\"=1\",D25:O25)","v":0},{"$f":"SUM(D25:O25)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T44:AE44,\"=1\",T25:AE25)","v":93},{"$f":"SUM(T25:AE25)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ44:AU44,\"=1\",AJ25:AU25)","v":10},{"$f":"SUM(AJ25:AU25)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ44:BK44,\"=1\",AZ25:BK25)","v":18},{"$f":"SUM(AZ25:BK25)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP44:CA44,\"=1\",BP25:CA25)","v":19},{"$f":"SUM(BP25:CA25)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D25/D24-1),D25=\"\"),\"\",D25/D24-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T25/T24-1),T25=\"\"),\"\",T25/T24-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ25/AJ24-1),AJ25=\"\"),\"\",AJ25/AJ24-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ25/AZ24-1),AZ25=\"\"),\"\",AZ25/AZ24-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP25/BP24-1),BP25=\"\"),\"\",BP25/BP24-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D45:O45,\"=1\",D29:O29)","v":0},{"$f":"SUM(D29:O29)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T45:AE45,\"=1\",T29:AE29)","v":12},{"$f":"SUM(T29:AE29)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ45:AU45,\"=1\",AJ29:AU29)","v":90},{"$f":"SUM(AJ29:AU29)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ45:BK45,\"=1\",AZ29:BK29)","v":16},{"$f":"SUM(AZ29:BK29)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP45:CA45,\"=1\",BP29:CA29)","v":13},{"$f":"SUM(BP29:CA29)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D46:O46,\"=1\",D30:O30)","v":0},{"$f":"SUM(D30:O30)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T46:AE46,\"=1\",T30:AE30)","v":93},{"$f":"SUM(T30:AE30)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ46:AU46,\"=1\",AJ30:AU30)","v":10},{"$f":"SUM(AJ30:AU30)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ46:BK46,\"=1\",AZ30:BK30)","v":18},{"$f":"SUM(AZ30:BK30)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP46:CA46,\"=1\",BP30:CA30)","v":19},{"$f":"SUM(BP30:CA30)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D30/D29-1),D30=\"\"),\"\",D30/D29-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T30/T29-1),T30=\"\"),\"\",T30/T29-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ30/AJ29-1),AJ30=\"\"),\"\",AJ30/AJ29-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ30/AZ29-1),AZ30=\"\"),\"\",AZ30/AZ29-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP30/BP29-1),BP30=\"\"),\"\",BP30/BP29-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D47:O47,\"=1\",D34:O34)","v":0},{"$f":"SUM(D34:O34)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T47:AE47,\"=1\",T34:AE34)","v":12},{"$f":"SUM(T34:AE34)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ47:AU47,\"=1\",AJ34:AU34)","v":90},{"$f":"SUM(AJ34:AU34)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ47:BK47,\"=1\",AZ34:BK34)","v":16},{"$f":"SUM(AZ34:BK34)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP47:CA47,\"=1\",BP34:CA34)","v":13},{"$f":"SUM(BP34:CA34)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D48:O48,\"=1\",D35:O35)","v":0},{"$f":"SUM(D35:O35)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T48:AE48,\"=1\",T35:AE35)","v":93},{"$f":"SUM(T35:AE35)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ48:AU48,\"=1\",AJ35:AU35)","v":10},{"$f":"SUM(AJ35:AU35)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ48:BK48,\"=1\",AZ35:BK35)","v":18},{"$f":"SUM(AZ35:BK35)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP48:CA48,\"=1\",BP35:CA35)","v":19},{"$f":"SUM(BP35:CA35)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D35/D34-1),D35=\"\"),\"\",D35/D34-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T35/T34-1),T35=\"\"),\"\",T35/T34-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ35/AJ34-1),AJ35=\"\"),\"\",AJ35/AJ34-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ35/AZ34-1),AZ35=\"\"),\"\",AZ35/AZ34-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP35/BP34-1),BP35=\"\"),\"\",BP35/BP34-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[]
[null,null,null,{"$f":"IF(D14=\"\",\"\",1)","v":1},1,1,1,{"$f":"IF(H14=\"\",\"\",1)","v":1},{"$f":"IF(I14=\"\",\"\",1)","v":1},1,1,"","","","",null,null,null,null,{"$f":"IF(T14=\"\",\"\",1)","v":1},1,1,"",{"$f":"IF(X14=\"\",\"\",1)","v":""},{"$f":"IF(Y14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ14=\"\",\"\",1)","v":1},1,"","",{"$f":"IF(AN14=\"\",\"\",1)","v":""},{"$f":"IF(AO14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AZ14=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD14=\"\",\"\",1)","v":""},{"$f":"IF(BE14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP14=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT14=\"\",\"\",1)","v":""},{"$f":"IF(BU14=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,1,1,1,1,{"$f":"IF(H15=\"\",\"\",1)","v":1},1,1,1,"","","","",null,null,null,null,1,1,1,"",{"$f":"IF(X15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BD15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT15=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D19=\"\",\"\",1)","v":1},1,1,1,{"$f":"IF(H19=\"\",\"\",1)","v":1},{"$f":"IF(I19=\"\",\"\",1)","v":1},1,1,1,1,1,1,null,null,null,null,{"$f":"IF(T19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X19=\"\",\"\",1)","v":""},{"$f":"IF(Y19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN19=\"\",\"\",1)","v":""},{"$f":"IF(AO19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AZ19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD19=\"\",\"\",1)","v":""},{"$f":"IF(BE19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT19=\"\",\"\",1)","v":""},{"$f":"IF(BU19=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,1,1,1,1,{"$f":"IF(H20=\"\",\"\",1)","v":1},1,1,1,1,1,1,1,null,null,null,null,1,"","","",{"$f":"IF(X20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BD20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT20=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D24=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H24=\"\",\"\",1)","v":""},{"$f":"IF(I24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X24=\"\",\"\",1)","v":""},{"$f":"IF(Y24=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN24=\"\",\"\",1)","v":""},{"$f":"IF(AO24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD24=\"\",\"\",1)","v":""},{"$f":"IF(BE24=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT24=\"\",\"\",1)","v":""},{"$f":"IF(BU24=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H25=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X25=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN25=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD25=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT25=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H29=\"\",\"\",1)","v":""},{"$f":"IF(I29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X29=\"\",\"\",1)","v":""},{"$f":"IF(Y29=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN29=\"\",\"\",1)","v":""},{"$f":"IF(AO29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD29=\"\",\"\",1)","v":""},{"$f":"IF(BE29=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT29=\"\",\"\",1)","v":""},{"$f":"IF(BU29=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H30=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X30=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN30=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD30=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT30=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H34=\"\",\"\",1)","v":""},{"$f":"IF(I34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X34=\"\",\"\",1)","v":""},{"$f":"IF(Y34=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN34=\"\",\"\",1)","v":""},{"$f":"IF(AO34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD34=\"\",\"\",1)","v":""},{"$f":"IF(BE34=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT34=\"\",\"\",1)","v":""},{"$f":"IF(BU34=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H35=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X35=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN35=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD35=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT35=\"\",\"\",1)","v":""},"","","","","","",1]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(OR(D29=\"\",D30=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","Não","ok","ok","ok","ok","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D55=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E55=\"ok\",COLUMN(A77),\"\")","v":""},"",4,5,6,7,"","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D31=\"\",D32=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E31=\"\",E32=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D57=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E57=\"ok\",COLUMN(A78),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D33=\"\",D34=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E33=\"\",E34=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[]
[]
[null,null,null,{"$f":"IF(D59=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E59=\"ok\",COLUMN(A79),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,{"$f":"DA!J15&\": \"&DA!K15","v":"Aumentar: Quantidade de vendas"},{"$f":"DA!H13","v":"Perspectiva Financeira"}]
[null,{"$f":"DA!J16&\": \"&DA!K16","v":"Aumentar: Número de clientes"},{"$f":"DA!K13","v":"Perspectiva de Clientes"}]
[null,{"$f":"DA!J17&\": \"&DA!K17","v":": "},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"DA!J18&\": \"&DA!K18","v":": "},{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"}]
[null,{"$f":"DA!J19&\": \"&DA!K19","v":": "}]
[null,{"$f":"DA!J20&\": \"&DA!K20","v":": "}]
[null,{"$f":"DA!J21&\": \"&DA!K21","v":": "}]
[null,{"$f":"DA!J22&\": \"&DA!K22","v":": "}]

{"sheet":"EST 3","index":5,"n_rows":70,"n_cols":81,"rows_kept":70,"cut":false,"hidden":false,"merged":[[33,1,35,1],[18,1,20,1],[23,1,25,1],[11,2,11,16],[28,1,30,1],[11,18,11,32],[11,34,11,48],[11,50,11,64],[11,66,11,80],[13,1,15,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"DA!D13","v":2020},"Ano 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B12+1","v":2021},"Ano 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R12+1","v":2022},"Ano 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH12+1","v":2023},"Ano 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX12+1","v":2024},"Ano 5"]
[null,"Meta","Número","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Capacidade de atendimentos","Planejado",100,200,300,400,500,500,500,500,null,null,null,null,{"$f":"SUMIF(D39:O39,\"=1\",D14:O14)","v":3000},{"$f":"SUM(D14:O14)","v":3000},7,"Planejado",200,210,211,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T39:AE39,\"=1\",T14:AE14)","v":623},{"$f":"SUM(T14:AE14)","v":623},null,"Planejado",2,0.9,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(AJ39:AU39,\"=1\",AJ14:AU14)","v":4.9000000000000004},{"$f":"SUM(AJ14:AU14)","v":4.9000000000000004},null,"Planejado",1,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ39:BK39,\"=1\",AZ14:BK14)","v":4},{"$f":"SUM(AZ14:BK14)","v":4},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUMIF(BP39:CA39,\"=1\",BP14:CA14)","v":7},{"$f":"SUM(BP14:CA14)","v":7}]
[null,null,"Realizado",50,100,150,200,200,100,100,450,null,null,null,null,{"$f":"SUMIF(D40:O40,\"=1\",D15:O15)","v":1350},{"$f":"SUM(D15:O15)","v":1350},8,"Realizado",220,200,200,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T40:AE40,\"=1\",T15:AE15)","v":622},{"$f":"SUM(T15:AE15)","v":622},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AJ40:AU40,\"=1\",AJ15:AU15)","v":5},{"$f":"SUM(AJ15:AU15)","v":5},null,"Realizado",1,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ40:BK40,\"=1\",AZ15:BK15)","v":4},{"$f":"SUM(AZ15:BK15)","v":4},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,6,{"$f":"SUMIF(BP40:CA40,\"=1\",BP15:CA15)","v":8},{"$f":"SUM(BP15:CA15)","v":8}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D15/D14-1),D15=\"\"),\"\",D15/D14-1)","v":-0.5},{"$f":"IF(OR(ISERROR(E15/E14-1),E15=\"\"),\"\",E15/E14-1)","v":-0.5},-0.5,-0.5,-0.6,-0.8,-0.8,{"$f":"IF(OR(ISERROR(K15/K14-1),K15=\"\"),\"\",K15/K14-1)","v":-9.9999999999999978E-2},"","","",{"$f":"IF(OR(ISERROR(O15/O14-1),O15=\"\"),\"\",O15/O14-1)","v":""},{"$f":"IF(OR(ISERROR(P15/P14-1),P15=\"\"),\"\",P15/P14-1)","v":-0.55000000000000004},{"$f":"IF(OR(ISERROR(Q15/Q14-1),Q15=\"\"),\"\",Q15/Q14-1)","v":-0.55000000000000004},null,"Percentual",{"$f":"IF(OR(ISERROR(T15/T14-1),T15=\"\"),\"\",T15/T14-1)","v":0.10000000000000009},-4.7619047619047672E-2,-5.2132701421800931E-2,"","","","","","","","",0,-1.6051364365970988E-3,-1.6051364365970988E-3,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ15/AJ14-1),AJ15=\"\"),\"\",AJ15/AJ14-1)","v":0},"","","","","","","","","","",0.5,2.0408163265306145E-2,2.0408163265306145E-2,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ15/AZ14-1),AZ15=\"\"),\"\",AZ15/AZ14-1)","v":0},"","","","","","","","","","",0,0,0,null,"Percentual",{"$f":"IF(OR(ISERROR(BP15/BP14-1),BP15=\"\"),\"\",BP15/BP14-1)","v":0},"","","","","","","","","","",0.19999999999999996,0.14285714285714279,0.14285714285714279]
[null,null,null,{"$f":"COLUMN(D17)","v":4},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(O17)","v":15},null,null,null,null,{"$f":"COLUMN(T17)","v":20},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AE17)","v":31},null,null,null,null,{"$f":"COLUMN(AJ17)","v":36},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AU17)","v":47},null,null,null,null,{"$f":"COLUMN(AZ17)","v":52},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(BK17)","v":63},null,null,null,null,{"$f":"COLUMN(BP17)","v":68},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(CA17)","v":79}]
[null,"Meta","R$","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D41:O41,\"=1\",D19:O19)","v":0},{"$f":"SUM(D19:O19)","v":0},12,"Planejado",55,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T41:AE41,\"=1\",T19:AE19)","v":57},{"$f":"SUM(T19:AE19)","v":57},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(AJ41:AU41,\"=1\",AJ19:AU19)","v":11},{"$f":"SUM(AJ19:AU19)","v":11},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ41:BK41,\"=1\",AZ19:BK19)","v":5},{"$f":"SUM(AZ19:BK19)","v":5},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(BP41:CA41,\"=1\",BP19:CA19)","v":6},{"$f":"SUM(BP19:CA19)","v":6}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D42:O42,\"=1\",D20:O20)","v":0},{"$f":"SUM(D20:O20)","v":0},13,"Realizado",45,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T42:AE42,\"=1\",T20:AE20)","v":47},{"$f":"SUM(T20:AE20)","v":47},null,"Realizado",78,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUMIF(AJ42:AU42,\"=1\",AJ20:AU20)","v":83},{"$f":"SUM(AJ20:AU20)","v":83},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ42:BK42,\"=1\",AZ20:BK20)","v":5},{"$f":"SUM(AZ20:BK20)","v":5},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(BP42:CA42,\"=1\",BP20:CA20)","v":6},{"$f":"SUM(BP20:CA20)","v":6}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D20/D19-1),D20=\"\"),\"\",D20/D19-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T20/T19-1),T20=\"\"),\"\",T20/T19-1)","v":-0.18181818181818177},"","","","","","","","","","",0,-0.17543859649122806,-0.17543859649122806,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ20/AJ19-1),AJ20=\"\"),\"\",AJ20/AJ19-1)","v":10.142857142857142},"","","","","","","","","","",0.25,6.5454545454545459,6.5454545454545459,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ20/AZ19-1),AZ20=\"\"),\"\",AZ20/AZ19-1)","v":0},"","","","","","","","","","",0,0,0,null,"Percentual",{"$f":"IF(OR(ISERROR(BP20/BP19-1),BP20=\"\"),\"\",BP20/BP19-1)","v":0},"","","","","","","","","","",0,0,0]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D43:O43,\"=1\",D24:O24)","v":0},{"$f":"SUM(D24:O24)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T43:AE43,\"=1\",T24:AE24)","v":12},{"$f":"SUM(T24:AE24)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ43:AU43,\"=1\",AJ24:AU24)","v":90},{"$f":"SUM(AJ24:AU24)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ43:BK43,\"=1\",AZ24:BK24)","v":16},{"$f":"SUM(AZ24:BK24)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP43:CA43,\"=1\",BP24:CA24)","v":13},{"$f":"SUM(BP24:CA24)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D44:O44,\"=1\",D25:O25)","v":0},{"$f":"SUM(D25:O25)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T44:AE44,\"=1\",T25:AE25)","v":93},{"$f":"SUM(T25:AE25)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ44:AU44,\"=1\",AJ25:AU25)","v":10},{"$f":"SUM(AJ25:AU25)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ44:BK44,\"=1\",AZ25:BK25)","v":18},{"$f":"SUM(AZ25:BK25)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP44:CA44,\"=1\",BP25:CA25)","v":19},{"$f":"SUM(BP25:CA25)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D25/D24-1),D25=\"\"),\"\",D25/D24-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T25/T24-1),T25=\"\"),\"\",T25/T24-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ25/AJ24-1),AJ25=\"\"),\"\",AJ25/AJ24-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ25/AZ24-1),AZ25=\"\"),\"\",AZ25/AZ24-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP25/BP24-1),BP25=\"\"),\"\",BP25/BP24-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Gasto para produção","Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D45:O45,\"=1\",D29:O29)","v":0},{"$f":"SUM(D29:O29)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T45:AE45,\"=1\",T29:AE29)","v":12},{"$f":"SUM(T29:AE29)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ45:AU45,\"=1\",AJ29:AU29)","v":90},{"$f":"SUM(AJ29:AU29)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ45:BK45,\"=1\",AZ29:BK29)","v":16},{"$f":"SUM(AZ29:BK29)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP45:CA45,\"=1\",BP29:CA29)","v":13},{"$f":"SUM(BP29:CA29)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D46:O46,\"=1\",D30:O30)","v":0},{"$f":"SUM(D30:O30)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T46:AE46,\"=1\",T30:AE30)","v":93},{"$f":"SUM(T30:AE30)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ46:AU46,\"=1\",AJ30:AU30)","v":10},{"$f":"SUM(AJ30:AU30)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ46:BK46,\"=1\",AZ30:BK30)","v":18},{"$f":"SUM(AZ30:BK30)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP46:CA46,\"=1\",BP30:CA30)","v":19},{"$f":"SUM(BP30:CA30)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D30/D29-1),D30=\"\"),\"\",D30/D29-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T30/T29-1),T30=\"\"),\"\",T30/T29-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ30/AJ29-1),AJ30=\"\"),\"\",AJ30/AJ29-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ30/AZ29-1),AZ30=\"\"),\"\",AZ30/AZ29-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP30/BP29-1),BP30=\"\"),\"\",BP30/BP29-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Gasto para produção","Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D47:O47,\"=1\",D34:O34)","v":0},{"$f":"SUM(D34:O34)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T47:AE47,\"=1\",T34:AE34)","v":12},{"$f":"SUM(T34:AE34)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ47:AU47,\"=1\",AJ34:AU34)","v":90},{"$f":"SUM(AJ34:AU34)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ47:BK47,\"=1\",AZ34:BK34)","v":16},{"$f":"SUM(AZ34:BK34)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP47:CA47,\"=1\",BP34:CA34)","v":13},{"$f":"SUM(BP34:CA34)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D48:O48,\"=1\",D35:O35)","v":0},{"$f":"SUM(D35:O35)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T48:AE48,\"=1\",T35:AE35)","v":93},{"$f":"SUM(T35:AE35)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ48:AU48,\"=1\",AJ35:AU35)","v":10},{"$f":"SUM(AJ35:AU35)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ48:BK48,\"=1\",AZ35:BK35)","v":18},{"$f":"SUM(AZ35:BK35)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP48:CA48,\"=1\",BP35:CA35)","v":19},{"$f":"SUM(BP35:CA35)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D35/D34-1),D35=\"\"),\"\",D35/D34-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T35/T34-1),T35=\"\"),\"\",T35/T34-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ35/AJ34-1),AJ35=\"\"),\"\",AJ35/AJ34-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ35/AZ34-1),AZ35=\"\"),\"\",AZ35/AZ34-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP35/BP34-1),BP35=\"\"),\"\",BP35/BP34-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[]
[null,null,null,{"$f":"IF(D14=\"\",\"\",1)","v":1},1,1,1,{"$f":"IF(H14=\"\",\"\",1)","v":1},{"$f":"IF(I14=\"\",\"\",1)","v":1},1,1,"","","","",null,null,null,null,{"$f":"IF(T14=\"\",\"\",1)","v":1},1,1,"",{"$f":"IF(X14=\"\",\"\",1)","v":""},{"$f":"IF(Y14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ14=\"\",\"\",1)","v":1},1,"","",{"$f":"IF(AN14=\"\",\"\",1)","v":""},{"$f":"IF(AO14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AZ14=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD14=\"\",\"\",1)","v":""},{"$f":"IF(BE14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP14=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT14=\"\",\"\",1)","v":""},{"$f":"IF(BU14=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,1,1,1,1,{"$f":"IF(H15=\"\",\"\",1)","v":1},1,1,1,"","","","",null,null,null,null,1,1,1,"",{"$f":"IF(X15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BD15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT15=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D19=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H19=\"\",\"\",1)","v":""},{"$f":"IF(I19=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X19=\"\",\"\",1)","v":""},{"$f":"IF(Y19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN19=\"\",\"\",1)","v":""},{"$f":"IF(AO19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AZ19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD19=\"\",\"\",1)","v":""},{"$f":"IF(BE19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT19=\"\",\"\",1)","v":""},{"$f":"IF(BU19=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H20=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BD20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT20=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D24=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H24=\"\",\"\",1)","v":""},{"$f":"IF(I24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X24=\"\",\"\",1)","v":""},{"$f":"IF(Y24=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN24=\"\",\"\",1)","v":""},{"$f":"IF(AO24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD24=\"\",\"\",1)","v":""},{"$f":"IF(BE24=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT24=\"\",\"\",1)","v":""},{"$f":"IF(BU24=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H25=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X25=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN25=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD25=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT25=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H29=\"\",\"\",1)","v":""},{"$f":"IF(I29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X29=\"\",\"\",1)","v":""},{"$f":"IF(Y29=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN29=\"\",\"\",1)","v":""},{"$f":"IF(AO29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD29=\"\",\"\",1)","v":""},{"$f":"IF(BE29=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT29=\"\",\"\",1)","v":""},{"$f":"IF(BU29=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H30=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X30=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN30=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD30=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT30=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H34=\"\",\"\",1)","v":""},{"$f":"IF(I34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X34=\"\",\"\",1)","v":""},{"$f":"IF(Y34=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN34=\"\",\"\",1)","v":""},{"$f":"IF(AO34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD34=\"\",\"\",1)","v":""},{"$f":"IF(BE34=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT34=\"\",\"\",1)","v":""},{"$f":"IF(BU34=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H35=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X35=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN35=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD35=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT35=\"\",\"\",1)","v":""},"","","","","","",1]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(OR(D29=\"\",D30=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","Não","ok","ok","ok","ok","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D55=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E55=\"ok\",COLUMN(A77),\"\")","v":""},"",4,5,6,7,"","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D31=\"\",D32=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E31=\"\",E32=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D57=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E57=\"ok\",COLUMN(A78),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D33=\"\",D34=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E33=\"\",E34=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[]
[]
[null,null,null,{"$f":"IF(D59=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E59=\"ok\",COLUMN(A79),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,{"$f":"DA!G26&\": \"&DA!H26","v":"Aumentar: Capacidade de atendimentos"},{"$f":"DA!H13","v":"Perspectiva Financeira"}]
[null,{"$f":"DA!G27&\": \"&DA!H27","v":": "},{"$f":"DA!K13","v":"Perspectiva de Clientes"}]
[null,{"$f":"DA!G28&\": \"&DA!H28","v":": "},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"DA!G29&\": \"&DA!H29","v":": "},{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"}]
[null,{"$f":"DA!G30&\": \"&DA!H30","v":": "}]
[null,{"$f":"DA!G31&\": \"&DA!H31","v":": "}]
[null,{"$f":"DA!G32&\": \"&DA!H32","v":": "}]
[null,{"$f":"DA!G33&\": \"&DA!H33","v":": "}]

{"sheet":"EST 4","index":6,"n_rows":70,"n_cols":81,"rows_kept":70,"cut":false,"hidden":false,"merged":[[33,1,35,1],[18,1,20,1],[23,1,25,1],[11,2,11,16],[28,1,30,1],[11,18,11,32],[11,34,11,48],[11,50,11,64],[11,66,11,80],[13,1,15,1]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"DA!D13","v":2020},"Ano 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B12+1","v":2021},"Ano 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R12+1","v":2022},"Ano 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH12+1","v":2023},"Ano 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AX12+1","v":2024},"Ano 5"]
[null,"Meta","Número","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Know How da equipe","Planejado",100,200,300,400,500,500,500,500,500,500,500,null,{"$f":"SUMIF(D39:O39,\"=1\",D14:O14)","v":4500},{"$f":"SUM(D14:O14)","v":4500},7,"Planejado",200,210,211,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T39:AE39,\"=1\",T14:AE14)","v":623},{"$f":"SUM(T14:AE14)","v":623},null,"Planejado",2,0.9,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(AJ39:AU39,\"=1\",AJ14:AU14)","v":4.9000000000000004},{"$f":"SUM(AJ14:AU14)","v":4.9000000000000004},null,"Planejado",1,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ39:BK39,\"=1\",AZ14:BK14)","v":4},{"$f":"SUM(AZ14:BK14)","v":4},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUMIF(BP39:CA39,\"=1\",BP14:CA14)","v":7},{"$f":"SUM(BP14:CA14)","v":7}]
[null,null,"Realizado",50,100,150,200,200,100,100,450,null,null,null,null,{"$f":"SUMIF(D40:O40,\"=1\",D15:O15)","v":1350},{"$f":"SUM(D15:O15)","v":1350},8,"Realizado",220,200,200,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T40:AE40,\"=1\",T15:AE15)","v":622},{"$f":"SUM(T15:AE15)","v":622},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AJ40:AU40,\"=1\",AJ15:AU15)","v":5},{"$f":"SUM(AJ15:AU15)","v":5},null,"Realizado",1,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ40:BK40,\"=1\",AZ15:BK15)","v":4},{"$f":"SUM(AZ15:BK15)","v":4},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,6,{"$f":"SUMIF(BP40:CA40,\"=1\",BP15:CA15)","v":8},{"$f":"SUM(BP15:CA15)","v":8}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D15/D14-1),D15=\"\"),\"\",D15/D14-1)","v":-0.5},{"$f":"IF(OR(ISERROR(E15/E14-1),E15=\"\"),\"\",E15/E14-1)","v":-0.5},-0.5,-0.5,-0.6,-0.8,-0.8,{"$f":"IF(OR(ISERROR(K15/K14-1),K15=\"\"),\"\",K15/K14-1)","v":-9.9999999999999978E-2},"","","",{"$f":"IF(OR(ISERROR(O15/O14-1),O15=\"\"),\"\",O15/O14-1)","v":""},{"$f":"IF(OR(ISERROR(P15/P14-1),P15=\"\"),\"\",P15/P14-1)","v":-0.7},{"$f":"IF(OR(ISERROR(Q15/Q14-1),Q15=\"\"),\"\",Q15/Q14-1)","v":-0.7},null,"Percentual",{"$f":"IF(OR(ISERROR(T15/T14-1),T15=\"\"),\"\",T15/T14-1)","v":0.10000000000000009},-4.7619047619047672E-2,-5.2132701421800931E-2,"","","","","","","","",0,-1.6051364365970988E-3,-1.6051364365970988E-3,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ15/AJ14-1),AJ15=\"\"),\"\",AJ15/AJ14-1)","v":0},"","","","","","","","","","",0.5,2.0408163265306145E-2,2.0408163265306145E-2,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ15/AZ14-1),AZ15=\"\"),\"\",AZ15/AZ14-1)","v":0},"","","","","","","","","","",0,0,0,null,"Percentual",{"$f":"IF(OR(ISERROR(BP15/BP14-1),BP15=\"\"),\"\",BP15/BP14-1)","v":0},"","","","","","","","","","",0.19999999999999996,0.14285714285714279,0.14285714285714279]
[null,null,null,{"$f":"COLUMN(D17)","v":4},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(O17)","v":15},null,null,null,null,{"$f":"COLUMN(T17)","v":20},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AE17)","v":31},null,null,null,null,{"$f":"COLUMN(AJ17)","v":36},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(AU17)","v":47},null,null,null,null,{"$f":"COLUMN(AZ17)","v":52},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(BK17)","v":63},null,null,null,null,{"$f":"COLUMN(BP17)","v":68},null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(CA17)","v":79}]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,"Aumentar: Satisfação interna","Planejado",0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,{"$f":"SUMIF(D41:O41,\"=1\",D19:O19)","v":10.800000000000002},{"$f":"SUM(D19:O19)","v":10.800000000000002},12,"Planejado",55,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T41:AE41,\"=1\",T19:AE19)","v":57},{"$f":"SUM(T19:AE19)","v":57},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(AJ41:AU41,\"=1\",AJ19:AU19)","v":11},{"$f":"SUM(AJ19:AU19)","v":11},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ41:BK41,\"=1\",AZ19:BK19)","v":5},{"$f":"SUM(AZ19:BK19)","v":5},null,"Planejado",2,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(BP41:CA41,\"=1\",BP19:CA19)","v":6},{"$f":"SUM(BP19:CA19)","v":6}]
[null,null,"Realizado",0.85,0.89,0.95,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D42:O42,\"=1\",D20:O20)","v":2.69},{"$f":"SUM(D20:O20)","v":2.69},13,"Realizado",45,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T42:AE42,\"=1\",T20:AE20)","v":47},{"$f":"SUM(T20:AE20)","v":47},null,"Realizado",78,null,null,null,null,null,null,null,null,null,null,5,{"$f":"SUMIF(AJ42:AU42,\"=1\",AJ20:AU20)","v":83},{"$f":"SUM(AJ20:AU20)","v":83},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(AZ42:BK42,\"=1\",AZ20:BK20)","v":5},{"$f":"SUM(AZ20:BK20)","v":5},null,"Realizado",2,null,null,null,null,null,null,null,null,null,null,4,{"$f":"SUMIF(BP42:CA42,\"=1\",BP20:CA20)","v":6},{"$f":"SUM(BP20:CA20)","v":6}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D20/D19-1),D20=\"\"),\"\",D20/D19-1)","v":-5.555555555555558E-2},-1.1111111111111072E-2,5.555555555555558E-2,"","","","","","","","","",-0.750925925925926,-0.750925925925926,null,"Percentual",{"$f":"IF(OR(ISERROR(T20/T19-1),T20=\"\"),\"\",T20/T19-1)","v":-0.18181818181818177},"","","","","","","","","","",0,-0.17543859649122806,-0.17543859649122806,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ20/AJ19-1),AJ20=\"\"),\"\",AJ20/AJ19-1)","v":10.142857142857142},"","","","","","","","","","",0.25,6.5454545454545459,6.5454545454545459,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ20/AZ19-1),AZ20=\"\"),\"\",AZ20/AZ19-1)","v":0},"","","","","","","","","","",0,0,0,null,"Percentual",{"$f":"IF(OR(ISERROR(BP20/BP19-1),BP20=\"\"),\"\",BP20/BP19-1)","v":0},"","","","","","","","","","",0,0,0]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D43:O43,\"=1\",D24:O24)","v":0},{"$f":"SUM(D24:O24)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T43:AE43,\"=1\",T24:AE24)","v":12},{"$f":"SUM(T24:AE24)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ43:AU43,\"=1\",AJ24:AU24)","v":90},{"$f":"SUM(AJ24:AU24)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ43:BK43,\"=1\",AZ24:BK24)","v":16},{"$f":"SUM(AZ24:BK24)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP43:CA43,\"=1\",BP24:CA24)","v":13},{"$f":"SUM(BP24:CA24)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D44:O44,\"=1\",D25:O25)","v":0},{"$f":"SUM(D25:O25)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T44:AE44,\"=1\",T25:AE25)","v":93},{"$f":"SUM(T25:AE25)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ44:AU44,\"=1\",AJ25:AU25)","v":10},{"$f":"SUM(AJ25:AU25)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ44:BK44,\"=1\",AZ25:BK25)","v":18},{"$f":"SUM(AZ25:BK25)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP44:CA44,\"=1\",BP25:CA25)","v":19},{"$f":"SUM(BP25:CA25)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D25/D24-1),D25=\"\"),\"\",D25/D24-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T25/T24-1),T25=\"\"),\"\",T25/T24-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ25/AJ24-1),AJ25=\"\"),\"\",AJ25/AJ24-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ25/AZ24-1),AZ25=\"\"),\"\",AZ25/AZ24-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP25/BP24-1),BP25=\"\"),\"\",BP25/BP24-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D45:O45,\"=1\",D29:O29)","v":0},{"$f":"SUM(D29:O29)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T45:AE45,\"=1\",T29:AE29)","v":12},{"$f":"SUM(T29:AE29)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ45:AU45,\"=1\",AJ29:AU29)","v":90},{"$f":"SUM(AJ29:AU29)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ45:BK45,\"=1\",AZ29:BK29)","v":16},{"$f":"SUM(AZ29:BK29)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP45:CA45,\"=1\",BP29:CA29)","v":13},{"$f":"SUM(BP29:CA29)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D46:O46,\"=1\",D30:O30)","v":0},{"$f":"SUM(D30:O30)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T46:AE46,\"=1\",T30:AE30)","v":93},{"$f":"SUM(T30:AE30)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ46:AU46,\"=1\",AJ30:AU30)","v":10},{"$f":"SUM(AJ30:AU30)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ46:BK46,\"=1\",AZ30:BK30)","v":18},{"$f":"SUM(AZ30:BK30)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP46:CA46,\"=1\",BP30:CA30)","v":19},{"$f":"SUM(BP30:CA30)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D30/D29-1),D30=\"\"),\"\",D30/D29-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T30/T29-1),T30=\"\"),\"\",T30/T29-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ30/AJ29-1),AJ30=\"\"),\"\",AJ30/AJ29-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ30/AZ29-1),AZ30=\"\"),\"\",AZ30/AZ29-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP30/BP29-1),BP30=\"\"),\"\",BP30/BP29-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[null,"Meta","Porcentagem","Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total",null,null,"Jan","Fev","Mar","Abr","Mai","Jun","Jul","Ago","Set","Out","Nov","Dez","Parcial","Total"]
[null,null,"Planejado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D47:O47,\"=1\",D34:O34)","v":0},{"$f":"SUM(D34:O34)","v":0},17,"Planejado",10,null,null,null,null,null,null,null,null,null,null,2,{"$f":"SUMIF(T47:AE47,\"=1\",T34:AE34)","v":12},{"$f":"SUM(T34:AE34)","v":12},null,"Planejado",90,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ47:AU47,\"=1\",AJ34:AU34)","v":90},{"$f":"SUM(AJ34:AU34)","v":90},null,"Planejado",7,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(AZ47:BK47,\"=1\",AZ34:BK34)","v":16},{"$f":"SUM(AZ34:BK34)","v":16},null,"Planejado",4,null,null,null,null,null,null,null,null,null,null,9,{"$f":"SUMIF(BP47:CA47,\"=1\",BP34:CA34)","v":13},{"$f":"SUM(BP34:CA34)","v":13}]
[null,null,"Realizado",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(D48:O48,\"=1\",D35:O35)","v":0},{"$f":"SUM(D35:O35)","v":0},18,"Realizado",90,null,null,null,null,null,null,null,null,null,null,3,{"$f":"SUMIF(T48:AE48,\"=1\",T35:AE35)","v":93},{"$f":"SUM(T35:AE35)","v":93},null,"Realizado",10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(AJ48:AU48,\"=1\",AJ35:AU35)","v":10},{"$f":"SUM(AJ35:AU35)","v":10},null,"Realizado",8,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(AZ48:BK48,\"=1\",AZ35:BK35)","v":18},{"$f":"SUM(AZ35:BK35)","v":18},null,"Realizado",9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"SUMIF(BP48:CA48,\"=1\",BP35:CA35)","v":19},{"$f":"SUM(BP35:CA35)","v":19}]
[null,null,"Percentual",{"$f":"IF(OR(ISERROR(D35/D34-1),D35=\"\"),\"\",D35/D34-1)","v":""},"","","","","","","","","","","","","",null,"Percentual",{"$f":"IF(OR(ISERROR(T35/T34-1),T35=\"\"),\"\",T35/T34-1)","v":8},"","","","","","","","","","",0.5,6.75,6.75,null,"Percentual",{"$f":"IF(OR(ISERROR(AJ35/AJ34-1),AJ35=\"\"),\"\",AJ35/AJ34-1)","v":-0.88888888888888884},"","","","","","","","","","","",-0.88888888888888884,-0.88888888888888884,null,"Percentual",{"$f":"IF(OR(ISERROR(AZ35/AZ34-1),AZ35=\"\"),\"\",AZ35/AZ34-1)","v":0.14285714285714279},"","","","","","","","","","",0.11111111111111116,0.125,0.125,null,"Percentual",{"$f":"IF(OR(ISERROR(BP35/BP34-1),BP35=\"\"),\"\",BP35/BP34-1)","v":1.25},"","","","","","","","","","",0.11111111111111116,0.46153846153846145,0.46153846153846145]
[]
[]
[null,null,null,{"$f":"IF(D14=\"\",\"\",1)","v":1},1,1,1,{"$f":"IF(H14=\"\",\"\",1)","v":1},{"$f":"IF(I14=\"\",\"\",1)","v":1},1,1,1,1,1,"",null,null,null,null,{"$f":"IF(T14=\"\",\"\",1)","v":1},1,1,"",{"$f":"IF(X14=\"\",\"\",1)","v":""},{"$f":"IF(Y14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ14=\"\",\"\",1)","v":1},1,"","",{"$f":"IF(AN14=\"\",\"\",1)","v":""},{"$f":"IF(AO14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AZ14=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD14=\"\",\"\",1)","v":""},{"$f":"IF(BE14=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP14=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT14=\"\",\"\",1)","v":""},{"$f":"IF(BU14=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,1,1,1,1,{"$f":"IF(H15=\"\",\"\",1)","v":1},1,1,1,"","","","",null,null,null,null,1,1,1,"",{"$f":"IF(X15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BD15=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT15=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D19=\"\",\"\",1)","v":1},1,1,1,{"$f":"IF(H19=\"\",\"\",1)","v":1},{"$f":"IF(I19=\"\",\"\",1)","v":1},1,1,1,1,1,1,null,null,null,null,{"$f":"IF(T19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X19=\"\",\"\",1)","v":""},{"$f":"IF(Y19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN19=\"\",\"\",1)","v":""},{"$f":"IF(AO19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AZ19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD19=\"\",\"\",1)","v":""},{"$f":"IF(BE19=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP19=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT19=\"\",\"\",1)","v":""},{"$f":"IF(BU19=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,1,1,1,"",{"$f":"IF(H20=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BD20=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT20=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D24=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H24=\"\",\"\",1)","v":""},{"$f":"IF(I24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X24=\"\",\"\",1)","v":""},{"$f":"IF(Y24=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN24=\"\",\"\",1)","v":""},{"$f":"IF(AO24=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD24=\"\",\"\",1)","v":""},{"$f":"IF(BE24=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP24=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT24=\"\",\"\",1)","v":""},{"$f":"IF(BU24=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H25=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X25=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN25=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD25=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT25=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D29=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H29=\"\",\"\",1)","v":""},{"$f":"IF(I29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X29=\"\",\"\",1)","v":""},{"$f":"IF(Y29=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN29=\"\",\"\",1)","v":""},{"$f":"IF(AO29=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD29=\"\",\"\",1)","v":""},{"$f":"IF(BE29=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP29=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT29=\"\",\"\",1)","v":""},{"$f":"IF(BU29=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H30=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X30=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN30=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD30=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT30=\"\",\"\",1)","v":""},"","","","","","",1]
[null,null,null,{"$f":"IF(D34=\"\",\"\",1)","v":""},"","","",{"$f":"IF(H34=\"\",\"\",1)","v":""},{"$f":"IF(I34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(T34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(X34=\"\",\"\",1)","v":""},{"$f":"IF(Y34=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(AJ34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(AN34=\"\",\"\",1)","v":""},{"$f":"IF(AO34=\"\",\"\",1)","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AZ34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BD34=\"\",\"\",1)","v":""},{"$f":"IF(BE34=\"\",\"\",1)","v":""},"","","","","",1,null,null,null,null,{"$f":"IF(BP34=\"\",\"\",1)","v":1},"","","",{"$f":"IF(BT34=\"\",\"\",1)","v":""},{"$f":"IF(BU34=\"\",\"\",1)","v":""},"","","","","",1]
[null,null,null,"","","","",{"$f":"IF(H35=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(X35=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(AN35=\"\",\"\",1)","v":""},"","","","","","","",null,null,null,null,1,"","","",{"$f":"IF(BD35=\"\",\"\",1)","v":""},"","","","","","",1,null,null,null,null,1,"","","",{"$f":"IF(BT35=\"\",\"\",1)","v":""},"","","","","","",1]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"IF(OR(D29=\"\",D30=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","Não","ok","ok","ok","ok","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D55=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E55=\"ok\",COLUMN(A77),\"\")","v":""},"",4,5,6,7,"","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D31=\"\",D32=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E31=\"\",E32=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[null,null,null,{"$f":"IF(D57=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E57=\"ok\",COLUMN(A78),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,null,null,{"$f":"IF(OR(D33=\"\",D34=\"\"),\"Não\",\"ok\")","v":"Não"},{"$f":"IF(OR(E33=\"\",E34=\"\"),\"Não\",\"ok\")","v":"Não"},"Não","ok","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não",null,null,null,null,"Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não","Não"]
[]
[]
[null,null,null,{"$f":"IF(D59=\"ok\",COLUMN(#REF!),\"\")","v":""},{"$f":"IF(E59=\"ok\",COLUMN(A79),\"\")","v":""},"",4,"","","","","","","","",null,null,null,null,"","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","","","","","","","","","","","","","","","","","","",null,null,null,null,"","","","","","","","","","","",""]
[null,{"$f":"DA!J26&\": \"&DA!K26","v":"Aumentar: Know How da equipe"},{"$f":"DA!H13","v":"Perspectiva Financeira"}]
[null,{"$f":"DA!J27&\": \"&DA!K27","v":"Aumentar: Satisfação interna"},{"$f":"DA!K13","v":"Perspectiva de Clientes"}]
[null,{"$f":"DA!J28&\": \"&DA!K28","v":": "},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"DA!J29&\": \"&DA!K29","v":": "},{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"}]
[null,{"$f":"DA!J30&\": \"&DA!K30","v":": "}]
[null,{"$f":"DA!J31&\": \"&DA!K31","v":": "}]
[null,{"$f":"DA!J32&\": \"&DA!K32","v":": "}]
[null,{"$f":"DA!J33&\": \"&DA!K33","v":": "}]

{"sheet":"PA","index":7,"n_rows":36,"n_cols":35,"rows_kept":36,"cut":false,"hidden":false,"merged":[[19,1,19,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[26,1,26,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Objetivos/Metas",null,"Ação","Setor","Responsável","Como","Prazo (Mês)","Prazo (Ano)","Status","Saldo\n(Dias)","%",null,null,"Mês prazo","data prazo","Hoje","mês hoje","ano hoje",null,"atraso","faltam",null,{"$f":"DA!D13","v":2020},{"$f":"X12+1","v":2021},{"$f":"Y12+1","v":2022},{"$f":"Z12+1","v":2023},{"$f":"AA12+1","v":2024},null,{"$f":"X12","v":2020},{"$f":"Y12","v":2021},{"$f":"Z12","v":2022},{"$f":"AA12","v":2023},{"$f":"AB12","v":2024},"Contador de dias"]
[null,"Aumentar: Receitas",null,"Aumentar segmentos de serviços","Comercial","Silas","Dar mais opções de serviços para os clientes atuais.","Janeiro",2020,{"$f":"IF(L13=1,\"Concluído\",IF(P13=\"\",\"\",IF(T13=0,\"Vence esse mês\",IF(T13>=3,\"Faltam \"&T13&\" meses\",IF(T13=2,\"Faltam 2 meses\",IF(T13=1,\"Falta 1 mês\",IF(T13=-1,ABS(T13)&\" mês de atraso\",ABS(T13)&\" meses de atraso\")))))))","v":"24 meses de atraso"},{"$f":"IF(L13=1,\"Concluído\",AI13)","v":-743.66919305555348},0.95,"Janeiro",1,{"$f":"IF(ISERROR(VLOOKUP(H13,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H13,$M$13:$N$24,2,FALSE))","v":1},{"$f":"IF(O13=\"\",\"\",\"1/\"&O13&\"/\"&I13)","v":"1/1/2020"},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q13)","v":1},{"$f":"YEAR(Q13)","v":2022},{"$f":"IF(U13<>\"\",-U13,V13)","v":-24},{"$f":"IF(I13>$S$13,\"\",((YEAR(NOW())-YEAR(P13))*12+MONTH(NOW())-MONTH(P13)))","v":24},{"$f":"IF(U13<>\"\",\"\",((YEAR(P13)-YEAR($Q$13))*12+MONTH(P13)-MONTH($Q$13)))","v":""},null,{"$f":"IF($I13=X$12,$O13,\"\")","v":1},{"$f":"IF($I13=Y$12,$O13,\"\")","v":""},{"$f":"IF($I13=Z$12,$O13,\"\")","v":""},{"$f":"IF($I13=AA$12,$O13,\"\")","v":""},{"$f":"IF($I13=AB$12,$O13,\"\")","v":""},{"$f":"VLOOKUP(B13,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF($I13<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC13+\"1\",IF(X13=\"\",17,X13+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC13,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC13,IF(X13=\"\",17,X13+\"5\"),1,1,\"EST\")))-1)","v":{"$error":"#REF!"}},{"$f":"IF($I13<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC13,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC13,IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I13<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC13,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC13,IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I13<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC13,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC13,IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I13<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC13,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC13,IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF(P13=\"\",\"\",P13-Q13)","v":-743.66919305555348}]
[null,"Aumentar: Lucratividade",null,"Reduzir custos operacionais","Financeiro","José","Estabelecer metas de produção com recompensas para redução de custos","Fevereiro",2020,"Concluído","Concluído",1,"Fevereiro",2,{"$f":"IF(ISERROR(VLOOKUP(H14,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H14,$M$13:$N$24,2,FALSE))","v":2},{"$f":"IF(O14=\"\",\"\",\"1/\"&O14&\"/\"&I14)","v":"1/2/2020"},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q14)","v":1},{"$f":"YEAR(Q14)","v":2022},{"$f":"IF(U14<>\"\",-U14,V14)","v":-23},{"$f":"IF(I14>$S$13,\"\",((YEAR(NOW())-YEAR(P14))*12+MONTH(NOW())-MONTH(P14)))","v":23},{"$f":"IF(U14<>\"\",\"\",((YEAR(P14)-YEAR($Q$13))*12+MONTH(P14)-MONTH($Q$13)))","v":""},null,{"$f":"IF($I14=X$12,$O14,\"\")","v":2},"","","","",{"$f":"VLOOKUP(B14,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF($I14<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC14+\"1\",IF(X14=\"\",17,X14+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC14,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC14,IF(X14=\"\",17,X14+\"5\"),1,1,\"EST\")))-1)","v":{"$error":"#REF!"}},{"$f":"IF($I14<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC14,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC14,IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I14<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC14,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC14,IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I14<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC14,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC14,IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I14<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC14,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC14,IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF(P14=\"\",\"\",P14-Q14)","v":-712.66919305555348}]
[null,"Diminuir: Despesas",null,"Reduzir despesas fixas","Financeiro","Henrique","Pesquisar outras opções para as despesas fixas.","Maio",2020,"Concluído","Concluído",1,"Março",3,5,"1/5/2020",44574.669193055553,1,2022,-20,20,"",null,5,"","","","",{"$f":"VLOOKUP(B15,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF($I15<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC15+\"1\",IF(X15=\"\",17,X15+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC15,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC15,IF(X15=\"\",17,X15+\"5\"),1,1,\"EST\")))-1)","v":{"$error":"#REF!"}},{"$f":"IF($I15<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC15,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC15,IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I15<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC15,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC15,IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I15<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC15,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC15,IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I15<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC15,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC15,IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST\")))-1)","v":"-"},-622.66919305555348]
[null,null,null,null,null,null,null,null,null,"","",null,"Abril",4,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B16,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I16<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC16+\"1\",IF(X16=\"\",17,X16+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC16,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC16,IF(X16=\"\",17,X16+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I16<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC16,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC16,IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I16<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC16,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC16,IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I16<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC16,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC16,IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I16<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC16,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC16,IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Maio",5,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B17,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I17<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC17+\"1\",IF(X17=\"\",17,X17+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC17,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC17,IF(X17=\"\",17,X17+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I17<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC17,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC17,IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I17<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC17,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC17,IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I17<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC17,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC17,IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I17<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC17,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC17,IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"",{"$f":"IF(L18=1,\"Concluído\",AI18)","v":""},null,"Junho",6,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B18,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I18<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC18+\"1\",IF(X18=\"\",17,X18+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC18,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC18,IF(X18=\"\",17,X18+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I18<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC18,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC18,IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I18<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC18,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC18,IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I18<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC18,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC18,IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I18<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC18,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC18,IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"",{"$f":"IF(L19=1,\"Concluído\",AI19)","v":""},null,"Julho",7,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B19,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I19<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC19+\"1\",IF(X19=\"\",17,X19+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC19,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC19,IF(X19=\"\",17,X19+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I19<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC19,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC19,IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I19<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC19,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC19,IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I19<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC19,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC19,IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I19<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC19,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC19,IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Agosto",8,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B20,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I20<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC20+\"1\",IF(X20=\"\",17,X20+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC20,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC20,IF(X20=\"\",17,X20+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I20<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC20,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC20,IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I20<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC20,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC20,IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I20<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC20,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC20,IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I20<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC20,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC20,IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Setembro",9,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B21,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I21<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC21+\"1\",IF(X21=\"\",17,X21+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC21,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC21,IF(X21=\"\",17,X21+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I21<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC21,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC21,IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I21<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC21,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC21,IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I21<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC21,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC21,IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I21<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC21,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC21,IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Outubro",10,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B22,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I22<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC22+\"1\",IF(X22=\"\",17,X22+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC22,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC22,IF(X22=\"\",17,X22+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I22<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC22,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC22,IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I22<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC22,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC22,IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I22<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC22,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC22,IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I22<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC22,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC22,IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Novembro",11,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B23,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I23<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC23+\"1\",IF(X23=\"\",17,X23+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC23,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC23,IF(X23=\"\",17,X23+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I23<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC23,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC23,IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I23<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC23,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC23,IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I23<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC23,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC23,IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I23<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC23,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC23,IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Dezembro",12,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B24,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I24<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC24+\"1\",IF(X24=\"\",17,X24+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC24,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC24,IF(X24=\"\",17,X24+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I24<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC24,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC24,IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I24<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC24,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC24,IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I24<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC24,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC24,IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I24<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC24,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC24,IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B25,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I25<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC25+\"1\",IF(X25=\"\",17,X25+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC25,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC25,IF(X25=\"\",17,X25+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I25<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC25,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC25,IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I25<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC25,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC25,IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I25<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC25,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC25,IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I25<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC25,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC25,IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B26,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I26<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC26+\"1\",IF(X26=\"\",17,X26+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC26,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC26,IF(X26=\"\",17,X26+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I26<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC26,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC26,IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I26<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC26,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC26,IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I26<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC26,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC26,IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I26<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC26,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC26,IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B27,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I27<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC27+\"1\",IF(X27=\"\",17,X27+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC27,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC27,IF(X27=\"\",17,X27+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I27<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC27,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC27,IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I27<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC27,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC27,IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I27<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC27,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC27,IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I27<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC27,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC27,IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B28,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I28<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC28+\"1\",IF(X28=\"\",17,X28+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC28,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC28,IF(X28=\"\",17,X28+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I28<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC28,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC28,IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I28<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC28,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC28,IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I28<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC28,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC28,IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I28<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC28,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC28,IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B29,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I29<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC29+\"1\",IF(X29=\"\",17,X29+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC29,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC29,IF(X29=\"\",17,X29+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I29<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC29,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC29,IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I29<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC29,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC29,IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I29<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC29,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC29,IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I29<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC29,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC29,IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B30,EST!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I30<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",6,1,1,\"EST\")):INDIRECT(ADDRESS($AC30+\"1\",IF(X30=\"\",17,X30+\"5\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC30,6,1,1,\"EST\")):INDIRECT(ADDRESS($AC30,IF(X30=\"\",17,X30+\"5\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I30<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",22,1,1,\"EST\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC30,22,1,1,\"EST\")):INDIRECT(ADDRESS($AC30,IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I30<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",38,1,1,\"EST\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC30,38,1,1,\"EST\")):INDIRECT(ADDRESS($AC30,IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I30<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",54,1,1,\"EST\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC30,54,1,1,\"EST\")):INDIRECT(ADDRESS($AC30,IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST\")))-1)","v":"-"},{"$f":"IF($I30<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",70,1,1,\"EST\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST\")))/SUM(INDIRECT(ADDRESS($AC30,70,1,1,\"EST\")):INDIRECT(ADDRESS($AC30,IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST\")))-1)","v":"-"},""]
[]
[null,{"$f":"EST!B14","v":"Aumentar: Receitas"},{"$f":"DA!H13","v":"Perspectiva Financeira"},null,null,null,null,null,{"$f":"DA!D13","v":2020}]
[null,{"$f":"EST!B19","v":"Aumentar: Lucratividade"},{"$f":"DA!K13","v":"Perspectiva de Clientes"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I32+1,\"\")","v":2021}]
[null,{"$f":"EST!B24","v":"Diminuir: Despesas"},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I33+1,\"\")","v":2022}]
[null,null,{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"},null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I34+1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I35+1,\"\"))","v":""}]

{"sheet":"PA 2","index":8,"n_rows":36,"n_cols":35,"rows_kept":36,"cut":false,"hidden":false,"merged":[[20,1,20,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Metas",null,"Ação","Setor","Quem","Como","Prazo (Mês)","Prazo (Ano)","Status","Saldo\n(Dias)","%",null,null,"Mês prazo","data prazo","Hoje","mês hoje","ano hoje",null,"atraso","faltam",null,{"$f":"DA!D13","v":2020},{"$f":"X12+1","v":2021},{"$f":"Y12+1","v":2022},{"$f":"Z12+1","v":2023},{"$f":"AA12+1","v":2024},null,{"$f":"X12","v":2020},{"$f":"Y12","v":2021},{"$f":"Z12","v":2022},{"$f":"AA12","v":2023},{"$f":"AB12","v":2024},"Contador de dias"]
[null,"Aumentar: Quantidade de vendas",null,"Patrocinar redes sociais","Marketing","Silas","Criando campanhas de mkt.","Janeiro",2020,{"$f":"IF(L13=1,\"Concluído\",IF(P13=\"\",\"\",IF(T13=0,\"Vence esse mês\",IF(T13>=3,\"Faltam \"&T13&\" meses\",IF(T13=2,\"Faltam 2 meses\",IF(T13=1,\"Falta 1 mês\",IF(T13=-1,ABS(T13)&\" mês de atraso\",ABS(T13)&\" meses de atraso\")))))))","v":"24 meses de atraso"},{"$f":"IF(L13=1,\"Concluído\",AI13)","v":-743.66919305555348},0.99,"Janeiro",1,{"$f":"IF(ISERROR(VLOOKUP(H13,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H13,$M$13:$N$24,2,FALSE))","v":1},{"$f":"IF(O13=\"\",\"\",\"1/\"&O13&\"/\"&I13)","v":"1/1/2020"},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q13)","v":1},{"$f":"YEAR(Q13)","v":2022},{"$f":"IF(U13<>\"\",-U13,V13)","v":-24},{"$f":"IF(I13>$S$13,\"\",((YEAR(NOW())-YEAR(P13))*12+MONTH(NOW())-MONTH(P13)))","v":24},{"$f":"IF(U13<>\"\",\"\",((YEAR(P13)-YEAR($Q$13))*12+MONTH(P13)-MONTH($Q$13)))","v":""},null,{"$f":"IF($I13=X$12,$O13,\"\")","v":1},{"$f":"IF($I13=Y$12,$O13,\"\")","v":""},{"$f":"IF($I13=Z$12,$O13,\"\")","v":""},{"$f":"IF($I13=AA$12,$O13,\"\")","v":""},{"$f":"IF($I13=AB$12,$O13,\"\")","v":""},{"$f":"VLOOKUP(B13,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF($I13<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(X13=\"\",17,X13+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(X13=\"\",17,X13+\"5\"),1,1,\"EST 2\")))-1)","v":{"$error":"#REF!"}},{"$f":"IF($I13<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF(P13=\"\",\"\",P13-Q13)","v":-743.66919305555348}]
[null,"Aumentar: Número de clientes",null,"Participação em feiras e eventos","Comercial","José","Pesquisando eventos no segmento.","Junho",2020,{"$f":"IF(L14=1,\"Concluído\",IF(P14=\"\",\"\",IF(T14=0,\"Vence esse mês\",IF(T14>=3,\"Faltam \"&T14&\" meses\",IF(T14=2,\"Faltam 2 meses\",IF(T14=1,\"Falta 1 mês\",IF(T14=-1,ABS(T14)&\" mês de atraso\",ABS(T14)&\" meses de atraso\")))))))","v":"Concluído"},"Concluído",1,"Fevereiro",2,{"$f":"IF(ISERROR(VLOOKUP(H14,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H14,$M$13:$N$24,2,FALSE))","v":6},{"$f":"IF(O14=\"\",\"\",\"1/\"&O14&\"/\"&I14)","v":"1/6/2020"},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q14)","v":1},{"$f":"YEAR(Q14)","v":2022},{"$f":"IF(U14<>\"\",-U14,V14)","v":-19},{"$f":"IF(I14>$S$13,\"\",((YEAR(NOW())-YEAR(P14))*12+MONTH(NOW())-MONTH(P14)))","v":19},{"$f":"IF(U14<>\"\",\"\",((YEAR(P14)-YEAR($Q$13))*12+MONTH(P14)-MONTH($Q$13)))","v":""},null,{"$f":"IF($I14=X$12,$O14,\"\")","v":6},"","","","",{"$f":"VLOOKUP(B14,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF($I14<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(X14=\"\",17,X14+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(X14=\"\",17,X14+\"5\"),1,1,\"EST 2\")))-1)","v":{"$error":"#REF!"}},{"$f":"IF($I14<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF(P14=\"\",\"\",P14-Q14)","v":-591.66919305555348}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=1,\"Concluído\",IF(P15=\"\",\"\",IF(T15=0,\"Vence esse mês\",IF(T15>=3,\"Faltam \"&T15&\" meses\",IF(T15=2,\"Faltam 2 meses\",IF(T15=1,\"Falta 1 mês\",IF(T15=-1,ABS(T15)&\" mês de atraso\",ABS(T15)&\" meses de atraso\")))))))","v":""},"",null,"Março",3,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B15,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I15<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(X15=\"\",17,X15+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(X15=\"\",17,X15+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Abril",4,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B16,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I16<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(X16=\"\",17,X16+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(X16=\"\",17,X16+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Maio",5,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B17,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I17<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(X17=\"\",17,X17+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(X17=\"\",17,X17+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"",{"$f":"IF(L18=1,\"Concluído\",AI18)","v":""},null,"Junho",6,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B18,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I18<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(X18=\"\",17,X18+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(X18=\"\",17,X18+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"",{"$f":"IF(L19=1,\"Concluído\",AI19)","v":""},null,"Julho",7,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B19,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I19<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(X19=\"\",17,X19+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(X19=\"\",17,X19+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Agosto",8,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B20,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I20<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(X20=\"\",17,X20+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(X20=\"\",17,X20+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Setembro",9,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B21,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I21<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(X21=\"\",17,X21+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(X21=\"\",17,X21+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Outubro",10,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B22,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I22<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(X22=\"\",17,X22+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(X22=\"\",17,X22+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Novembro",11,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B23,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I23<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(X23=\"\",17,X23+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(X23=\"\",17,X23+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,"Dezembro",12,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B24,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I24<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(X24=\"\",17,X24+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(X24=\"\",17,X24+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B25,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I25<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(X25=\"\",17,X25+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(X25=\"\",17,X25+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B26,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I26<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(X26=\"\",17,X26+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(X26=\"\",17,X26+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B27,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I27<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(X27=\"\",17,X27+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(X27=\"\",17,X27+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B28,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I28<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(X28=\"\",17,X28+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(X28=\"\",17,X28+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B29,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I29<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(X29=\"\",17,X29+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(X29=\"\",17,X29+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B30,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I30<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(X30=\"\",17,X30+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(X30=\"\",17,X30+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},""]
[]
[null,{"$f":"'EST 2'!B14","v":"Aumentar: Quantidade de vendas"},"Perspectiva Financeira",null,null,null,null,null,{"$f":"DA!D13","v":2020}]
[null,{"$f":"'EST 2'!B19","v":"Aumentar: Número de clientes"},{"$f":"DA!K13","v":"Perspectiva de Clientes"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I32+1,\"\")","v":2021}]
[null,{"$f":"'EST 2'!B24","v":0},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I33+1,\"\")","v":2022}]
[null,{"$f":"'EST 2'!B24","v":0},{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"},null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I34+1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I35+1,\"\"))","v":""}]

{"sheet":"PA 3","index":9,"n_rows":36,"n_cols":36,"rows_kept":36,"cut":false,"hidden":false,"merged":[[20,1,20,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Metas",null,"Ação","Setor","Quem","Como","Prazo (Mês)","Prazo (Ano)","Status","Saldo\n(Dias)","%",null,null,"Mês prazo","data prazo","Hoje","mês hoje","ano hoje",null,"atraso","faltam",null,{"$f":"DA!D13","v":2020},{"$f":"X12+1","v":2021},{"$f":"Y12+1","v":2022},{"$f":"Z12+1","v":2023},{"$f":"AA12+1","v":2024},null,{"$f":"X12","v":2020},{"$f":"Y12","v":2021},{"$f":"Z12","v":2022},{"$f":"AA12","v":2023},{"$f":"AB12","v":2024},null,"Contador de dias"]
[null,"Aumentar: Capacidade de produção",null,"Comprar nova máquina","Produção","João","Patrocinando outros sites","Fevereiro",2017,{"$f":"IF(L13=1,\"Concluído\",IF(P13=\"\",\"\",IF(T13=0,\"Vence esse mês\",IF(T13>=3,\"Faltam \"&T13&\" meses\",IF(T13=2,\"Faltam 2 meses\",IF(T13=1,\"Falta 1 mês\",IF(T13=-1,ABS(T13)&\" mês de atraso\",ABS(T13)&\" meses de atraso\")))))))","v":"Concluído"},{"$f":"IF(L13=1,\"Concluído\",AI13)","v":"Concluído"},1,"Janeiro",1,{"$f":"IF(ISERROR(VLOOKUP(H13,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H13,$M$13:$N$24,2,FALSE))","v":2},{"$f":"IF(O13=\"\",\"\",\"1/\"&O13&\"/\"&I13)","v":"1/2/2017"},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q13)","v":1},{"$f":"YEAR(Q13)","v":2022},{"$f":"IF(U13<>\"\",-U13,V13)","v":-59},{"$f":"IF(I13>$S$13,\"\",((YEAR(NOW())-YEAR(P13))*12+MONTH(NOW())-MONTH(P13)))","v":59},{"$f":"IF(U13<>\"\",\"\",((YEAR(P13)-YEAR($Q$13))*12+MONTH(P13)-MONTH($Q$13)))","v":""},null,{"$f":"IF($I13=X$12,$O13,\"\")","v":""},{"$f":"IF($I13=Y$12,$O13,\"\")","v":""},{"$f":"IF($I13=Z$12,$O13,\"\")","v":""},{"$f":"IF($I13=AA$12,$O13,\"\")","v":""},{"$f":"IF($I13=AB$12,$O13,\"\")","v":""},{"$f":"VLOOKUP(B13,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I13<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(X13=\"\",17,X13+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(X13=\"\",17,X13+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF(P13=\"\",\"\",P13-Q13)","v":-1807.6691930555535},{"$f":"Q13-R13","v":44573.669193055553}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=1,\"Concluído\",IF(P14=\"\",\"\",IF(T14=0,\"Vence esse mês\",IF(T14>=3,\"Faltam \"&T14&\" meses\",IF(T14=2,\"Faltam 2 meses\",IF(T14=1,\"Falta 1 mês\",IF(T14=-1,ABS(T14)&\" mês de atraso\",ABS(T14)&\" meses de atraso\")))))))","v":""},"",null,"Fevereiro",2,{"$f":"IF(ISERROR(VLOOKUP(H14,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H14,$M$13:$N$24,2,FALSE))","v":""},{"$f":"IF(O14=\"\",\"\",\"1/\"&O14&\"/\"&I14)","v":""},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q14)","v":1},{"$f":"YEAR(Q14)","v":2022},{"$f":"IF(U14<>\"\",-U14,V14)","v":{"$error":"#VALUE!"}},{"$f":"IF(I14>$S$13,\"\",((YEAR(NOW())-YEAR(P14))*12+MONTH(NOW())-MONTH(P14)))","v":{"$error":"#VALUE!"}},{"$f":"IF(U14<>\"\",\"\",((YEAR(P14)-YEAR($Q$13))*12+MONTH(P14)-MONTH($Q$13)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($I14=X$12,$O14,\"\")","v":""},"","","","",{"$f":"VLOOKUP(B14,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I14<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(X14=\"\",17,X14+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(X14=\"\",17,X14+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF(P14=\"\",\"\",P14-Q14)","v":""},{"$f":"Q14-R14","v":44573.669193055553}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=1,\"Concluído\",IF(P15=\"\",\"\",IF(T15=0,\"Vence esse mês\",IF(T15>=3,\"Faltam \"&T15&\" meses\",IF(T15=2,\"Faltam 2 meses\",IF(T15=1,\"Falta 1 mês\",IF(T15=-1,ABS(T15)&\" mês de atraso\",ABS(T15)&\" meses de atraso\")))))))","v":""},"",null,"Março",3,{"$f":"IF(ISERROR(VLOOKUP(H15,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H15,$M$13:$N$24,2,FALSE))","v":""},"",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B15,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I15<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(X15=\"\",17,X15+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(X15=\"\",17,X15+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(L16=1,\"Concluído\",IF(P16=\"\",\"\",IF(T16=0,\"Vence esse mês\",IF(T16>=3,\"Faltam \"&T16&\" meses\",IF(T16=2,\"Faltam 2 meses\",IF(T16=1,\"Falta 1 mês\",IF(T16=-1,ABS(T16)&\" mês de atraso\",ABS(T16)&\" meses de atraso\")))))))","v":""},"",null,"Abril",4,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B16,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I16<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(X16=\"\",17,X16+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(X16=\"\",17,X16+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Maio",5,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B17,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I17<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(X17=\"\",17,X17+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(X17=\"\",17,X17+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Junho",6,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B18,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I18<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(X18=\"\",17,X18+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(X18=\"\",17,X18+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Julho",7,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B19,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I19<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(X19=\"\",17,X19+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(X19=\"\",17,X19+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Agosto",8,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B20,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I20<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(X20=\"\",17,X20+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(X20=\"\",17,X20+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Setembro",9,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B21,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I21<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(X21=\"\",17,X21+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(X21=\"\",17,X21+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Outubro",10,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B22,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I22<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(X22=\"\",17,X22+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(X22=\"\",17,X22+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Novembro",11,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B23,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I23<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(X23=\"\",17,X23+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(X23=\"\",17,X23+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Dezembro",12,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B24,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I24<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(X24=\"\",17,X24+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(X24=\"\",17,X24+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B25,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I25<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(X25=\"\",17,X25+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(X25=\"\",17,X25+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B26,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I26<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(X26=\"\",17,X26+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(X26=\"\",17,X26+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B27,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I27<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(X27=\"\",17,X27+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(X27=\"\",17,X27+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B28,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I28<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(X28=\"\",17,X28+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(X28=\"\",17,X28+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B29,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I29<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(X29=\"\",17,X29+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(X29=\"\",17,X29+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B30,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I30<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(X30=\"\",17,X30+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(X30=\"\",17,X30+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B31,'EST 3'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I31<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",6,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(X31=\"\",17,X31+\"5\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,6,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(X31=\"\",17,X31+\"5\"),1,1,\"EST 3\")))-1)","v":"-"},{"$f":"IF($I31<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",22,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(Y31=\"\",33,Y31+\"21\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,22,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(Y31=\"\",33,Y31+\"21\"),1,1,\"EST 3\")))-1)","v":"-"},{"$f":"IF($I31<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",38,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(Z31=\"\",49,Z31+\"37\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,38,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(Z31=\"\",49,Z31+\"37\"),1,1,\"EST 3\")))-1)","v":"-"},{"$f":"IF($I31<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC31+\"1\",IF(AA31=\"\",65,AA31+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC31,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC31,IF(AA31=\"\",65,AA31+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I31<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",70,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(AB31=\"\",81,AB31+\"69\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,70,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(AB31=\"\",81,AB31+\"69\"),1,1,\"EST 3\")))-1)","v":"-"}]
[null,"Aumentar: Capacidade de produção","Perspectiva Financeira",null,null,null,null,null,{"$f":"DA!D13","v":2020}]
[null,{"$f":"'EST 3'!B19","v":0},{"$f":"DA!K13","v":"Perspectiva de Clientes"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I32+1,\"\")","v":2021}]
[null,{"$f":"'EST 3'!B24","v":0},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I33+1,\"\")","v":2022}]
[null,null,{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"},null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I34+1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I35+1,\"\"))","v":""}]

{"sheet":"PA 4","index":10,"n_rows":36,"n_cols":36,"rows_kept":36,"cut":false,"hidden":false,"merged":[[20,1,20,2],[11,1,11,2],[12,1,12,2],[13,1,13,2],[14,1,14,2],[15,1,15,2],[16,1,16,2],[17,1,17,2],[18,1,18,2],[19,1,19,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[21,1,21,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[26,1,26,2]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Metas",null,"Ação","Setor","Quem","Como","Prazo (Mês)","Prazo (Ano)","Status","Saldo\n(Dias)","%",null,null,"Mês prazo","data prazo","Hoje","mês hoje","ano hoje",null,"atraso","faltam",null,{"$f":"DA!D13","v":2020},{"$f":"X12+1","v":2021},{"$f":"Y12+1","v":2022},{"$f":"Z12+1","v":2023},{"$f":"AA12+1","v":2024},null,{"$f":"X12","v":2020},{"$f":"Y12","v":2021},{"$f":"Z12","v":2022},{"$f":"AA12","v":2023},{"$f":"AB12","v":2024},null,"Contador de dias"]
[null,"Aumentar: Satisfação interna",null,"Criar um melhor ambiente de trabalho","RH","Silas","Criar playground para colaboradores","Dezembro",2020,{"$f":"IF(L13=1,\"Concluído\",IF(P13=\"\",\"\",IF(T13=0,\"Vence esse mês\",IF(T13>=3,\"Faltam \"&T13&\" meses\",IF(T13=2,\"Faltam 2 meses\",IF(T13=1,\"Falta 1 mês\",IF(T13=-1,ABS(T13)&\" mês de atraso\",ABS(T13)&\" meses de atraso\")))))))","v":"13 meses de atraso"},{"$f":"IF(L13=1,\"Concluído\",AI13)","v":-408.66919305555348},0.98,"Janeiro",1,{"$f":"IF(ISERROR(VLOOKUP(H13,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H13,$M$13:$N$24,2,FALSE))","v":12},{"$f":"IF(O13=\"\",\"\",\"1/\"&O13&\"/\"&I13)","v":"1/12/2020"},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q13)","v":1},{"$f":"YEAR(Q13)","v":2022},{"$f":"IF(U13<>\"\",-U13,V13)","v":-13},{"$f":"IF(I13>$S$13,\"\",((YEAR(NOW())-YEAR(P13))*12+MONTH(NOW())-MONTH(P13)))","v":13},{"$f":"IF(U13<>\"\",\"\",((YEAR(P13)-YEAR($Q$13))*12+MONTH(P13)-MONTH($Q$13)))","v":""},null,{"$f":"IF($I13=X$12,$O13,\"\")","v":12},{"$f":"IF($I13=Y$12,$O13,\"\")","v":""},{"$f":"IF($I13=Z$12,$O13,\"\")","v":""},{"$f":"IF($I13=AA$12,$O13,\"\")","v":""},{"$f":"IF($I13=AB$12,$O13,\"\")","v":""},{"$f":"VLOOKUP(B13,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I13<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(X13=\"\",17,X13+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(X13=\"\",17,X13+\"5\"),1,1,\"EST 2\")))-1)","v":{"$error":"#N/A"}},{"$f":"IF($I13<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(Y13=\"\",33,Y13+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(Z13=\"\",49,Z13+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(AA13=\"\",65,AA13+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I13<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC13+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13+\"1\",IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC13,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC13,IF(AB13=\"\",81,AB13+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF(P13=\"\",\"\",P13-Q13)","v":-408.66919305555348},{"$f":"Q13-R13","v":44573.669193055553}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(L14=1,\"Concluído\",IF(P14=\"\",\"\",IF(T14=0,\"Vence esse mês\",IF(T14>=3,\"Faltam \"&T14&\" meses\",IF(T14=2,\"Faltam 2 meses\",IF(T14=1,\"Falta 1 mês\",IF(T14=-1,ABS(T14)&\" mês de atraso\",ABS(T14)&\" meses de atraso\")))))))","v":""},{"$f":"IF(L14=1,\"Concluído\",AI14)","v":""},null,"Fevereiro",2,{"$f":"IF(ISERROR(VLOOKUP(H14,$M$13:$N$24,2,FALSE)),\"\",VLOOKUP(H14,$M$13:$N$24,2,FALSE))","v":""},{"$f":"IF(O14=\"\",\"\",\"1/\"&O14&\"/\"&I14)","v":""},{"$f":"NOW()","v":44574.669193055553},{"$f":"MONTH(Q14)","v":1},{"$f":"YEAR(Q14)","v":2022},{"$f":"IF(U14<>\"\",-U14,V14)","v":{"$error":"#VALUE!"}},{"$f":"IF(I14>$S$13,\"\",((YEAR(NOW())-YEAR(P14))*12+MONTH(NOW())-MONTH(P14)))","v":{"$error":"#VALUE!"}},{"$f":"IF(U14<>\"\",\"\",((YEAR(P14)-YEAR($Q$13))*12+MONTH(P14)-MONTH($Q$13)))","v":{"$error":"#VALUE!"}},null,{"$f":"IF($I14=X$12,$O14,\"\")","v":""},"","","","",{"$f":"VLOOKUP(B14,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I14<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(X14=\"\",17,X14+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(X14=\"\",17,X14+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(Y14=\"\",33,Y14+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(Z14=\"\",49,Z14+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(AA14=\"\",65,AA14+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I14<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC14+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14+\"1\",IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC14,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC14,IF(AB14=\"\",81,AB14+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF(P14=\"\",\"\",P14-Q14)","v":""},{"$f":"Q14-R14","v":44573.669193055553}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(L15=1,\"Concluído\",IF(P15=\"\",\"\",IF(T15=0,\"Vence esse mês\",IF(T15>=3,\"Faltam \"&T15&\" meses\",IF(T15=2,\"Faltam 2 meses\",IF(T15=1,\"Falta 1 mês\",IF(T15=-1,ABS(T15)&\" mês de atraso\",ABS(T15)&\" meses de atraso\")))))))","v":""},"",null,"Março",3,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B15,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I15<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(X15=\"\",17,X15+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(X15=\"\",17,X15+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(Y15=\"\",33,Y15+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(Z15=\"\",49,Z15+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(AA15=\"\",65,AA15+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I15<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC15+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15+\"1\",IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC15,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC15,IF(AB15=\"\",81,AB15+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Abril",4,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B16,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I16<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(X16=\"\",17,X16+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(X16=\"\",17,X16+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(Y16=\"\",33,Y16+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(Z16=\"\",49,Z16+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(AA16=\"\",65,AA16+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I16<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC16+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16+\"1\",IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC16,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC16,IF(AB16=\"\",81,AB16+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Maio",5,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B17,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I17<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(X17=\"\",17,X17+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(X17=\"\",17,X17+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(Y17=\"\",33,Y17+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(Z17=\"\",49,Z17+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(AA17=\"\",65,AA17+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I17<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC17+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17+\"1\",IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC17,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC17,IF(AB17=\"\",81,AB17+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"",{"$f":"IF(L18=1,\"Concluído\",AI18)","v":""},null,"Junho",6,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B18,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I18<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(X18=\"\",17,X18+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(X18=\"\",17,X18+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(Y18=\"\",33,Y18+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(Z18=\"\",49,Z18+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(AA18=\"\",65,AA18+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I18<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC18+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18+\"1\",IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC18,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC18,IF(AB18=\"\",81,AB18+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"",{"$f":"IF(L19=1,\"Concluído\",AI19)","v":""},null,"Julho",7,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B19,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I19<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(X19=\"\",17,X19+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(X19=\"\",17,X19+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(Y19=\"\",33,Y19+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(Z19=\"\",49,Z19+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(AA19=\"\",65,AA19+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I19<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC19+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19+\"1\",IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC19,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC19,IF(AB19=\"\",81,AB19+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Agosto",8,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B20,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I20<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(X20=\"\",17,X20+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(X20=\"\",17,X20+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(Y20=\"\",33,Y20+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(Z20=\"\",49,Z20+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(AA20=\"\",65,AA20+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I20<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC20+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20+\"1\",IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC20,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC20,IF(AB20=\"\",81,AB20+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Setembro",9,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B21,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I21<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(X21=\"\",17,X21+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(X21=\"\",17,X21+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(Y21=\"\",33,Y21+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(Z21=\"\",49,Z21+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(AA21=\"\",65,AA21+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I21<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC21+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21+\"1\",IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC21,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC21,IF(AB21=\"\",81,AB21+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Outubro",10,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B22,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I22<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(X22=\"\",17,X22+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(X22=\"\",17,X22+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(Y22=\"\",33,Y22+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(Z22=\"\",49,Z22+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(AA22=\"\",65,AA22+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I22<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC22+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22+\"1\",IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC22,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC22,IF(AB22=\"\",81,AB22+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Novembro",11,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B23,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I23<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(X23=\"\",17,X23+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(X23=\"\",17,X23+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(Y23=\"\",33,Y23+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(Z23=\"\",49,Z23+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(AA23=\"\",65,AA23+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I23<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC23+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23+\"1\",IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC23,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC23,IF(AB23=\"\",81,AB23+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,"Dezembro",12,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B24,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I24<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(X24=\"\",17,X24+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(X24=\"\",17,X24+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(Y24=\"\",33,Y24+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(Z24=\"\",49,Z24+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(AA24=\"\",65,AA24+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I24<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC24+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24+\"1\",IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC24,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC24,IF(AB24=\"\",81,AB24+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B25,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I25<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(X25=\"\",17,X25+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(X25=\"\",17,X25+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(Y25=\"\",33,Y25+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(Z25=\"\",49,Z25+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(AA25=\"\",65,AA25+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I25<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC25+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25+\"1\",IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC25,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC25,IF(AB25=\"\",81,AB25+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B26,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I26<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(X26=\"\",17,X26+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(X26=\"\",17,X26+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(Y26=\"\",33,Y26+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(Z26=\"\",49,Z26+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(AA26=\"\",65,AA26+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I26<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC26+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26+\"1\",IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC26,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC26,IF(AB26=\"\",81,AB26+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B27,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I27<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(X27=\"\",17,X27+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(X27=\"\",17,X27+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(Y27=\"\",33,Y27+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(Z27=\"\",49,Z27+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(AA27=\"\",65,AA27+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I27<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC27+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27+\"1\",IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC27,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC27,IF(AB27=\"\",81,AB27+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B28,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I28<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(X28=\"\",17,X28+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(X28=\"\",17,X28+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(Y28=\"\",33,Y28+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(Z28=\"\",49,Z28+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(AA28=\"\",65,AA28+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I28<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC28+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28+\"1\",IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC28,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC28,IF(AB28=\"\",81,AB28+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B29,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I29<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(X29=\"\",17,X29+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(X29=\"\",17,X29+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(Y29=\"\",33,Y29+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(Z29=\"\",49,Z29+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(AA29=\"\",65,AA29+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I29<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC29+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29+\"1\",IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC29,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC29,IF(AB29=\"\",81,AB29+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,"","",null,null,null,"","",44574.669193055553,1,2022,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},null,"","","","","",{"$f":"VLOOKUP(B30,'EST 2'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I30<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(X30=\"\",17,X30+\"5\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,6,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(X30=\"\",17,X30+\"5\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,22,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(Y30=\"\",33,Y30+\"21\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,38,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(Z30=\"\",49,Z30+\"37\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,54,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(AA30=\"\",65,AA30+\"53\"),1,1,\"EST 2\")))-1)","v":"-"},{"$f":"IF($I30<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC30+\"1\",70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30+\"1\",IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST 2\")))/SUM(INDIRECT(ADDRESS($AC30,70,1,1,\"EST 2\")):INDIRECT(ADDRESS($AC30,IF(AB30=\"\",81,AB30+\"69\"),1,1,\"EST 2\")))-1)","v":"-"},"",44573.669193055553]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(B31,'EST 3'!$B$14:$R$26,18,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($I31<AD$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",6,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(X31=\"\",17,X31+\"5\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,6,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(X31=\"\",17,X31+\"5\"),1,1,\"EST 3\")))-1)","v":"-"},{"$f":"IF($I31<AE$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",22,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(Y31=\"\",33,Y31+\"21\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,22,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(Y31=\"\",33,Y31+\"21\"),1,1,\"EST 3\")))-1)","v":"-"},{"$f":"IF($I31<AF$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",38,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(Z31=\"\",49,Z31+\"37\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,38,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(Z31=\"\",49,Z31+\"37\"),1,1,\"EST 3\")))-1)","v":"-"},{"$f":"IF($I31<AG$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",54,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(AA31=\"\",65,AA31+\"53\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,54,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(AA31=\"\",65,AA31+\"53\"),1,1,\"EST 3\")))-1)","v":"-"},{"$f":"IF($I31<AH$12,\"-\",SUM(INDIRECT(ADDRESS($AC31+\"1\",70,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31+\"1\",IF(AB31=\"\",81,AB31+\"69\"),1,1,\"EST 3\")))/SUM(INDIRECT(ADDRESS($AC31,70,1,1,\"EST 3\")):INDIRECT(ADDRESS($AC31,IF(AB31=\"\",81,AB31+\"69\"),1,1,\"EST 3\")))-1)","v":"-"}]
[null,"Diminuir: Reclamações trabalhistas","Perspectiva Financeira",null,null,null,null,null,{"$f":"DA!D13","v":2020}]
[null,{"$f":"'EST 4'!B19","v":"Aumentar: Satisfação interna"},{"$f":"DA!K13","v":"Perspectiva de Clientes"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I32+1,\"\")","v":2021}]
[null,{"$f":"'EST 4'!B24","v":0},{"$f":"DA!H24","v":"Perspectiva de Processos Internos"},null,null,null,null,null,{"$f":"IF(OR(DA!$D$15=\"5 anos\",DA!$D$15=\"3 anos\"),'PA 4'!I33+1,\"\")","v":2022}]
[null,null,{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"},null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I34+1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,{"$f":"IF(DA!$D$15=\"3 anos\",\"\",IF(DA!$D$15=\"5 anos\",I35+1,\"\"))","v":""}]

{"sheet":"RC","index":11,"n_rows":59,"n_cols":39,"rows_kept":59,"cut":false,"hidden":false,"merged":[[56,26,57,27],[56,28,57,28],[56,29,57,29],[56,30,57,30],[58,26,59,27],[58,28,59,28],[58,29,59,29],[58,30,59,30],[56,3,57,3],[56,4,57,4],[56,5,57,5],[58,1,59,2],[58,3,59,3],[58,4,59,4],[58,5,59,5],[56,1,57,2],[50,30,51,30],[52,30,53,30],[54,26,55,27],[54,30,55,30],[50,29,51,29],[52,29,53,29],[54,29,55,29],[54,28,55,28],[26,30,27,30],[28,26,29,27],[28,28,29,28],[28,29,29,29],[28,30,29,30],[26,26,27,27],[26,28,27,28],[26,29,27,29],[20,30,21,30],[22,30,23,30],[20,28,21,28],[22,28,23,28],[24,30,25,30],[24,29,25,29],[20,29,21,29],[20,4,21,4],[18,1,18,4],[17,1,17,4],[12,2,13,5],[19,1,19,2],[20,5,21,5],[20,1,21,2],[17,26,17,29],[18,26,18,29],[47,1,47,4],[48,1,48,4],[24,28,25,28],[24,26,25,27],[19,26,19,27],[20,26,21,27],[22,26,23,27],[22,29,23,29],[22,5,23,5],[24,5,25,5],[22,4,23,4],[24,4,25,4],[20,3,21,3],[22,3,23,3],[22,1,23,2],[24,1,25,2],[52,26,53,27],[50,28,51,28],[52,28,53,28],[50,26,51,27],[24,3,25,3],[26,1,27,2],[26,3,27,3],[26,4,27,4],[26,5,27,5],[28,1,29,2],[28,3,29,3],[28,4,29,4],[28,5,29,5],[47,26,47,29],[54,1,55,2],[54,5,55,5],[50,4,51,4],[52,4,53,4],[54,4,55,4],[50,3,51,3],[52,3,53,3],[54,3,55,3],[50,1,51,2],[50,5,51,5],[48,26,48,29],[49,1,49,2],[52,1,53,2],[52,5,53,5],[49,26,49,27]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Visão geral",null,null,null,null,null,null,null,null,null,null,0.7,"É necessário avaliar as ações previstasa e se estão sendo implementadas corretamente, pois seu índice geral ainda está abaixo de 100%."]
[null,"Índice Geral do Planejamento Estratégico",{"$f":"IF(ISERROR(IF(B14<1,N12,N13)),\"\",IF(B14<1,N12,N13))","v":"Parabéns! Suas metas estão sendo alcançadas e seu índice geral está acima de 100%."},null,null,null,null,null,null,null,null,null,null,"Parabéns! Suas metas estão sendo alcançadas e seu índice geral está acima de 100%."]
[null,{"$f":"IF(ISERROR(AVERAGE(F18,AE18,F48,AE48,F19,AE19,F49,AE49)),\"\",AVERAGE(F18,AE18,F48,AE48,F19,AE19,F49,AE49))","v":1.0139349466264971},null,null,null,null,null,null,null,{"$f":"YEAR(NOW())","v":2022},{"$f":"'RC'!J14+IF(DA!D15=\"1 ano\",1,IF(DA!D15=\"3 anos\",3,5))","v":2025}]
[null,{"$f":"\"Restam \"&J18&\" meses para conclusão do Planejamento Estratégico\"","v":"Restam 47 meses para conclusão do Planejamento Estratégico"},null,null,null,null,null,null,null,{"$f":"MONTH(NOW())","v":1},12]
[null,null,null,null,null,null,null,null,null,{"$f":"DATE(J14,J15,1)","v":44562},{"$f":"DATE(K14,K15,1)","v":45992}]
[null,{"$f":"DA!H13","v":"Perspectiva Financeira"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DA!K13","v":"Perspectiva de Clientes"}]
[null,"Índice de atendimento das metas planejadas:",null,null,null,{"$f":"IF(ISERROR(AVERAGE(F21:F30)),\"\",AVERAGE(F21:F30))","v":0.85045837405184044},null,null,null,{"$f":"DATEDIF(J16,K16,\"M\")","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice de atendimento das metas planejadas:",null,null,null,{"$f":"IF(ISERROR(AVERAGE(AE21:AE30)),\"\",AVERAGE(AE21:AE30))","v":1.1565325079743629}]
[null,"Índice de conclusão dos planos de ação:",null,null,null,{"$f":"IF(ISERROR(AVERAGE(PA!L13:L30)),\"\",AVERAGE(PA!L13:L30))","v":0.98333333333333339},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice de conclusão dos planos de ação:",null,null,null,{"$f":"IF(ISERROR(AVERAGE('PA 2'!L13:L30)),\"\",AVERAGE('PA 2'!L13:L30))","v":0.995}]
[null,"Objetivo",null,"Planejado","Realizado","Alcance da Meta",{"$f":"IF(LARGE(N21:N23,1)>12,LARGE(N21:N23,1)+1,LARGE(N21:N23,1))","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Objetivo",null,"Planejado","Realizado","Alcance da Meta",{"$f":"IF(LARGE(AM21:AM23,1)>12,LARGE(AM21:AM23,1)+1,LARGE(AM21:AM23,1))","v":7}]
[null,{"$f":"EST!B14","v":"Aumentar: Receitas"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P14,IF(DA!$J$13=\"3 anos\",SUM(EST!P14,EST!AF14,EST!AV14),SUM(EST!P14,EST!AF14,EST!AV14,EST!BL14,EST!CB14)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P14,IF(DA!$J$13=\"3 anos\",SUM(EST!P14,EST!AF14,EST!AV14),SUM(EST!P14,EST!AF14,EST!AV14,EST!BL14,EST!CB14))))","v":650},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P15,IF(DA!$J$13=\"3 anos\",SUM(EST!P15,EST!AF15,EST!AV15),SUM(EST!P15,EST!AF15,EST!AV15,EST!BL15,EST!CB15)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P15,IF(DA!$J$13=\"3 anos\",SUM(EST!P15,EST!AF15,EST!AV15),SUM(EST!P15,EST!AF15,EST!AV15,EST!BL15,EST!CB15))))","v":300},{"$f":"IF(ISERROR(E21/D21),\"\",E21/D21)","v":0.46153846153846156},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE(EST!D56:O56,1),IF(DA!$J$13=\"3 ANOS\",LARGE(EST!D56:AU56,1),LARGE(EST!D56:CA56,1)))","v":7},"jan","Janeiro",null,null,null,null,{"$f":"IF(ISERROR(G21),0,G21)","v":7},null,null,"Jan","eiro",null,null,null,null,null,null,null,null,{"$f":"'EST 2'!B14","v":"Aumentar: Quantidade de vendas"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P14,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P14,'EST 2'!AF14,'EST 2'!AV14),SUM('EST 2'!P14,'EST 2'!AF14,'EST 2'!AV14,'EST 2'!BL14,'EST 2'!CB14)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P14,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P14,'EST 2'!AF14,'EST 2'!AV14),SUM('EST 2'!P14,'EST 2'!AF14,'EST 2'!AV14,'EST 2'!BL14,'EST 2'!CB14))))","v":639.69999999999993},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P15,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P15,'EST 2'!AF15,'EST 2'!AV15),SUM('EST 2'!P15,'EST 2'!AF15,'EST 2'!AV15,'EST 2'!BL15,'EST 2'!CB15)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P15,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P15,'EST 2'!AF15,'EST 2'!AV15),SUM('EST 2'!P15,'EST 2'!AF15,'EST 2'!AV15,'EST 2'!BL15,'EST 2'!CB15))))","v":640.35},{"$f":"IF(ISERROR(AD21/AC21),\"\",AD21/AC21)","v":1.0010161012974834},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 2'!D56:O56,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 2'!D56:AU56,1),LARGE('EST 2'!D56:CA56,1)))","v":7},null,null,null,null,null,null,{"$f":"IF(ISERROR(AF21),0,AF21)","v":7}]
[null,null,null,null,null,null,null,"fev","Fevereiro",null,{"$f":"B22","v":0},{"$f":"F21","v":0.46153846153846156},null,{"$f":"IF(ISERROR(G23),0,G23)","v":4},null,null,"Fev","ereiro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AF23),0,AF23)","v":4}]
[null,{"$f":"EST!B19","v":"Aumentar: Lucratividade"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P19,IF(DA!$J$13=\"3 anos\",SUM(EST!P19,EST!AF19,EST!AV19),SUM(EST!P19,EST!AF19,EST!AV19,EST!BL19,EST!CB19)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P19,IF(DA!$J$13=\"3 anos\",SUM(EST!P19,EST!AF19,EST!AV19),SUM(EST!P19,EST!AF19,EST!AV19,EST!BL19,EST!CB19))))","v":1102},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P20,IF(DA!$J$13=\"3 anos\",SUM(EST!P20,EST!AF20,EST!AV20),SUM(EST!P20,EST!AF20,EST!AV20,EST!BL20,EST!CB20)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P20,IF(DA!$J$13=\"3 anos\",SUM(EST!P20,EST!AF20,EST!AV20),SUM(EST!P20,EST!AF20,EST!AV20,EST!BL20,EST!CB20))))","v":1201},{"$f":"IF(ISERROR(E23/D23),\"\",E23/D23)","v":1.08983666061706},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE(EST!D58:O58,1),IF(DA!$J$13=\"3 ANOS\",LARGE(EST!D58:AU58,1),LARGE(EST!D58:CA58,1)))","v":4},"mar","Março",null,{"$f":"B24","v":0},{"$f":"F23","v":1.08983666061706},null,{"$f":"IF(ISERROR(G25),0,G25)","v":4},null,null,"Mar","ço",null,null,null,null,null,null,null,null,{"$f":"'EST 2'!B19","v":"Aumentar: Número de clientes"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P19,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P19,'EST 2'!AF19,'EST 2'!AV19),SUM('EST 2'!P19,'EST 2'!AF19,'EST 2'!AV19,'EST 2'!BL19,'EST 2'!CB19)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P19,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P19,'EST 2'!AF19,'EST 2'!AV19),SUM('EST 2'!P19,'EST 2'!AF19,'EST 2'!AV19,'EST 2'!BL19,'EST 2'!CB19))))","v":139},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P20,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P20,'EST 2'!AF20,'EST 2'!AV20),SUM('EST 2'!P20,'EST 2'!AF20,'EST 2'!AV20,'EST 2'!BL20,'EST 2'!CB20)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P20,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P20,'EST 2'!AF20,'EST 2'!AV20),SUM('EST 2'!P20,'EST 2'!AF20,'EST 2'!AV20,'EST 2'!BL20,'EST 2'!CB20))))","v":219},{"$f":"IF(ISERROR(AD23/AC23),\"\",AD23/AC23)","v":1.5755395683453237},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 2'!D58:O260,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 2'!D58:AU58,1),LARGE('EST 2'!D58:CA58,1)))","v":4},null,null,null,null,null,null,{"$f":"IF(ISERROR(AF25),0,AF25)","v":4}]
[null,null,null,null,null,null,null,"abr","Abril",null,{"$f":"B26","v":0},{"$f":"F25","v":1},null,null,null,null,"Abr","il"]
[null,{"$f":"EST!B24","v":"Diminuir: Despesas"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P24,IF(DA!$J$13=\"3 anos\",SUM(EST!P24,EST!AF24,EST!AV24),SUM(EST!P24,EST!AF24,EST!AV24,EST!BL24,EST!CB24)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P24,IF(DA!$J$13=\"3 anos\",SUM(EST!P24,EST!AF24,EST!AV24),SUM(EST!P24,EST!AF24,EST!AV24,EST!BL24,EST!CB24))))","v":0.30000000000000004},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P25,IF(DA!$J$13=\"3 anos\",SUM(EST!P25,EST!AF25,EST!AV25),SUM(EST!P25,EST!AF25,EST!AV25,EST!BL25,EST!CB25)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P25,IF(DA!$J$13=\"3 anos\",SUM(EST!P25,EST!AF25,EST!AV25),SUM(EST!P25,EST!AF25,EST!AV25,EST!BL25,EST!CB25))))","v":0.30000000000000004},{"$f":"IF(ISERROR(E25/D25),\"\",E25/D25)","v":1},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE(EST!D62:O62,1),IF(DA!$J$13=\"3 ANOS\",LARGE(EST!D62:AU62,1),LARGE(EST!D62:CA62,1)))","v":4},"mai","Maio",null,{"$f":"AA22","v":0},{"$f":"AE21","v":1.0010161012974834},null,null,null,null,"Mai","o",null,null,null,null,null,null,null,null,{"$f":"'EST 2'!B24","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P24,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P24,'EST 2'!AF24,'EST 2'!AV24),SUM('EST 2'!P24,'EST 2'!AF24,'EST 2'!AV24,'EST 2'!BL24,'EST 2'!CB24)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P24,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P24,'EST 2'!AF24,'EST 2'!AV24),SUM('EST 2'!P24,'EST 2'!AF24,'EST 2'!AV24,'EST 2'!BL24,'EST 2'!CB24))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P25,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P25,'EST 2'!AF25,'EST 2'!AV25),SUM('EST 2'!P25,'EST 2'!AF25,'EST 2'!AV25,'EST 2'!BL25,'EST 2'!CB25)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P25,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P25,'EST 2'!AF25,'EST 2'!AV25),SUM('EST 2'!P25,'EST 2'!AF25,'EST 2'!AV25,'EST 2'!BL25,'EST 2'!CB25))))","v":140},{"$f":"IF(ISERROR(AD25/AC25),\"\",AD25/AC25)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 2'!D62:O62,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 2'!D62:AU62,1),LARGE('EST 2'!D62:CA62,1)))","v":4}]
[null,null,null,null,null,null,null,"jun","Junho",null,{"$f":"AA24","v":0},{"$f":"AE23","v":1.5755395683453237},null,null,null,null,"Jun","ho"]
[null,{"$f":"EST!B29","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P29,IF(DA!$J$13=\"3 anos\",SUM(EST!P29,EST!AF29,EST!AV29),SUM(EST!P29,EST!AF29,EST!AV29,EST!BL29,EST!CB29)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P29,IF(DA!$J$13=\"3 anos\",SUM(EST!P29,EST!AF29,EST!AV29),SUM(EST!P29,EST!AF29,EST!AV29,EST!BL29,EST!CB29))))","v":0},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P30,IF(DA!$J$13=\"3 anos\",SUM(EST!P30,EST!AF30,EST!AV30),SUM(EST!P30,EST!AF30,EST!AV30,EST!BL30,EST!CB30)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P30,IF(DA!$J$13=\"3 anos\",SUM(EST!P30,EST!AF30,EST!AV30),SUM(EST!P30,EST!AF30,EST!AV30,EST!BL30,EST!CB30))))","v":0},{"$f":"IF(ISERROR(E27/D27),\"\",E27/D27)","v":""},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE(EST!D64:O64,1),IF(DA!$J$13=\"3 ANOS\",LARGE(EST!D64:AU64,1),LARGE(EST!D64:CA64,1)))","v":{"$error":"#NUM!"}},"mai","Maio",null,{"$f":"AA24","v":0},{"$f":"AE23","v":1.5755395683453237},null,null,null,null,"Mai","o",null,null,null,null,null,null,null,null,{"$f":"'EST 2'!B29","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P29,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P29,'EST 2'!AF26,'EST 2'!AV29),SUM('EST 2'!P29,'EST 2'!AF29,'EST 2'!AV29,'EST 2'!BL29,'EST 2'!CB29)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P29,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P29,'EST 2'!AF29,'EST 2'!AV29),SUM('EST 2'!P29,'EST 2'!AF29,'EST 2'!AV29,'EST 2'!BL29,'EST 2'!CB29))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P30,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P30,'EST 2'!AF30,'EST 2'!AV30),SUM('EST 2'!P30,'EST 2'!AF30,'EST 2'!AV30,'EST 2'!BL30,'EST 2'!CB30)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P30,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P30,'EST 2'!AF30,'EST 2'!AV30),SUM('EST 2'!P30,'EST 2'!AF30,'EST 2'!AV30,'EST 2'!BL30,'EST 2'!CB30))))","v":140},{"$f":"IF(ISERROR(AD27/AC27),\"\",AD27/AC27)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 2'!D64:O64,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 2'!D64:AU64,1),LARGE('EST 2'!D64:CA64,1)))","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,"jun","Junho",null,{"$f":"AA26","v":0},{"$f":"AE25","v":1.0687022900763359},null,null,null,null,"Jun","ho"]
[null,{"$f":"EST!B34","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P34,IF(DA!$J$13=\"3 anos\",SUM(EST!P34,EST!AF34,EST!AV34),SUM(EST!P34,EST!AF34,EST!AV34,EST!BL34,EST!CB34)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P34,IF(DA!$J$13=\"3 anos\",SUM(EST!P34,EST!AF34,EST!AV34),SUM(EST!P34,EST!AF34,EST!AV34,EST!BL34,EST!CB34))))","v":0},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",EST!P35,IF(DA!$J$13=\"3 anos\",SUM(EST!P35,EST!AF35,EST!AV35),SUM(EST!P35,EST!AF35,EST!AV35,EST!BL35,EST!CB35)))),\"\",IF(DA!$J$13=\"1 ano\",EST!P35,IF(DA!$J$13=\"3 anos\",SUM(EST!P35,EST!AF35,EST!AV35),SUM(EST!P35,EST!AF35,EST!AV35,EST!BL35,EST!CB35))))","v":0},{"$f":"IF(ISERROR(E29/D29),\"\",E29/D29)","v":""},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE(EST!D66:O66,1),IF(DA!$J$13=\"3 ANOS\",LARGE(EST!D66:AU66,1),LARGE(EST!D66:CA66,1)))","v":{"$error":"#NUM!"}},"mai","Maio",null,{"$f":"AA26","v":0},{"$f":"AE25","v":1.0687022900763359},null,null,null,null,"Mai","o",null,null,null,null,null,null,null,null,{"$f":"'EST 2'!B34","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P34,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P34,'EST 2'!AF34,'EST 2'!AV34),SUM('EST 2'!P34,'EST 2'!AF34,'EST 2'!AV34,'EST 2'!BL34,'EST 2'!CB34)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P34,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P34,'EST 2'!AF34,'EST 2'!AV34),SUM('EST 2'!P34,'EST 2'!AF34,'EST 2'!AV34,'EST 2'!BL34,'EST 2'!CB34))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 2'!P35,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P35,'EST 2'!AF35,'EST 2'!AV35),SUM('EST 2'!P35,'EST 2'!AF35,'EST 2'!AV35,'EST 2'!BL35,'EST 2'!CB35)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 2'!P35,IF(DA!$J$13=\"3 anos\",SUM('EST 2'!P35,'EST 2'!AF35,'EST 2'!AV35),SUM('EST 2'!P35,'EST 2'!AF35,'EST 2'!AV35,'EST 2'!BL35,'EST 2'!CB35))))","v":140},{"$f":"IF(ISERROR(AD29/AC29),\"\",AD29/AC29)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 2'!D66:O66,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 2'!D66:AU66,1),LARGE('EST 2'!D66:CA66,1)))","v":{"$error":"#NUM!"}}]
[null,null,null,null,null,null,null,"jun","Junho",null,{"$f":"B47","v":"Perspectiva de Processos Internos"},{"$f":"F46","v":0},null,null,null,null,"Jun","ho"]
[null,null,null,null,null,null,null,"jul","Julho",null,{"$f":"AA51","v":"Aumentar: Know How da equipe"},{"$f":"AE51","v":0.38704781178851511},null,null,null,null,"Nov","embro"]
[null,null,null,null,null,null,null,"ago","Agosto",null,{"$f":"AA53","v":"Aumentar: Satisfação interna"},{"$f":"AE53","v":1.6001113585746103},null,null,null,null,"Dez","embro"]
[null,null,null,null,null,null,null,"set","Setembro",null,{"$f":"AA55","v":0},{"$f":"AE55","v":1.0687022900763359}]
[null,null,null,null,null,null,null,"out","Outubro"]
[null,null,null,null,null,null,null,"nov","Novembro"]
[null,null,null,null,null,null,null,"dez","Dezembro"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"DA!H24","v":"Perspectiva de Processos Internos"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DA!K24","v":"Perspectiva de Aprendizagem"}]
[null,"Índice de atendimento das metas planejadas:",null,null,null,{"$f":"IF(ISERROR(AVERAGE(F51:F60)),\"\",AVERAGE(F51:F60))","v":1.1075021495340125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice de atendimento das metas planejadas:",null,null,null,{"$f":"IF(ISERROR(AVERAGE(AE51:AE60)),\"\",AVERAGE(AE51:AE60))","v":1.0386532081184268}]
[null,"Índice de conclusão dos planos de ação:",null,null,null,{"$f":"IF(ISERROR(AVERAGE('PA 3'!L13:L30)),\"\",AVERAGE('PA 3'!L13:L30))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Índice de conclusão dos planos de ação:",null,null,null,{"$f":"IF(ISERROR(AVERAGE('PA 4'!L13:L30)),\"\",AVERAGE('PA 4'!L13:L30))","v":0.98}]
[null,"Objetivo",null,"Planejado","Realizado","Alcance da Meta",{"$f":"IF(LARGE(N51:N53,1)>12,LARGE(N51:N53,1)+1,LARGE(N51:N53,1))","v":7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Objetivo",null,"Planejado","Realizado","Alcance da Meta",{"$f":"IF(LARGE(AM51:AM53,1)>12,LARGE(AM51:AM53,1)+1,LARGE(AM51:AM53,1))","v":7}]
[null,{"$f":"'EST 3'!B14","v":"Aumentar: Capacidade de atendimentos"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P14,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P14,'EST 3'!AF14,'EST 3'!AV14),SUM('EST 3'!P14,'EST 3'!AF14,'EST 3'!AV14,'EST 3'!BL14,'EST 3'!CB14)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P14,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P14,'EST 3'!AF14,'EST 3'!AV14),SUM('EST 3'!P14,'EST 3'!AF14,'EST 3'!AV14,'EST 3'!BL14,'EST 3'!CB14))))","v":3638.9},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P15,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P15,'EST 3'!AF15,'EST 3'!AV15),SUM('EST 3'!P15,'EST 3'!AF15,'EST 3'!AV15,'EST 3'!BL15,'EST 3'!CB15)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P15,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P15,'EST 3'!AF15,'EST 3'!AV15),SUM('EST 3'!P15,'EST 3'!AF15,'EST 3'!AV15,'EST 3'!BL15,'EST 3'!CB15))))","v":1989},{"$f":"IF(ISERROR(E51/D51),\"\",E51/D51)","v":0.54659375085877604},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 3'!D56:O56,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 3'!D56:AU56,1),LARGE('EST 3'!D56:CA56,1)))","v":7},null,null,null,null,null,null,{"$f":"IF(ISERROR(G51),0,G51)","v":7},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EST 4'!B14","v":"Aumentar: Know How da equipe"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P14,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P14,'EST 4'!AF14,'EST 4'!AV14),SUM('EST 4'!P14,'EST 4'!AF14,'EST 4'!AV14,'EST 4'!BL14,'EST 4'!CB14)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P14,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P14,'EST 4'!AF14,'EST 4'!AV14),SUM('EST 4'!P14,'EST 4'!AF14,'EST 4'!AV14,'EST 4'!BL14,'EST 4'!CB14))))","v":5138.8999999999996},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P15,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P15,'EST 4'!AF15,'EST 4'!AV15),SUM('EST 4'!P15,'EST 4'!AF15,'EST 4'!AV15,'EST 4'!BL15,'EST 4'!CB15)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P15,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P15,'EST 4'!AF15,'EST 4'!AV15),SUM('EST 4'!P15,'EST 4'!AF15,'EST 4'!AV15,'EST 4'!BL15,'EST 4'!CB15))))","v":1989},{"$f":"IF(ISERROR(AD51/AC51),\"\",AD51/AC51)","v":0.38704781178851511},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 4'!D56:O56,1),IF(DA!$J$13=\"2 ANOS\",LARGE('EST 4'!D56:AU56,1),LARGE('EST 4'!D56:CA56,1)))","v":7},null,null,null,null,null,null,{"$f":"IF(ISERROR(AF51),0,AF51)","v":7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(G53),0,G53)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(AF53),0,AF53)","v":4}]
[null,{"$f":"'EST 3'!B19","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P19,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P19,'EST 3'!AF19,'EST 3'!AV19),SUM('EST 3'!P19,'EST 3'!AF19,'EST 3'!AV19,'EST 3'!BL19,'EST 3'!CB19)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P19,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P19,'EST 3'!AF19,'EST 3'!AV19),SUM('EST 3'!P19,'EST 3'!AF19,'EST 3'!AV19,'EST 3'!BL19,'EST 3'!CB19))))","v":79},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P20,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P20,'EST 3'!AF20,'EST 3'!AV20),SUM('EST 3'!P20,'EST 3'!AF20,'EST 3'!AV20,'EST 3'!BL20,'EST 3'!CB20)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P20,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P20,'EST 3'!AF20,'EST 3'!AV20),SUM('EST 3'!P20,'EST 3'!AF20,'EST 3'!AV20,'EST 3'!BL20,'EST 3'!CB20))))","v":141},{"$f":"IF(ISERROR(E53/D53),\"\",E53/D53)","v":1.7848101265822784},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 3'!D58:O260,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 3'!D58:AU58,1),LARGE('EST 3'!D58:CA58,1)))","v":4},null,null,null,null,null,null,{"$f":"IF(ISERROR(G55),0,G55)","v":4},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EST 4'!B19","v":"Aumentar: Satisfação interna"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P19,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P19,'EST 4'!AF19,'EST 4'!AV19),SUM('EST 4'!P19,'EST 4'!AF19,'EST 4'!AV19,'EST 4'!BL19,'EST 4'!CB19)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P19,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P19,'EST 4'!AF19,'EST 4'!AV19),SUM('EST 4'!P19,'EST 4'!AF19,'EST 4'!AV19,'EST 4'!BL19,'EST 4'!CB19))))","v":89.8},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P20,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P20,'EST 4'!AF20,'EST 4'!AV20),SUM('EST 4'!P20,'EST 4'!AF20,'EST 4'!AV20,'EST 4'!BL20,'EST 4'!CB20)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P20,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P20,'EST 4'!AF20,'EST 4'!AV20),SUM('EST 4'!P20,'EST 4'!AF20,'EST 4'!AV20,'EST 4'!BL20,'EST 4'!CB20))))","v":143.69},{"$f":"IF(ISERROR(AD53/AC53),\"\",AD53/AC53)","v":1.6001113585746103},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 4'!D58:O260,1),IF(DA!$J$13=\"2 ANOS\",LARGE('EST 4'!D58:AU58,1),LARGE('EST 4'!D58:CA58,1)))","v":4},null,null,null,null,null,null,{"$f":"IF(ISERROR(AF55),0,AF55)","v":4}]
[]
[null,{"$f":"'EST 3'!B24","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P24,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P24,'EST 3'!AF24,'EST 3'!AV24),SUM('EST 3'!P24,'EST 3'!AF24,'EST 3'!AV24,'EST 3'!BL24,'EST 3'!CB24)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P24,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P24,'EST 3'!AF24,'EST 3'!AV24),SUM('EST 3'!P24,'EST 3'!AF24,'EST 3'!AV24,'EST 3'!BL24,'EST 3'!CB24))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P25,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P25,'EST 3'!AF25,'EST 3'!AV25),SUM('EST 3'!P25,'EST 3'!AF25,'EST 3'!AV25,'EST 3'!BL25,'EST 3'!CB25)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P25,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P25,'EST 3'!AF25,'EST 3'!AV25),SUM('EST 3'!P25,'EST 3'!AF25,'EST 3'!AV25,'EST 3'!BL25,'EST 3'!CB25))))","v":140},{"$f":"IF(ISERROR(E55/D55),\"\",E55/D55)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 3'!D62:O62,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 3'!D62:AU62,1),LARGE('EST 3'!D62:CA62,1)))","v":4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EST 4'!B24","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P24,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P24,'EST 4'!AF24,'EST 4'!AV24),SUM('EST 4'!P24,'EST 4'!AF24,'EST 4'!AV24,'EST 4'!BL24,'EST 4'!CB24)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P24,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P24,'EST 4'!AF24,'EST 4'!AV24),SUM('EST 4'!P24,'EST 4'!AF24,'EST 4'!AV24,'EST 4'!BL24,'EST 4'!CB24))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P25,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P25,'EST 4'!AF25,'EST 4'!AV25),SUM('EST 4'!P25,'EST 4'!AF25,'EST 4'!AV25,'EST 4'!BL25,'EST 4'!CB25)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P25,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P25,'EST 4'!AF25,'EST 4'!AV25),SUM('EST 4'!P25,'EST 4'!AF25,'EST 4'!AV25,'EST 4'!BL25,'EST 4'!CB25))))","v":140},{"$f":"IF(ISERROR(AD55/AC55),\"\",AD55/AC55)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 4'!D62:O62,1),IF(DA!$J$13=\"2 ANOS\",LARGE('EST 4'!D62:AU62,1),LARGE('EST 4'!D62:CA62,1)))","v":4}]
[]
[null,{"$f":"'EST 3'!B29","v":"Aumentar: Gasto para produção"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P29,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P29,'EST 3'!AF29,'EST 3'!AV29),SUM('EST 3'!P29,'EST 3'!AF29,'EST 3'!AV29,'EST 3'!BL29,'EST 3'!CB29)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P29,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P29,'EST 3'!AF29,'EST 3'!AV29),SUM('EST 3'!P29,'EST 3'!AF29,'EST 3'!AV29,'EST 3'!BL29,'EST 3'!CB29))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P30,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P30,'EST 3'!AF30,'EST 3'!AV30),SUM('EST 3'!P30,'EST 3'!AF30,'EST 3'!AV30,'EST 3'!BL30,'EST 3'!CB30)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P30,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P30,'EST 3'!AF30,'EST 3'!AV30),SUM('EST 3'!P30,'EST 3'!AF30,'EST 3'!AV30,'EST 3'!BL30,'EST 3'!CB30))))","v":140},{"$f":"IF(ISERROR(E57/D57),\"\",E57/D57)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 3'!D64:O64,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 3'!D64:AU64,1),LARGE('EST 3'!D64:CA64,1)))","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EST 4'!B29","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P29,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P29,'EST 4'!AF29,'EST 4'!AV29),SUM('EST 4'!P29,'EST 4'!AF29,'EST 4'!AV29,'EST 4'!BL29,'EST 4'!CB29)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P29,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P29,'EST 4'!AF29,'EST 4'!AV29),SUM('EST 4'!P29,'EST 4'!AF29,'EST 4'!AV29,'EST 4'!BL29,'EST 4'!CB29))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P30,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P30,'EST 4'!AF30,'EST 4'!AV30),SUM('EST 4'!P30,'EST 4'!AF30,'EST 4'!AV30,'EST 4'!BL30,'EST 4'!CB30)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P30,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P30,'EST 4'!AF30,'EST 4'!AV30),SUM('EST 4'!P30,'EST 4'!AF30,'EST 4'!AV30,'EST 4'!BL30,'EST 4'!CB30))))","v":140},{"$f":"IF(ISERROR(AD57/AC57),\"\",AD57/AC57)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 4'!D64:O64,1),IF(DA!$J$13=\"2 ANOS\",LARGE('EST 4'!D64:AU64,1),LARGE('EST 4'!D64:CA64,1)))","v":{"$error":"#NUM!"}}]
[]
[null,{"$f":"'EST 3'!B34","v":"Aumentar: Gasto para produção"},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P34,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P34,'EST 3'!AF34,'EST 3'!AV34),SUM('EST 3'!P34,'EST 3'!AF34,'EST 3'!AV34,'EST 3'!BL34,'EST 3'!CB34)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P34,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P34,'EST 3'!AF34,'EST 3'!AV34),SUM('EST 3'!P34,'EST 3'!AF34,'EST 3'!AV34,'EST 3'!BL34,'EST 3'!CB34))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 3'!P35,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P35,'EST 3'!AF35,'EST 3'!AV35),SUM('EST 3'!P35,'EST 3'!AF35,'EST 3'!AV35,'EST 3'!BL35,'EST 3'!CB35)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 3'!P35,IF(DA!$J$13=\"3 anos\",SUM('EST 3'!P35,'EST 3'!AF35,'EST 3'!AV35),SUM('EST 3'!P35,'EST 3'!AF35,'EST 3'!AV35,'EST 3'!BL35,'EST 3'!CB35))))","v":140},{"$f":"IF(ISERROR(E59/D59),\"\",E59/D59)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 3'!D66:O66,1),IF(DA!$J$13=\"3 ANOS\",LARGE('EST 3'!D66:AU66,1),LARGE('EST 3'!D66:CA66,1)))","v":{"$error":"#NUM!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EST 4'!B34","v":0},null,{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P34,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P34,'EST 4'!AF34,'EST 4'!AV34),SUM('EST 4'!P34,'EST 4'!AF34,'EST 4'!AV34,'EST 4'!BL34,'EST 4'!CB34)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P34,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P34,'EST 4'!AF34,'EST 4'!AV34),SUM('EST 4'!P34,'EST 4'!AF34,'EST 4'!AV34,'EST 4'!BL34,'EST 4'!CB34))))","v":131},{"$f":"IF(ISERROR(IF(DA!$J$13=\"1 ano\",'EST 4'!P35,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P35,'EST 4'!AF35,'EST 4'!AV35),SUM('EST 4'!P35,'EST 4'!AF35,'EST 4'!AV35,'EST 4'!BL35,'EST 4'!CB35)))),\"\",IF(DA!$J$13=\"1 ano\",'EST 4'!P35,IF(DA!$J$13=\"3 anos\",SUM('EST 4'!P35,'EST 4'!AF35,'EST 4'!AV35),SUM('EST 4'!P35,'EST 4'!AF35,'EST 4'!AV35,'EST 4'!BL35,'EST 4'!CB35))))","v":140},{"$f":"IF(ISERROR(AD59/AC59),\"\",AD59/AC59)","v":1.0687022900763359},{"$f":"IF(DA!$J$13=\"1 ANO\",LARGE('EST 4'!D66:O66,1),IF(DA!$J$13=\"2 ANOS\",LARGE('EST 4'!D66:AU66,1),LARGE('EST 4'!D66:CA66,1)))","v":{"$error":"#NUM!"}}]

{"sheet":"Gra","index":12,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":false,"merged":[[17,1,18,2],[17,3,18,5],[19,1,20,2],[19,3,20,5],[13,1,14,2],[13,3,14,5],[15,1,16,2],[15,3,16,5]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"Parametros!L3","v":15},null,"FORÇA"]
[]
[null,{"$f":"Parametros!L5","v":0},null,"FRAQUEZA"]
[]
[null,{"$f":"Parametros!L4","v":8},null,"OPORTUNIDADE"]
[]
[null,{"$f":"Parametros!L6","v":10},null,"AMEAÇA"]

{"sheet":"GRAF","index":13,"n_rows":104,"n_cols":27,"rows_kept":104,"cut":false,"hidden":false,"merged":[[84,1,84,6],[84,8,84,13],[92,1,92,6],[92,8,92,13],[60,1,60,6],[60,8,60,13],[68,1,68,6],[68,8,68,13],[76,1,76,6],[76,8,76,13],[35,15,35,20],[35,8,35,13],[35,1,35,6],[19,1,19,6],[19,8,19,13],[19,15,19,20],[27,15,27,20],[27,8,27,13],[27,1,27,6],[51,15,51,20],[43,15,43,20],[43,8,43,13],[51,8,51,13],[51,1,51,6],[43,1,43,6]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Planejado x Realizado",null,null,null,null,null,null,null,null,null,null,"Prazos - Plano de ação",null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B13","v":"Aumentar: Receitas"},{"$f":"IF(ISERROR(PA!U13),\"\",PA!U13)","v":24},{"$f":"IF(ISERROR(PA!V13),\"\",PA!V13)","v":""}]
[null,null,"Planejado","Realizado",null,null,null,null,null,null,null,null,"Vence esse mês","Falta 1 mês","Faltam 2 meses","Faltam 3 ou mais meses","Atrasados",null,null,null,null,null,null,null,{"$f":"PA!B14","v":"Aumentar: Lucratividade"},{"$f":"IF(ISERROR(PA!U14),\"\",PA!U14)","v":23},{"$f":"IF(ISERROR(PA!V14),\"\",PA!V14)","v":""}]
[null,{"$f":"EST!B14","v":"Aumentar: Receitas"},{"$f":"SUM(EST!CB14,EST!BL14,EST!AV14,EST!AF14,EST!P14)","v":650},{"$f":"SUM(EST!P15,EST!AF15,EST!AV15,EST!BL15,EST!CB15)","v":300},null,null,null,null,null,null,null,{"$f":"B14","v":"Aumentar: Receitas"},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$Z$12:$Z$29,\">0\")","v":1},null,null,null,null,null,null,null,{"$f":"PA!B15","v":"Diminuir: Despesas"},{"$f":"IF(ISERROR(PA!U15),\"\",PA!U15)","v":20},{"$f":"IF(ISERROR(PA!V15),\"\",PA!V15)","v":""}]
[null,{"$f":"EST!B19","v":"Aumentar: Lucratividade"},{"$f":"SUM(EST!P19,EST!AF19,EST!AV19,EST!BL19,EST!CB19)","v":1102},{"$f":"SUM(EST!CB20,EST!BL20,EST!AV20,EST!AF20,EST!P20)","v":1201},null,null,null,null,null,null,null,{"$f":"B15","v":"Aumentar: Lucratividade"},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$Z$12:$Z$29,\">0\")","v":1},null,null,null,null,null,null,null,{"$f":"PA!B16","v":0},{"$f":"IF(ISERROR(PA!U16),\"\",PA!U16)","v":""},{"$f":"IF(ISERROR(PA!V16),\"\",PA!V16)","v":""}]
[null,{"$f":"EST!B24","v":"Diminuir: Despesas"},{"$f":"SUM(EST!P24,EST!AF24,EST!AV24,EST!BL24,EST!CB24)","v":0.30000000000000004},{"$f":"SUM(EST!CB25,EST!BL25,EST!AV25,EST!AF25,EST!P25)","v":0.30000000000000004},null,null,null,null,null,null,null,{"$f":"B16","v":"Diminuir: Despesas"},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$Z$12:$Z$29,\">0\")","v":1},null,null,null,null,null,null,null,{"$f":"PA!B17","v":0},{"$f":"IF(ISERROR(PA!U17),\"\",PA!U17)","v":""},{"$f":"IF(ISERROR(PA!V17),\"\",PA!V17)","v":""}]
[null,{"$f":"EST!B29","v":0},{"$f":"SUM(EST!P29,EST!AF29,EST!AV29,EST!BL29,EST!CB29)","v":0},{"$f":"SUM(EST!CB30,EST!BL30,EST!AV30,EST!AF30,EST!P30)","v":0},null,null,null,null,null,null,null,{"$f":"B17","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"PA!B18","v":0},{"$f":"IF(ISERROR(PA!U18),\"\",PA!U18)","v":""},{"$f":"IF(ISERROR(PA!V18),\"\",PA!V18)","v":""}]
[null,{"$f":"EST!B34","v":0},{"$f":"SUM(EST!P34,EST!AF34,EST!AV34,EST!BL34,EST!CB250)","v":0},{"$f":"SUM(EST!CB35,EST!BL35,EST!AV35,EST!AF35,EST!P35)","v":0},null,null,null,null,null,null,null,0,0,{"$f":"SUM(IF($Y$12:$Y$29=$L18,IF($Z$12:$Z$29=-1,1,0),0))","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"PA!B19","v":0},{"$f":"IF(ISERROR(PA!U19),\"\",PA!U19)","v":""},{"$f":"IF(ISERROR(PA!V19),\"\",PA!V19)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B20","v":0},{"$f":"IF(ISERROR(PA!U20),\"\",PA!U20)","v":""},{"$f":"IF(ISERROR(PA!V20),\"\",PA!V20)","v":""}]
[null,{"$f":"\"Ano 1 - \"&B14","v":"Ano 1 - Aumentar: Receitas"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B15","v":"Ano 1 - Aumentar: Lucratividade"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B16","v":"Ano 1 - Diminuir: Despesas"},null,null,null,null,null,null,null,null,{"$f":"PA!B21","v":0},{"$f":"IF(ISERROR(PA!U21),\"\",PA!U21)","v":""},{"$f":"IF(ISERROR(PA!V21),\"\",PA!V21)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B22","v":0},{"$f":"IF(ISERROR(PA!U22),\"\",PA!U22)","v":""},{"$f":"IF(ISERROR(PA!V22),\"\",PA!V22)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B23","v":0},{"$f":"IF(ISERROR(PA!U23),\"\",PA!U23)","v":""},{"$f":"IF(ISERROR(PA!V23),\"\",PA!V23)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B24","v":0},{"$f":"IF(ISERROR(PA!U24),\"\",PA!U24)","v":""},{"$f":"IF(ISERROR(PA!V24),\"\",PA!V24)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B25","v":0},{"$f":"IF(ISERROR(PA!U25),\"\",PA!U25)","v":""},{"$f":"IF(ISERROR(PA!V25),\"\",PA!V25)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B26","v":0},{"$f":"IF(ISERROR(PA!U26),\"\",PA!U26)","v":""},{"$f":"IF(ISERROR(PA!V26),\"\",PA!V26)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B27","v":0},{"$f":"IF(ISERROR(PA!U27),\"\",PA!U27)","v":""},{"$f":"IF(ISERROR(PA!V27),\"\",PA!V27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B28","v":0},{"$f":"IF(ISERROR(PA!U28),\"\",PA!U28)","v":""},{"$f":"IF(ISERROR(PA!V28),\"\",PA!V28)","v":""}]
[null,{"$f":"\"Ano 2 - \"&$B$14","v":"Ano 2 - Aumentar: Receitas"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$15","v":"Ano 2 - Aumentar: Lucratividade"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$16","v":"Ano 2 - Diminuir: Despesas"},null,null,null,null,null,null,null,null,{"$f":"PA!B29","v":0},{"$f":"IF(ISERROR(PA!U29),\"\",PA!U29)","v":""},{"$f":"IF(ISERROR(PA!V29),\"\",PA!V29)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PA!B30","v":0},{"$f":"IF(ISERROR(PA!U30),\"\",PA!U30)","v":""},{"$f":"IF(ISERROR(PA!V30),\"\",PA!V30)","v":""}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$14","v":"Ano 3 - Aumentar: Receitas"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$15","v":"Ano 3 - Aumentar: Lucratividade"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$16","v":"Ano 3 - Diminuir: Despesas"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$14","v":"Ano 4 - Aumentar: Receitas"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$15","v":"Ano 4 - Aumentar: Lucratividade"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$16","v":"Ano 4 - Diminuir: Despesas"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$14","v":"Ano 5 - Aumentar: Receitas"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$15","v":"Ano 5 - Aumentar: Lucratividade"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$16","v":"Ano 5 - Diminuir: Despesas"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 1 - \"&$B$17","v":"Ano 1 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&$B$18","v":"Ano 1 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 2 - \"&$B$17","v":"Ano 2 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$18","v":"Ano 2 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$17","v":"Ano 3 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$18","v":"Ano 3 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$17","v":"Ano 4 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$18","v":"Ano 4 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$17","v":"Ano 5 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$18","v":"Ano 5 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"PA!C32","v":"Perspectiva Financeira"}]
[null,{"$f":"PA!C33","v":"Perspectiva de Clientes"}]
[null,{"$f":"PA!C34","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"PA!C35","v":"Perspectiva de Aprendizagem"}]

{"sheet":"GRAF 2","index":14,"n_rows":104,"n_cols":27,"rows_kept":104,"cut":false,"hidden":false,"merged":[[35,15,35,20],[35,8,35,13],[35,1,35,6],[19,1,19,6],[19,8,19,13],[19,15,19,20],[27,15,27,20],[27,8,27,13],[27,1,27,6],[51,15,51,20],[43,15,43,20],[43,8,43,13],[51,8,51,13],[51,1,51,6],[43,1,43,6],[84,1,84,6],[84,8,84,13],[92,1,92,6],[92,8,92,13],[60,1,60,6],[60,8,60,13],[68,1,68,6],[68,8,68,13],[76,1,76,6],[76,8,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Planejado x Realizado",null,null,null,null,null,null,null,null,null,null,"Prazos - Plano de ação",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B13","v":"Aumentar: Quantidade de vendas"},{"$f":"IF(ISERROR('PA 2'!U13),\"\",'PA 2'!U13)","v":24},{"$f":"IF(ISERROR('PA 2'!V13),\"\",'PA 2'!V13)","v":""}]
[null,null,"Planejado","Realizado",null,null,null,null,null,null,null,null,"Vence esse mês","Falta 1 mês","Faltam 2 meses","Faltam 3 ou mais meses","Atrasados",null,null,null,null,null,null,null,{"$f":"'PA 2'!B14","v":"Aumentar: Número de clientes"},{"$f":"IF(ISERROR('PA 2'!U14),\"\",'PA 2'!U14)","v":19},{"$f":"IF(ISERROR('PA 2'!V14),\"\",'PA 2'!V14)","v":""}]
[null,{"$f":"'EST 2'!B14","v":"Aumentar: Quantidade de vendas"},{"$f":"SUM('EST 2'!CB14,'EST 2'!BL14,'EST 2'!AV14,'EST 2'!AF14,'EST 2'!P14)","v":639.69999999999993},{"$f":"SUM('EST 2'!P15,'EST 2'!AF15,'EST 2'!AV15,'EST 2'!BL15,'EST 2'!CB15)","v":640.35},null,null,null,null,null,null,null,{"$f":"B14","v":"Aumentar: Quantidade de vendas"},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$Z$12:$Z$29,\">0\")","v":1},null,null,null,null,null,null,null,{"$f":"'PA 2'!B15","v":0},{"$f":"IF(ISERROR('PA 2'!U15),\"\",'PA 2'!U15)","v":""},{"$f":"IF(ISERROR('PA 2'!V15),\"\",'PA 2'!V15)","v":""}]
[null,{"$f":"'EST 2'!B19","v":"Aumentar: Número de clientes"},{"$f":"SUM('EST 2'!P19,'EST 2'!AF19,'EST 2'!AV19,'EST 2'!BL19,'EST 2'!CB19)","v":139},{"$f":"SUM('EST 2'!CB20,'EST 2'!BL20,'EST 2'!AV20,'EST 2'!AF20,'EST 2'!P20)","v":219},null,null,null,null,null,null,null,{"$f":"B15","v":"Aumentar: Número de clientes"},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$Z$12:$Z$29,\">0\")","v":1},null,null,null,null,null,null,null,{"$f":"'PA 2'!B16","v":0},{"$f":"IF(ISERROR('PA 2'!U16),\"\",'PA 2'!U16)","v":""},{"$f":"IF(ISERROR('PA 2'!V16),\"\",'PA 2'!V16)","v":""}]
[null,{"$f":"'EST 2'!B24","v":0},{"$f":"SUM('EST 2'!P24,'EST 2'!AF24,'EST 2'!AV24,'EST 2'!BL24,'EST 2'!CB24)","v":131},{"$f":"SUM('EST 2'!CB25,'EST 2'!BL25,'EST 2'!AV25,'EST 2'!AF25,'EST 2'!P25)","v":140},null,null,null,null,null,null,null,{"$f":"B16","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 2'!B17","v":0},{"$f":"IF(ISERROR('PA 2'!U17),\"\",'PA 2'!U17)","v":""},{"$f":"IF(ISERROR('PA 2'!V17),\"\",'PA 2'!V17)","v":""}]
[null,{"$f":"'EST 2'!B29","v":0},{"$f":"SUM('EST 2'!P29,'EST 2'!AF29,'EST 2'!AV29,'EST 2'!BL29,'EST 2'!CB29)","v":131},{"$f":"SUM('EST 2'!CB30,'EST 2'!BL30,'EST 2'!AV30,'EST 2'!AF30,'EST 2'!P30)","v":140},null,null,null,null,null,null,null,{"$f":"B17","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 2'!B18","v":0},{"$f":"IF(ISERROR('PA 2'!U18),\"\",'PA 2'!U18)","v":""},{"$f":"IF(ISERROR('PA 2'!V18),\"\",'PA 2'!V18)","v":""}]
[null,{"$f":"'EST 2'!B34","v":0},{"$f":"SUM('EST 2'!P34,'EST 2'!AF34,'EST 2'!AV34,'EST 2'!BL34,'EST 2'!CB34)","v":131},{"$f":"SUM('EST 2'!CB35,'EST 2'!BL35,'EST 2'!AV35,'EST 2'!AF35,'EST 2'!P35)","v":140},null,null,null,null,null,null,null,0,{"$f":"SUM(IF($Y$12:$Y$29=$L18,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L18,IF($Z$12:$Z$29=-1,1,0),0))","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'PA 2'!B19","v":0},{"$f":"IF(ISERROR('PA 2'!U19),\"\",'PA 2'!U19)","v":""},{"$f":"IF(ISERROR('PA 2'!V19),\"\",'PA 2'!V19)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B20","v":0},{"$f":"IF(ISERROR('PA 2'!U20),\"\",'PA 2'!U20)","v":""},{"$f":"IF(ISERROR('PA 2'!V20),\"\",'PA 2'!V20)","v":""}]
[null,{"$f":"\"Ano 1 - \"&B14","v":"Ano 1 - Aumentar: Quantidade de vendas"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B15","v":"Ano 1 - Aumentar: Número de clientes"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B16","v":"Ano 1 - 0"},null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B21","v":0},{"$f":"IF(ISERROR('PA 2'!U21),\"\",'PA 2'!U21)","v":""},{"$f":"IF(ISERROR('PA 2'!V21),\"\",'PA 2'!V21)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B22","v":0},{"$f":"IF(ISERROR('PA 2'!U22),\"\",'PA 2'!U22)","v":""},{"$f":"IF(ISERROR('PA 2'!V22),\"\",'PA 2'!V22)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B23","v":0},{"$f":"IF(ISERROR('PA 2'!U23),\"\",'PA 2'!U23)","v":""},{"$f":"IF(ISERROR('PA 2'!V23),\"\",'PA 2'!V23)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B24","v":0},{"$f":"IF(ISERROR('PA 2'!U24),\"\",'PA 2'!U24)","v":""},{"$f":"IF(ISERROR('PA 2'!V24),\"\",'PA 2'!V24)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B25","v":0},{"$f":"IF(ISERROR('PA 2'!U25),\"\",'PA 2'!U25)","v":""},{"$f":"IF(ISERROR('PA 2'!V25),\"\",'PA 2'!V25)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B26","v":0},{"$f":"IF(ISERROR('PA 2'!U26),\"\",'PA 2'!U26)","v":""},{"$f":"IF(ISERROR('PA 2'!V26),\"\",'PA 2'!V26)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B27","v":0},{"$f":"IF(ISERROR('PA 2'!U27),\"\",'PA 2'!U27)","v":""},{"$f":"IF(ISERROR('PA 2'!V27),\"\",'PA 2'!V27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B28","v":0},{"$f":"IF(ISERROR('PA 2'!U28),\"\",'PA 2'!U28)","v":""},{"$f":"IF(ISERROR('PA 2'!V28),\"\",'PA 2'!V28)","v":""}]
[null,{"$f":"\"Ano 2 - \"&$B$14","v":"Ano 2 - Aumentar: Quantidade de vendas"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$15","v":"Ano 2 - Aumentar: Número de clientes"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$16","v":"Ano 2 - 0"},null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B29","v":0},{"$f":"IF(ISERROR('PA 2'!U29),\"\",'PA 2'!U29)","v":""},{"$f":"IF(ISERROR('PA 2'!V29),\"\",'PA 2'!V29)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 2'!B30","v":0},{"$f":"IF(ISERROR('PA 2'!U30),\"\",'PA 2'!U30)","v":""},{"$f":"IF(ISERROR('PA 2'!V30),\"\",'PA 2'!V30)","v":""}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$14","v":"Ano 3 - Aumentar: Quantidade de vendas"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$15","v":"Ano 3 - Aumentar: Número de clientes"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$16","v":"Ano 3 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$14","v":"Ano 4 - Aumentar: Quantidade de vendas"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$15","v":"Ano 4 - Aumentar: Número de clientes"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$16","v":"Ano 4 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$14","v":"Ano 5 - Aumentar: Quantidade de vendas"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$15","v":"Ano 5 - Aumentar: Número de clientes"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$16","v":"Ano 5 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 1 - \"&B17","v":"Ano 1 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B18","v":"Ano 1 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 2 - \"&$B$17","v":"Ano 2 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$18","v":"Ano 2 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$17","v":"Ano 3 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$18","v":"Ano 3 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$17","v":"Ano 4 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$18","v":"Ano 4 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$17","v":"Ano 5 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$18","v":"Ano 5 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"PA!C32","v":"Perspectiva Financeira"}]
[null,{"$f":"PA!C33","v":"Perspectiva de Clientes"}]
[null,{"$f":"PA!C34","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"PA!C35","v":"Perspectiva de Aprendizagem"}]

{"sheet":"GRAF 3","index":15,"n_rows":104,"n_cols":27,"rows_kept":104,"cut":false,"hidden":false,"merged":[[35,15,35,20],[35,8,35,13],[35,1,35,6],[19,1,19,6],[19,8,19,13],[19,15,19,20],[27,15,27,20],[27,8,27,13],[27,1,27,6],[51,15,51,20],[43,15,43,20],[43,8,43,13],[51,8,51,13],[51,1,51,6],[43,1,43,6],[84,1,84,6],[84,8,84,13],[92,1,92,6],[92,8,92,13],[60,1,60,6],[60,8,60,13],[68,1,68,6],[68,8,68,13],[76,1,76,6],[76,8,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Planejado x Realizado",null,null,null,null,null,null,null,null,null,null,"Prazos - Plano de ação",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B13","v":"Aumentar: Capacidade de produção"},{"$f":"IF(ISERROR('PA 3'!U13),\"\",'PA 3'!U13)","v":59},{"$f":"IF(ISERROR('PA 3'!V13),\"\",'PA 3'!V13)","v":""}]
[null,null,"Planejado","Realizado",null,null,null,null,null,null,null,null,"Vence esse mês","Falta 1 mês","Faltam 2 meses","Faltam 3 ou mais meses","Atrasados",null,null,null,null,null,null,null,{"$f":"'PA 3'!B14","v":0},{"$f":"IF(ISERROR('PA 3'!U14),\"\",'PA 3'!U14)","v":""},{"$f":"IF(ISERROR('PA 3'!V14),\"\",'PA 3'!V14)","v":""}]
[null,{"$f":"'EST 3'!B14","v":"Aumentar: Capacidade de atendimentos"},{"$f":"SUM('EST 3'!CB14,'EST 3'!BL14,'EST 3'!AV14,'EST 3'!AF14,'EST 3'!P14)","v":3638.9},{"$f":"SUM('EST 3'!P15,'EST 3'!AF15,'EST 3'!AV15,'EST 3'!BL15,'EST 3'!CB15)","v":1989},null,null,null,null,null,null,null,{"$f":"B14","v":"Aumentar: Capacidade de atendimentos"},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 3'!B15","v":0},{"$f":"IF(ISERROR('PA 3'!U15),\"\",'PA 3'!U15)","v":""},{"$f":"IF(ISERROR('PA 3'!V15),\"\",'PA 3'!V15)","v":""}]
[null,{"$f":"'EST 3'!B19","v":0},{"$f":"SUM('EST 3'!P19,'EST 3'!AF19,'EST 3'!AV19,'EST 3'!BL19,'EST 3'!CB19)","v":79},{"$f":"SUM('EST 3'!CB20,'EST 3'!BL20,'EST 3'!AV20,'EST 3'!AF20,'EST 3'!P20)","v":141},null,null,null,null,null,null,null,{"$f":"B15","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 3'!B16","v":0},{"$f":"IF(ISERROR('PA 3'!U16),\"\",'PA 3'!U16)","v":""},{"$f":"IF(ISERROR('PA 3'!V16),\"\",'PA 3'!V16)","v":""}]
[null,{"$f":"'EST 3'!B24","v":0},{"$f":"SUM('EST 3'!P24,'EST 3'!AF24,'EST 3'!AV24,'EST 3'!BL24,'EST 3'!CB24)","v":131},{"$f":"SUM('EST 3'!CB25,'EST 3'!BL25,'EST 3'!AV25,'EST 3'!AF25,'EST 3'!P25)","v":140},null,null,null,null,null,null,null,{"$f":"B16","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 3'!B17","v":0},{"$f":"IF(ISERROR('PA 3'!U17),\"\",'PA 3'!U17)","v":""},{"$f":"IF(ISERROR('PA 3'!V17),\"\",'PA 3'!V17)","v":""}]
[null,{"$f":"'EST 3'!B29","v":"Aumentar: Gasto para produção"},{"$f":"SUM('EST 3'!P29,'EST 3'!AF29,'EST 3'!AV29,'EST 3'!BL29,'EST 3'!CB29)","v":131},{"$f":"SUM('EST 3'!CB30,'EST 3'!BL30,'EST 3'!AV30,'EST 3'!AF30,'EST 3'!P30)","v":140},null,null,null,null,null,null,null,{"$f":"B17","v":"Aumentar: Gasto para produção"},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 3'!B18","v":0},{"$f":"IF(ISERROR('PA 3'!U18),\"\",'PA 3'!U18)","v":""},{"$f":"IF(ISERROR('PA 3'!V18),\"\",'PA 3'!V18)","v":""}]
[null,{"$f":"'EST 3'!B34","v":"Aumentar: Gasto para produção"},{"$f":"SUM('EST 3'!P34,'EST 3'!AF34,'EST 3'!AV34,'EST 3'!BL34,'EST 3'!CB34)","v":131},{"$f":"SUM('EST 3'!CB35,'EST 3'!BL35,'EST 3'!AV35,'EST 3'!AF35,'EST 3'!P35)","v":140},null,null,null,null,null,null,null,"Aumentar: Gasto para produção",{"$f":"SUM(IF($Y$12:$Y$29=$L18,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L18,IF($Z$12:$Z$29=-1,1,0),0))","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'PA 3'!B19","v":0},{"$f":"IF(ISERROR('PA 3'!U19),\"\",'PA 3'!U19)","v":""},{"$f":"IF(ISERROR('PA 3'!V19),\"\",'PA 3'!V19)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B20","v":0},{"$f":"IF(ISERROR('PA 3'!U20),\"\",'PA 3'!U20)","v":""},{"$f":"IF(ISERROR('PA 3'!V20),\"\",'PA 3'!V20)","v":""}]
[null,{"$f":"\"Ano 1 - \"&B14","v":"Ano 1 - Aumentar: Capacidade de atendimentos"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B15","v":"Ano 1 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B16","v":"Ano 1 - 0"},null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B21","v":0},{"$f":"IF(ISERROR('PA 3'!U21),\"\",'PA 3'!U21)","v":""},{"$f":"IF(ISERROR('PA 3'!V21),\"\",'PA 3'!V21)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B22","v":0},{"$f":"IF(ISERROR('PA 3'!U22),\"\",'PA 3'!U22)","v":""},{"$f":"IF(ISERROR('PA 3'!V22),\"\",'PA 3'!V22)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B23","v":0},{"$f":"IF(ISERROR('PA 3'!U23),\"\",'PA 3'!U23)","v":""},{"$f":"IF(ISERROR('PA 3'!V23),\"\",'PA 3'!V23)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B24","v":0},{"$f":"IF(ISERROR('PA 3'!U24),\"\",'PA 3'!U24)","v":""},{"$f":"IF(ISERROR('PA 3'!V24),\"\",'PA 3'!V24)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B25","v":0},{"$f":"IF(ISERROR('PA 3'!U25),\"\",'PA 3'!U25)","v":""},{"$f":"IF(ISERROR('PA 3'!V25),\"\",'PA 3'!V25)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B26","v":0},{"$f":"IF(ISERROR('PA 3'!U26),\"\",'PA 3'!U26)","v":""},{"$f":"IF(ISERROR('PA 3'!V26),\"\",'PA 3'!V26)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B27","v":0},{"$f":"IF(ISERROR('PA 3'!U27),\"\",'PA 3'!U27)","v":""},{"$f":"IF(ISERROR('PA 3'!V27),\"\",'PA 3'!V27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B28","v":0},{"$f":"IF(ISERROR('PA 3'!U28),\"\",'PA 3'!U28)","v":""},{"$f":"IF(ISERROR('PA 3'!V28),\"\",'PA 3'!V28)","v":""}]
[null,{"$f":"\"Ano 2 - \"&$B$14","v":"Ano 2 - Aumentar: Capacidade de atendimentos"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$15","v":"Ano 2 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$16","v":"Ano 2 - 0"},null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B29","v":0},{"$f":"IF(ISERROR('PA 3'!U29),\"\",'PA 3'!U29)","v":""},{"$f":"IF(ISERROR('PA 3'!V29),\"\",'PA 3'!V29)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 3'!B30","v":0},{"$f":"IF(ISERROR('PA 3'!U30),\"\",'PA 3'!U30)","v":""},{"$f":"IF(ISERROR('PA 3'!V30),\"\",'PA 3'!V30)","v":""}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$14","v":"Ano 3 - Aumentar: Capacidade de atendimentos"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$15","v":"Ano 3 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$16","v":"Ano 3 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$14","v":"Ano 4 - Aumentar: Capacidade de atendimentos"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$15","v":"Ano 4 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$16","v":"Ano 4 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$14","v":"Ano 5 - Aumentar: Capacidade de atendimentos"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$15","v":"Ano 5 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$16","v":"Ano 5 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 1 - \"&B17","v":"Ano 1 - Aumentar: Gasto para produção"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B18","v":"Ano 1 - Aumentar: Gasto para produção"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 2 - \"&$B$17","v":"Ano 2 - Aumentar: Gasto para produção"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$18","v":"Ano 2 - Aumentar: Gasto para produção"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$17","v":"Ano 3 - Aumentar: Gasto para produção"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$18","v":"Ano 3 - Aumentar: Gasto para produção"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$17","v":"Ano 4 - Aumentar: Gasto para produção"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$18","v":"Ano 4 - Aumentar: Gasto para produção"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$17","v":"Ano 5 - Aumentar: Gasto para produção"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$18","v":"Ano 5 - Aumentar: Gasto para produção"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"PA!C32","v":"Perspectiva Financeira"}]
[null,{"$f":"PA!C33","v":"Perspectiva de Clientes"}]
[null,{"$f":"PA!C34","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"PA!C35","v":"Perspectiva de Aprendizagem"}]

{"sheet":"GRAF 4","index":16,"n_rows":104,"n_cols":27,"rows_kept":104,"cut":false,"hidden":false,"merged":[[35,15,35,20],[35,8,35,13],[35,1,35,6],[19,1,19,6],[19,8,19,13],[19,15,19,20],[27,15,27,20],[27,8,27,13],[27,1,27,6],[51,15,51,20],[43,15,43,20],[43,8,43,13],[51,8,51,13],[51,1,51,6],[43,1,43,6],[84,1,84,6],[84,8,84,13],[92,1,92,6],[92,8,92,13],[60,1,60,6],[60,8,60,13],[68,1,68,6],[68,8,68,13],[76,1,76,6],[76,8,76,13]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Planejado x Realizado",null,null,null,null,null,null,null,null,null,null,"Prazos - Plano de ação",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B13","v":"Aumentar: Satisfação interna"},{"$f":"IF(ISERROR('PA 4'!U13),\"\",'PA 4'!U13)","v":13},{"$f":"IF(ISERROR('PA 4'!V13),\"\",'PA 4'!V13)","v":""}]
[null,null,"Planejado","Realizado",null,null,null,null,null,null,null,null,"Vence esse mês","Falta 1 mês","Faltam 2 meses","Faltam 3 ou mais meses","Atrasados",null,null,null,null,null,null,null,{"$f":"'PA 4'!B14","v":0},{"$f":"IF(ISERROR('PA 4'!U14),\"\",'PA 4'!U14)","v":""},{"$f":"IF(ISERROR('PA 4'!V14),\"\",'PA 4'!V14)","v":""}]
[null,{"$f":"'EST 4'!B14","v":"Aumentar: Know How da equipe"},{"$f":"SUM('EST 4'!CB14,'EST 4'!BL14,'EST 4'!AV14,'EST 4'!AF14,'EST 4'!P14)","v":5138.8999999999996},{"$f":"SUM('EST 4'!P15,'EST 4'!AF15,'EST 4'!AV15,'EST 4'!BL15,'EST 4'!CB15)","v":1989},null,null,null,null,null,null,null,{"$f":"B14","v":"Aumentar: Know How da equipe"},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L14,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L14,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 4'!B15","v":0},{"$f":"IF(ISERROR('PA 4'!U15),\"\",'PA 4'!U15)","v":""},{"$f":"IF(ISERROR('PA 4'!V15),\"\",'PA 4'!V15)","v":""}]
[null,{"$f":"'EST 4'!B19","v":"Aumentar: Satisfação interna"},{"$f":"SUM('EST 4'!P19,'EST 4'!AF19,'EST 4'!AV19,'EST 4'!BL19,'EST 4'!CB19)","v":89.8},{"$f":"SUM('EST 4'!CB20,'EST 4'!BL20,'EST 4'!AV20,'EST 4'!AF20,'EST 4'!P20)","v":143.69},null,null,null,null,null,null,null,{"$f":"B15","v":"Aumentar: Satisfação interna"},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L15,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L15,$Z$12:$Z$29,\">0\")","v":1},null,null,null,null,null,null,null,{"$f":"'PA 4'!B16","v":0},{"$f":"IF(ISERROR('PA 4'!U16),\"\",'PA 4'!U16)","v":""},{"$f":"IF(ISERROR('PA 4'!V16),\"\",'PA 4'!V16)","v":""}]
[null,{"$f":"'EST 4'!B24","v":0},{"$f":"SUM('EST 4'!P24,'EST 4'!AF24,'EST 4'!AV24,'EST 4'!BL24,'EST 4'!CB24)","v":131},{"$f":"SUM('EST 4'!CB25,'EST 4'!BL25,'EST 4'!AV25,'EST 4'!AF25,'EST 4'!P25)","v":140},null,null,null,null,null,null,null,{"$f":"B16","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L16,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L16,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 4'!B17","v":0},{"$f":"IF(ISERROR('PA 4'!U17),\"\",'PA 4'!U17)","v":""},{"$f":"IF(ISERROR('PA 4'!V17),\"\",'PA 4'!V17)","v":""}]
[null,{"$f":"'EST 4'!B29","v":0},{"$f":"SUM('EST 4'!P29,'EST 4'!AF29,'EST 4'!AV29,'EST 4'!BL29,'EST 4'!CB29)","v":131},{"$f":"SUM('EST 4'!CB30,'EST 4'!BL30,'EST 4'!AV30,'EST 4'!AF30,'EST 4'!P30)","v":140},null,null,null,null,null,null,null,{"$f":"B17","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L17,IF($Z$12:$Z$29=-1,1,0),0))","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\"=2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$AA$12:$AA$29,\">2\")","v":0},{"$f":"COUNTIFS($Y$12:$Y$29,$L17,$Z$12:$Z$29,\">0\")","v":0},null,null,null,null,null,null,null,{"$f":"'PA 4'!B18","v":0},{"$f":"IF(ISERROR('PA 4'!U18),\"\",'PA 4'!U18)","v":""},{"$f":"IF(ISERROR('PA 4'!V18),\"\",'PA 4'!V18)","v":""}]
[null,{"$f":"'EST 4'!B34","v":0},{"$f":"SUM('EST 4'!P34,'EST 4'!AF34,'EST 4'!AV34,'EST 4'!BL34,'EST 4'!CB34)","v":131},{"$f":"SUM('EST 4'!CB35,'EST 4'!BL35,'EST 4'!AV35,'EST 4'!AF35,'EST 4'!P35)","v":140},null,null,null,null,null,null,null,0,{"$f":"SUM(IF($Y$12:$Y$29=$L18,IF($Z$12:$Z$29=0,1,0),0))","v":0},{"$f":"SUM(IF($Y$12:$Y$29=$L18,IF($Z$12:$Z$29=-1,1,0),0))","v":0},0,0,0,null,null,null,null,null,null,null,{"$f":"'PA 4'!B19","v":0},{"$f":"IF(ISERROR('PA 4'!U19),\"\",'PA 4'!U19)","v":""},{"$f":"IF(ISERROR('PA 4'!V19),\"\",'PA 4'!V19)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B20","v":0},{"$f":"IF(ISERROR('PA 4'!U20),\"\",'PA 4'!U20)","v":""},{"$f":"IF(ISERROR('PA 4'!V20),\"\",'PA 4'!V20)","v":""}]
[null,{"$f":"\"Ano 1 - \"&B14","v":"Ano 1 - Aumentar: Know How da equipe"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B15","v":"Ano 1 - Aumentar: Satisfação interna"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B16","v":"Ano 1 - 0"},null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B21","v":0},{"$f":"IF(ISERROR('PA 4'!U21),\"\",'PA 4'!U21)","v":""},{"$f":"IF(ISERROR('PA 4'!V21),\"\",'PA 4'!V21)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B22","v":0},{"$f":"IF(ISERROR('PA 4'!U22),\"\",'PA 4'!U22)","v":""},{"$f":"IF(ISERROR('PA 4'!V22),\"\",'PA 4'!V22)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B23","v":0},{"$f":"IF(ISERROR('PA 4'!U23),\"\",'PA 4'!U23)","v":""},{"$f":"IF(ISERROR('PA 4'!V23),\"\",'PA 4'!V23)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B24","v":0},{"$f":"IF(ISERROR('PA 4'!U24),\"\",'PA 4'!U24)","v":""},{"$f":"IF(ISERROR('PA 4'!V24),\"\",'PA 4'!V24)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B25","v":0},{"$f":"IF(ISERROR('PA 4'!U25),\"\",'PA 4'!U25)","v":""},{"$f":"IF(ISERROR('PA 4'!V25),\"\",'PA 4'!V25)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B26","v":0},{"$f":"IF(ISERROR('PA 4'!U26),\"\",'PA 4'!U26)","v":""},{"$f":"IF(ISERROR('PA 4'!V26),\"\",'PA 4'!V26)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B27","v":0},{"$f":"IF(ISERROR('PA 4'!U27),\"\",'PA 4'!U27)","v":""},{"$f":"IF(ISERROR('PA 4'!V27),\"\",'PA 4'!V27)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B28","v":0},{"$f":"IF(ISERROR('PA 4'!U28),\"\",'PA 4'!U28)","v":""},{"$f":"IF(ISERROR('PA 4'!V28),\"\",'PA 4'!V28)","v":""}]
[null,{"$f":"\"Ano 2 - \"&$B$14","v":"Ano 2 - Aumentar: Know How da equipe"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$15","v":"Ano 2 - Aumentar: Satisfação interna"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$16","v":"Ano 2 - 0"},null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B29","v":0},{"$f":"IF(ISERROR('PA 4'!U29),\"\",'PA 4'!U29)","v":""},{"$f":"IF(ISERROR('PA 4'!V29),\"\",'PA 4'!V29)","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'PA 4'!B30","v":0},{"$f":"IF(ISERROR('PA 4'!U30),\"\",'PA 4'!U30)","v":""},{"$f":"IF(ISERROR('PA 4'!V30),\"\",'PA 4'!V30)","v":""}]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$14","v":"Ano 3 - Aumentar: Know How da equipe"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$15","v":"Ano 3 - Aumentar: Satisfação interna"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$16","v":"Ano 3 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$14","v":"Ano 4 - Aumentar: Know How da equipe"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$15","v":"Ano 4 - Aumentar: Satisfação interna"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$16","v":"Ano 4 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$14","v":"Ano 5 - Aumentar: Know How da equipe"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$15","v":"Ano 5 - Aumentar: Satisfação interna"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$16","v":"Ano 5 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 1 - \"&B17","v":"Ano 1 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 1 - \"&B18","v":"Ano 1 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 2 - \"&$B$17","v":"Ano 2 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 2 - \"&$B$18","v":"Ano 2 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 3 - \"&$B$17","v":"Ano 3 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 3 - \"&$B$18","v":"Ano 3 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 4 - \"&$B$17","v":"Ano 4 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 4 - \"&$B$18","v":"Ano 4 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Ano 5 - \"&$B$17","v":"Ano 5 - 0"},null,null,null,null,null,null,{"$f":"\"Ano 5 - \"&$B$18","v":"Ano 5 - 0"}]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"PA!C32","v":"Perspectiva Financeira"}]
[null,{"$f":"PA!C33","v":"Perspectiva de Clientes"}]
[null,{"$f":"PA!C34","v":"Perspectiva de Processos Internos"}]
[null,{"$f":"PA!C35","v":"Perspectiva de Aprendizagem"}]

{"sheet":"Mapa","index":17,"n_rows":57,"n_cols":11,"rows_kept":57,"cut":false,"hidden":false,"merged":[[13,1,13,3]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Planjemaento Estratégico"]
[]
[null,"Selecione o tipo de análise ao lado",null,null,"Total"]
[]
[]
[null,null,{"$f":"DA!$H$13","v":"Perspectiva Financeira"}]
[]
[]
[null,null,{"$f":"EST!$B$14","v":"Aumentar: Receitas"},null,{"$f":"EST!$B$19","v":"Aumentar: Lucratividade"},null,{"$f":"EST!$B$24","v":"Diminuir: Despesas"},null,{"$f":"EST!$B$29","v":0},null,{"$f":"EST!$B$34","v":0}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$14,\": \",EST!$P$14),IF($E$14=\"Total\",CONCATENATE(EST!$C$14,\": \",EST!$Q$14),\"Planejado:\"))","v":"Planejado: 600"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$19,\": \",EST!$P$19),IF($E$14=\"Total\",CONCATENATE(EST!$C$19,\": \",EST!$Q$19),\"Planejado:\"))","v":"Planejado: 1102"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$24,\": \",EST!$P$24),IF($E$14=\"Total\",CONCATENATE(EST!$C$24,\": \",EST!$Q$24),\"Planejado:\"))","v":"Planejado: 0,3"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$29,\": \",EST!$P$29),IF($E$14=\"Total\",CONCATENATE(EST!$C$29,\": \",EST!$Q$29),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$34,\": \",EST!$P$34),IF($E$14=\"Total\",CONCATENATE(EST!$C$34,\": \",EST!$Q$34),\"Planejado:\"))","v":"Planejado: 0"}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$15,\": \",EST!$P$15),IF($E$14=\"Total\",CONCATENATE(EST!$C$15,\": \",EST!$Q$15),\"Realizado:\"))","v":"Realizado: 300"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$20,\": \",EST!$P$20),IF($E$14=\"Total\",CONCATENATE(EST!$C$20,\": \",EST!$Q$20),\"Realizado:\"))","v":"Realizado: 1201"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$25,\": \",EST!$P$25),IF($E$14=\"Total\",CONCATENATE(EST!$C$25,\": \",EST!$Q$25),\"Realizado:\"))","v":"Realizado: 0,3"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$30,\": \",EST!$P$30),IF($E$14=\"Total\",CONCATENATE(EST!$C$30,\": \",EST!$Q$30),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE(EST!$C$35,\": \",EST!$P$35),IF($E$14=\"Total\",CONCATENATE(EST!$C$35,\": \",EST!$Q$35),\"Realizado:\"))","v":"Realizado: 0"}]
[]
[null,null,{"$f":"IF($E$14=\"Parcial\",IFERROR(EST!$P$15/EST!$P$14,\"\"),IF($E$14=\"Total\",IFERROR(EST!$Q$15/EST!$Q$14,\"\"),\"\"))","v":0.5},null,{"$f":"IF($E$14=\"Parcial\",IFERROR(EST!$P$20/EST!$P$19,\"\"),IF($E$14=\"Total\",IFERROR(EST!$Q$20/EST!$Q$19,\"\"),\"\"))","v":1.08983666061706},null,{"$f":"IF($E$14=\"Parcial\",IFERROR(EST!$P$25/EST!$P$24,\"\"),IF($E$14=\"Total\",IFERROR(EST!$Q$25/EST!$Q$24,\"\"),\"\"))","v":1},null,{"$f":"IF($E$14=\"Parcial\",IFERROR(EST!$P$30/EST!$P$29,\"\"),IF($E$14=\"Total\",IFERROR(EST!$Q$30/EST!$Q$29,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR(EST!$P$35/EST!$P$34,\"\"),IF($E$14=\"Total\",IFERROR(EST!$Q$35/EST!$Q$34,\"\"),\"\"))","v":""}]
[]
[]
[]
[null,null,{"$f":"DA!$K$13","v":"Perspectiva de Clientes"}]
[]
[]
[null,null,{"$f":"'EST 2'!$B$14","v":"Aumentar: Quantidade de vendas"},null,{"$f":"'EST 2'!$B$19","v":"Aumentar: Número de clientes"},null,{"$f":"'EST 2'!$B$24","v":0},null,{"$f":"'EST 2'!$B$29","v":0},null,{"$f":"'EST 2'!$B$34","v":0}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$14,\": \",'EST 2'!$P$14),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$14,\": \",'EST 2'!$Q$14),\"Planejado:\"))","v":"Planejado: 0,8"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$19,\": \",'EST 2'!$P$19),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$19,\": \",'EST 2'!$Q$19),\"Planejado:\"))","v":"Planejado: 60"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$24,\": \",'EST 2'!$P$24),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$24,\": \",'EST 2'!$Q$24),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$29,\": \",'EST 2'!$P$29),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$29,\": \",'EST 2'!$Q$29),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$34,\": \",'EST 2'!$P$34),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$34,\": \",'EST 2'!$Q$34),\"Planejado:\"))","v":"Planejado: 0"}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$15,\": \",'EST 2'!$P$15),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$15,\": \",'EST 2'!$Q$15),\"Realizado:\"))","v":"Realizado: 1,35"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$20,\": \",'EST 2'!$P$20),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$20,\": \",'EST 2'!$Q$20),\"Realizado:\"))","v":"Realizado: 78"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$25,\": \",'EST 2'!$P$25),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$25,\": \",'EST 2'!$Q$25),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$30,\": \",'EST 2'!$P$30),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$30,\": \",'EST 2'!$Q$30),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 2'!$C$35,\": \",'EST 2'!$P$35),IF($E$14=\"Total\",CONCATENATE('EST 2'!$C$35,\": \",'EST 2'!$Q$35),\"Realizado:\"))","v":"Realizado: 0"}]
[]
[null,null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 2'!$P$15/'EST 2'!$P$14,\"\"),IF($E$14=\"Total\",IFERROR('EST 2'!$Q$15/'EST 2'!$Q$14,\"\"),\"\"))","v":1.6875},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 2'!$P$20/'EST 2'!$P$19,\"\"),IF($E$14=\"Total\",IFERROR('EST 2'!$Q$20/'EST 2'!$Q$19,\"\"),\"\"))","v":1.3},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 2'!$P$25/'EST 2'!$P$24,\"\"),IF($E$14=\"Total\",IFERROR('EST 2'!$Q$25/'EST 2'!$Q$24,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 2'!$P$30/'EST 2'!$P$29,\"\"),IF($E$14=\"Total\",IFERROR('EST 2'!$Q$30/'EST 2'!$Q$29,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 2'!$P$35/'EST 2'!$P$34,\"\"),IF($E$14=\"Total\",IFERROR('EST 2'!$Q$35/'EST 2'!$Q$34,\"\"),\"\"))","v":""}]
[]
[]
[]
[null,null,{"$f":"DA!$H$24","v":"Perspectiva de Processos Internos"}]
[]
[]
[null,null,{"$f":"'EST 3'!$B$14","v":"Aumentar: Capacidade de atendimentos"},null,{"$f":"'EST 3'!$B$19","v":0},null,{"$f":"'EST 3'!$B$24","v":0},null,{"$f":"'EST 3'!$B$29","v":"Aumentar: Gasto para produção"},null,{"$f":"'EST 3'!$B$34","v":"Aumentar: Gasto para produção"}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$14,\": \",'EST 3'!$P$14),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$14,\": \",'EST 3'!$Q$14),\"Planejado:\"))","v":"Planejado: 3000"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$19,\": \",'EST 3'!$P$19),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$19,\": \",'EST 3'!$Q$19),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$24,\": \",'EST 3'!$P$24),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$24,\": \",'EST 3'!$Q$24),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$29,\": \",'EST 3'!$P$29),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$29,\": \",'EST 3'!$Q$29),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$34,\": \",'EST 3'!$P$34),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$34,\": \",'EST 3'!$Q$34),\"Planejado:\"))","v":"Planejado: 0"}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$15,\": \",'EST 3'!$P$15),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$15,\": \",'EST 3'!$Q$15),\"Realizado:\"))","v":"Realizado: 1350"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$20,\": \",'EST 3'!$P$20),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$20,\": \",'EST 3'!$Q$20),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$25,\": \",'EST 3'!$P$25),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$25,\": \",'EST 3'!$Q$25),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$30,\": \",'EST 3'!$P$30),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$30,\": \",'EST 3'!$Q$30),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 3'!$C$35,\": \",'EST 3'!$P$35),IF($E$14=\"Total\",CONCATENATE('EST 3'!$C$35,\": \",'EST 3'!$Q$35),\"Realizado:\"))","v":"Realizado: 0"}]
[]
[null,null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 3'!$P$15/'EST 3'!$P$14,\"\"),IF($E$14=\"Total\",IFERROR('EST 3'!$Q$15/'EST 3'!$Q$14,\"\"),\"\"))","v":0.45},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 3'!$P$20/'EST 3'!$P$19,\"\"),IF($E$14=\"Total\",IFERROR('EST 3'!$Q$20/'EST 3'!$Q$19,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 3'!$P$25/'EST 3'!$P$24,\"\"),IF($E$14=\"Total\",IFERROR('EST 3'!$Q$25/'EST 3'!$Q$24,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 3'!$P$30/'EST 3'!$P$29,\"\"),IF($E$14=\"Total\",IFERROR('EST 3'!$Q$30/'EST 3'!$Q$29,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 3'!$P$35/'EST 3'!$P$34,\"\"),IF($E$14=\"Total\",IFERROR('EST 3'!$Q$35/'EST 3'!$Q$34,\"\"),\"\"))","v":""}]
[]
[]
[]
[null,null,{"$f":"DA!$K$24","v":"Perspectiva de Aprendizagem"}]
[]
[]
[null,null,{"$f":"'EST 4'!$B$14","v":"Aumentar: Know How da equipe"},null,{"$f":"'EST 4'!$B$19","v":"Aumentar: Satisfação interna"},null,{"$f":"'EST 4'!$B$24","v":0},null,{"$f":"'EST 4'!$B$29","v":0},null,{"$f":"'EST 4'!$B$34","v":0}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$14,\": \",'EST 4'!$P$14),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$14,\": \",'EST 4'!$Q$14),\"Planejado:\"))","v":"Planejado: 4500"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$19,\": \",'EST 4'!$P$19),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$19,\": \",'EST 4'!$Q$19),\"Planejado:\"))","v":"Planejado: 10,8"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$24,\": \",'EST 4'!$P$24),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$24,\": \",'EST 4'!$Q$24),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$29,\": \",'EST 4'!$P$29),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$29,\": \",'EST 4'!$Q$29),\"Planejado:\"))","v":"Planejado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$34,\": \",'EST 4'!$P$34),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$34,\": \",'EST 4'!$Q$34),\"Planejado:\"))","v":"Planejado: 0"}]
[null,null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$15,\": \",'EST 4'!$P$15),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$15,\": \",'EST 4'!$Q$15),\"Realizado:\"))","v":"Realizado: 1350"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$20,\": \",'EST 4'!$P$20),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$20,\": \",'EST 4'!$Q$20),\"Realizado:\"))","v":"Realizado: 2,69"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$25,\": \",'EST 4'!$P$25),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$25,\": \",'EST 4'!$Q$25),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$30,\": \",'EST 4'!$P$30),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$30,\": \",'EST 4'!$Q$30),\"Realizado:\"))","v":"Realizado: 0"},null,{"$f":"IF($E$14=\"Parcial\",CONCATENATE('EST 4'!$C$35,\": \",'EST 4'!$P$35),IF($E$14=\"Total\",CONCATENATE('EST 4'!$C$35,\": \",'EST 4'!$Q$35),\"Realizado:\"))","v":"Realizado: 0"}]
[]
[null,null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 4'!$P$15/'EST 4'!$P$14,\"\"),IF($E$14=\"Total\",IFERROR('EST 4'!$Q$15/'EST 4'!$Q$14,\"\"),\"\"))","v":0.3},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 4'!$P$20/'EST 4'!$P$19,\"\"),IF($E$14=\"Total\",IFERROR('EST 4'!$Q$20/'EST 4'!$Q$19,\"\"),\"\"))","v":0.249074074074074},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 4'!$P$25/'EST 4'!$P$24,\"\"),IF($E$14=\"Total\",IFERROR('EST 4'!$Q$25/'EST 4'!$Q$24,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 4'!$P$30/'EST 4'!$P$29,\"\"),IF($E$14=\"Total\",IFERROR('EST 4'!$Q$30/'EST 4'!$Q$29,\"\"),\"\"))","v":""},null,{"$f":"IF($E$14=\"Parcial\",IFERROR('EST 4'!$P$35/'EST 4'!$P$34,\"\"),IF($E$14=\"Total\",IFERROR('EST 4'!$Q$35/'EST 4'!$Q$34,\"\"),\"\"))","v":""}]

{"sheet":"Instruções","index":18,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Parametros","index":19,"n_rows":12,"n_cols":13,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Fatores Internos",null,null,null,null,"Fatores Externos"]
[null,null,null,null,null,null,null,null,null,null,null,"Pontuação","Plano de Ação"]
["Critérios","Pontuação","Resultado",null,null,"Critérios","Pontuação","Resultado",null,null,"FORÇA",{"$f":"SUMIF(Int!E14:E33,\">0\")","v":15},0]
["Não atende-Insignificante",0,"NEUTRO",null,null,"Desfavorável-Insignificante",0,"NEUTRO",null,null,"OPORTUNIDADE",{"$f":"SUMIF(Int!AE14:AE33,\">0\")","v":8},0]
["Não atende-Importante",-8,"FRAQUEZA",null,null,"Neutro-Insignificante",0,"NEUTRO",null,null,"FRAQUEZA",{"$f":"ABS(SUMIF(Int!E14:E33,\"<0\"))","v":0},1]
["Não atende-Muito importante",-10,"FRAQUEZA",null,null,"Favorável-Insignificante",0,"NEUTRO",null,null,"AMEAÇA",{"$f":"ABS(SUMIF(Int!AE14:AE33,\"<0\"))","v":10},0]
["Atende razoavelmente-Insignificante",-5,"FRAQUEZA",null,null,"Desfavorável-Importante",-8,"AMEAÇA"]
["Atende razoavelmente-Importante",2,"FORÇA",null,null,"Neutro-Importante",-2,"AMEAÇA"]
["Atende razoavelmente-Muito importante",5,"FORÇA",null,null,"Favorável-Importante",8,"OPORTUNIDADE"]
["Atende totalmente-Insignificante",-10,"FRAQUEZA",null,null,"Desfavorável-Muito Importante",-10,"AMEAÇA"]
["Atende totalmente-Importante",8,"FORÇA",null,null,"Neutro-Muito Importante",-4,"AMEAÇA"]
["Atende totalmente-Muito importante",10,"FORÇA",null,null,"Favorável-Muito Importante",10,"OPORTUNIDADE"]