{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Listas","Rateios","Capa","Projeto","Resumo financeiro por etapa","Meta (1)","Meta (2)","Meta (3)","Meta (4)","Meta (5)","Meta (6)","Meta (7)","Meta (8)","Meta (9)","Meta (10)","Meta (11)","Meta (12)","Meta (13)","Meta (14)","Meta (15)","Meta (16)","Meta (17)","Meta (18)","Meta (19)","Meta (20)"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":4,"comments":22,"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":"Listas","index":0,"n_rows":9,"n_cols":10,"rows_kept":9,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,null,"MBA - Master Business Administration (mínimo de 360 horas)",null,"Auxiliar administrativo e serviços gerais"]
[null,null,"MBE - Master in Business Economics (mínimo de 360 horas)",null,"Aluno vinculado a programa Stricto Sensu",null,"Sim","Especialista",null,"Por meta"]
[null,null,"MBI - Master in Business Intelligence (mínimo de 360 horas)",null,"Professor convidado",null,"Não","Mestre",null,"Por etapa"]
[null,null,"ESP - Assemelhados (mínimo de 360 horas)",null,"Professor do quadro UFJF",null,null,"Doutor"]
[null,null,"APE - Aperfeiçoamento (mínimo de 180 horas)",null,"Secretaria e/ou laboratórios"]
[null,null,"FCO - Formação Continuada (mínimo de 20 horas, máximo de 80 horas)"]

{"sheet":"Rateios","index":1,"n_rows":33,"n_cols":14,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,"Custo médio por meta","Custo médio por etapa"]
[null,"Coordenador Geral",{"$f":"-Projeto!J41","v":0},{"$f":"IF($C$8=0,0,C4/$C$8)","v":0},{"$f":"IF($C$9=0,0,C4/$C$9)","v":0}]
[null,"Secretaria",{"$f":"-Projeto!J42+Projeto!J43","v":0},{"$f":"IF($C$8=0,0,C5/$C$8)","v":0},{"$f":"IF($C$9=0,0,C5/$C$9)","v":0}]
[null,"Celetistas",{"$f":"-Projeto!J45","v":0},0,0]
[]
[null,"Metas",{"$f":"SUM(A14:A33)","v":0}]
[null,"Etapas",{"$f":"SUM(C14:N33)","v":0}]
[]
[]
[]
[null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[{"$f":"IF('Meta (1)'!$E$22>0,1,0)","v":0},"Meta 1",{"$f":"IF('Meta (1)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (1)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (2)'!$E$22>0,1,0)","v":0},"Meta 2",{"$f":"IF('Meta (2)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (2)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (3)'!$E$22>0,1,0)","v":0},"Meta 3",{"$f":"IF('Meta (3)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (3)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (4)'!$E$22>0,1,0)","v":0},"Meta 4",{"$f":"IF('Meta (4)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (4)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (5)'!$E$22>0,1,0)","v":0},"Meta 5",{"$f":"IF('Meta (5)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (5)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (6)'!$E$22>0,1,0)","v":0},"Meta 6",{"$f":"IF('Meta (6)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (6)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (7)'!$E$22>0,1,0)","v":0},"Meta 7",{"$f":"IF('Meta (7)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (7)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (8)'!$E$22>0,1,0)","v":0},"Meta 8",{"$f":"IF('Meta (8)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (8)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (9)'!$E$22>0,1,0)","v":0},"Meta 9",{"$f":"IF('Meta (9)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (9)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (10)'!$E$22>0,1,0)","v":0},"Meta 10",{"$f":"IF('Meta (10)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (10)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (11)'!$E$22>0,1,0)","v":0},"Meta 11",{"$f":"IF('Meta (11)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (11)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (12)'!$E$22>0,1,0)","v":0},"Meta 12",{"$f":"IF('Meta (12)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (12)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (13)'!$E$22>0,1,0)","v":0},"Meta 13",{"$f":"IF('Meta (13)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (13)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (14)'!$E$22>0,1,0)","v":0},"Meta 14",{"$f":"IF('Meta (14)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (14)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (15)'!$E$22>0,1,0)","v":0},"Meta 15",{"$f":"IF('Meta (15)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (15)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (16)'!$E$22>0,1,0)","v":0},"Meta 16",{"$f":"IF('Meta (16)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (16)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (17)'!$E$22>0,1,0)","v":0},"Meta 17",{"$f":"IF('Meta (17)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (17)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (18)'!$E$22>0,1,0)","v":0},"Meta 18",{"$f":"IF('Meta (18)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (18)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (19)'!$E$22>0,1,0)","v":0},"Meta 19",{"$f":"IF('Meta (19)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (19)'!P$22>0,1,0)","v":0}]
[{"$f":"IF('Meta (20)'!$E$22>0,1,0)","v":0},"Meta 20",{"$f":"IF('Meta (20)'!E$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!F$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!G$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!H$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!I$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!J$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!K$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!L$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!M$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!N$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!O$22>0,1,0)","v":0},{"$f":"IF('Meta (20)'!P$22>0,1,0)","v":0}]

{"sheet":"Capa","index":2,"n_rows":36,"n_cols":79,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,14,1,79],[29,2,29,3],[31,2,31,3],[33,2,33,3],[11,69,11,71],[11,73,11,75],[11,77,11,79],[11,45,11,47],[11,49,11,51],[11,53,11,55],[11,57,11,59],[11,61,11,63],[11,65,11,67],[11,21,11,23],[11,25,11,27],[11,29,11,31],[11,33,11,35],[11,37,11,39],[11,41,11,43],[11,1,11,3],[11,5,11,7],[11,9,11,11],[11,13,11,15],[11,17,11,19],[27,2,27,3],[25,78,25,79],[27,78,27,79],[29,78,29,79],[31,78,31,79],[25,66,25,67],[27,66,27,67],[29,66,29,67],[31,66,31,67],[25,54,25,55],[27,54,27,55],[29,54,29,55],[31,54,31,55],[25,42,25,43],[27,42,27,43],[29,42,29,43],[31,42,31,43],[25,26,25,27],[27,26,27,27],[29,26,29,27],[31,26,31,27],[25,14,25,15],[27,14,27,15],[29,14,29,15],[8,21,8,59],[13,10,13,11],[15,10,15,11],[17,10,17,11],[19,10,19,11],[21,10,21,11],[23,10,23,11],[35,2,35,3],[13,6,13,7],[15,6,15,7],[17,6,17,7],[19,6,19,7],[21,6,21,7],[23,6,23,7],[25,6,25,7],[27,6,27,7],[29,6,29,7],[13,2,13,3],[15,2,15,3],[17,2,17,3],[19,2,19,3],[21,2,21,3],[23,2,23,3],[25,2,25,3],[25,10,25,11],[27,10,27,11],[29,10,29,11],[31,10,31,11],[33,10,33,11],[35,10,35,11],[31,6,31,7],[33,6,33,7],[35,6,35,7],[13,22,13,23],[15,22,15,23],[17,22,17,23],[19,22,19,23],[21,22,21,23],[23,22,23,23],[33,14,33,15],[35,14,35,15],[13,18,13,19],[15,18,15,19],[17,18,17,19],[19,18,19,19],[21,18,21,19],[23,18,23,19],[25,18,25,19],[27,18,27,19],[13,14,13,15],[15,14,15,15],[17,14,17,15],[19,14,19,15],[21,14,21,15],[23,14,23,15],[31,14,31,15],[25,22,25,23],[27,22,27,23],[29,22,29,23],[31,22,31,23],[33,22,33,23],[35,22,35,23],[29,18,29,19],[31,18,31,19],[33,18,33,19],[35,18,35,19],[13,34,13,35],[15,34,15,35],[17,34,17,35],[19,34,19,35],[21,34,21,35],[23,34,23,35],[33,26,33,27],[35,26,35,27],[13,30,13,31],[15,30,15,31],[17,30,17,31],[19,30,19,31],[21,30,21,31],[23,30,23,31],[25,30,25,31],[27,30,27,31],[13,26,13,27],[15,26,15,27],[17,26,17,27],[19,26,19,27],[21,26,21,27],[23,26,23,27],[25,34,25,35],[27,34,27,35],[29,34,29,35],[31,34,31,35],[33,34,33,35],[35,34,35,35],[29,30,29,31],[31,30,31,31],[33,30,33,31],[35,30,35,31],[25,38,25,39],[27,38,27,39],[29,38,29,39],[31,38,31,39],[33,38,33,39],[35,38,35,39],[13,38,13,39],[15,38,15,39],[17,38,17,39],[19,38,19,39],[21,38,21,39],[23,38,23,39],[13,50,13,51],[15,50,15,51],[17,50,17,51],[19,50,19,51],[21,50,21,51],[23,50,23,51],[33,42,33,43],[35,42,35,43],[13,46,13,47],[15,46,15,47],[17,46,17,47],[19,46,19,47],[21,46,21,47],[23,46,23,47],[25,46,25,47],[27,46,27,47],[13,42,13,43],[15,42,15,43],[17,42,17,43],[19,42,19,43],[21,42,21,43],[23,42,23,43],[25,50,25,51],[27,50,27,51],[29,50,29,51],[31,50,31,51],[33,50,33,51],[35,50,35,51],[29,46,29,47],[31,46,31,47],[33,46,33,47],[35,46,35,47],[13,62,13,63],[15,62,15,63],[17,62,17,63],[19,62,19,63],[21,62,21,63],[23,62,23,63],[33,54,33,55],[35,54,35,55],[13,58,13,59],[15,58,15,59],[17,58,17,59],[19,58,19,59],[21,58,21,59],[23,58,23,59],[25,58,25,59],[27,58,27,59],[13,54,13,55],[15,54,15,55],[17,54,17,55],[19,54,19,55],[21,54,21,55],[23,54,23,55],[25,62,25,63],[27,62,27,63],[29,62,29,63],[31,62,31,63],[33,62,33,63],[35,62,35,63],[29,58,29,59],[31,58,31,59],[33,58,33,59],[35,58,35,59],[23,74,23,75],[33,66,33,67],[35,66,35,67],[13,70,13,71],[15,70,15,71],[17,70,17,71],[19,70,19,71],[21,70,21,71],[23,70,23,71],[25,70,25,71],[27,70,27,71],[13,66,13,67],[15,66,15,67],[17,66,17,67],[19,66,19,67],[21,66,21,67],[23,66,23,67],[33,78,33,79],[35,78,35,79],[3,1,6,79],[13,78,13,79],[15,78,15,79],[17,78,17,79],[19,78,19,79],[21,78,21,79],[23,78,23,79],[25,74,25,75],[27,74,27,75],[29,74,29,75],[31,74,31,75],[33,74,33,75],[35,74,35,75],[29,70,29,71],[31,70,31,71],[33,70,33,71],[35,70,35,71],[13,74,13,75],[15,74,15,75],[17,74,17,75],[19,74,19,75],[21,74,21,75]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planilha para análise de pré-projeto de cursos regidos pela Resolução CONSU/UFJF 26/2018"]
[]
[]
[null,"Art. 4º Os cursos de Pós-graduação Lato Sensu das Unidades Acadêmicas da UFJF deverão ser estruturados projetos de ensino, com duração máxima de 05 (cinco) anos.\n§ 1º Para fins de execução dos projetos, os cursos de Pós-graduação Lato Sensu serão considerados metas e suas turmas serão consideradas etapas.\n§ 2º A criação de cursos posterior à formação de um projeto poderá ser feita por meio de um adendo ao projeto original.\n§ 3º Os cursos de Formação Continuada não farão parte dos projetos das Unidades. Sua proposição se dará de acordo com a demanda nos termos desta resolução e gerenciada por fundação de apoio."]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Projeto!E6=0,\"\",Projeto!E6)","v":""}]
[]
[]
[null,{"$f":"IF('Meta (1)'!$E$7=0,\"\",'Meta (1)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (2)'!$E$7=0,\"\",'Meta (2)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (3)'!$E$7=0,\"\",'Meta (3)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (4)'!$E$7=0,\"\",'Meta (4)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (5)'!$E$7=0,\"\",'Meta (5)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (6)'!$E$7=0,\"\",'Meta (6)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (7)'!$E$7=0,\"\",'Meta (7)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (8)'!$E$7=0,\"\",'Meta (8)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (9)'!$E$7=0,\"\",'Meta (9)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (10)'!$E$7=0,\"\",'Meta (10)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (11)'!$E$7=0,\"\",'Meta (11)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (12)'!$E$7=0,\"\",'Meta (12)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (13)'!$E$7=0,\"\",'Meta (13)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (14)'!$E$7=0,\"\",'Meta (14)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (15)'!$E$7=0,\"\",'Meta (15)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (16)'!$E$7=0,\"\",'Meta (16)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (17)'!$E$7=0,\"\",'Meta (17)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (18)'!$E$7=0,\"\",'Meta (18)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (19)'!$E$7=0,\"\",'Meta (19)'!$E$7)","v":""},null,null,null,{"$f":"IF('Meta (20)'!$E$7=0,\"\",'Meta (20)'!$E$7)","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$E$22>0,\"Etp-01\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$E$22>0,\"Etp-01\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$F$22>0,\"Etp-02\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$F$22>0,\"Etp-02\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$G$22>0,\"Etp-03\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$G$22>0,\"Etp-03\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$H$22>0,\"Etp-04\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$H$22>0,\"Etp-04\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$I$22>0,\"Etp-05\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$I$22>0,\"Etp-05\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$J$22>0,\"Etp-06\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$J$22>0,\"Etp-06\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$K$22>0,\"Etp-07\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$K$22>0,\"Etp-07\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$L$22>0,\"Etp-08\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$L$22>0,\"Etp-08\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$M$22>0,\"Etp-09\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$M$22>0,\"Etp-09\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$N$22>0,\"Etp-10\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$N$22>0,\"Etp-10\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$O$22>0,\"Etp-11\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$O$22>0,\"Etp-11\",\"\")","v":""}]
[]
[null,null,{"$f":"IF('Meta (1)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (2)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (3)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (4)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (5)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (6)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (7)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (8)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (9)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (10)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (11)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (12)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (13)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (14)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (15)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (16)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (17)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (18)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (19)'!$P$22>0,\"Etp-12\",\"\")","v":""},null,null,null,{"$f":"IF('Meta (20)'!$P$22>0,\"Etp-12\",\"\")","v":""}]

{"sheet":"Projeto","index":3,"n_rows":64,"n_cols":16,"rows_kept":64,"cut":false,"hidden":false,"merged":[[48,1,48,3],[46,1,46,3],[41,1,41,3],[42,1,42,3],[43,1,44,3],[30,9,30,11],[30,12,30,14],[31,9,31,11],[31,12,31,14],[31,1,31,3],[47,1,47,3],[47,4,47,8],[34,1,34,15],[37,1,37,3],[39,1,39,3],[40,1,40,3],[31,4,31,7],[59,1,59,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[53,1,53,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[60,1,60,3],[28,12,28,14],[29,9,29,11],[29,12,29,14],[26,9,26,11],[26,12,26,14],[27,9,27,11],[27,12,27,14],[26,4,26,7],[27,4,27,7],[28,4,28,7],[29,4,29,7],[28,9,28,11],[17,12,17,14],[18,9,18,11],[18,12,18,14],[19,9,19,11],[19,12,19,14],[24,9,24,11],[24,12,24,14],[25,9,25,11],[25,12,25,14],[22,9,22,11],[22,12,22,14],[23,9,23,11],[23,12,23,14],[17,9,17,11],[20,12,20,14],[21,12,21,14],[12,12,12,14],[13,9,13,11],[13,12,13,14],[14,9,14,11],[14,12,14,14],[15,9,15,11],[15,12,15,14],[16,9,16,11],[16,12,16,14],[26,1,26,3],[27,1,27,3],[28,1,28,3],[29,1,29,3],[30,1,30,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[20,9,20,11],[21,9,21,11],[24,1,24,3],[25,1,25,3],[21,4,21,7],[30,4,30,7],[22,4,22,7],[23,4,23,7],[24,4,24,7],[25,4,25,7],[3,1,3,15],[5,1,5,3],[5,4,5,8],[11,9,11,11],[12,9,12,11],[5,9,5,10],[5,11,5,15],[11,1,11,3],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,12],[6,14,6,15],[8,1,8,3],[12,1,12,3],[7,6,8,11],[8,12,8,14],[7,12,7,13],[7,14,7,15],[7,1,7,3],[7,5,8,5],[11,4,11,7],[12,4,12,7],[11,12,11,14],[16,1,16,3],[17,1,17,3],[18,1,18,3],[19,1,19,3],[20,1,20,3],[13,1,13,3],[14,1,14,3],[15,1,15,3],[20,4,20,7],[13,4,13,7],[14,4,14,7],[15,4,15,7],[16,4,16,7],[17,4,17,7],[18,4,18,7],[19,4,19,7]]}
[null,"PROJETO"]
[]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do projeto",null,null,null,null,null,null,null,"Unidade Acadêmica"]
[null,"Coordenador geral",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início do projeto",null,null,null,{"$f":"IF(E8=\"\",\"\",IF(E9=\"\",\"Erro\",(CONCATENATE((ROUND((((E9-E8)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F8=\"\",\"\",IF(F8=\"Erro\",\"Erro\",IF((ROUND((((E9-E8)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,null,null,null,"Valor estimado do projeto",null,{"$f":"SUM(P13:P32)","v":0}]
[null,"Data de fim do projeto",null,null,null,null,null,null,null,null,null,null,"Escolha um critério de rateio →",null,null,"Por etapa"]
[null,null,null,null,null,{"$f":"IF(E8=\"\",\"\",IF(E9=\"\",\"Erro\",(ROUND((((E9-E8)/7)/52),1))))","v":""}]
[null,null,null,null,null,{"$f":"ROUND(((E9-E8)/7/4.3333333),0)","v":0}]
[null,"METAS",null,null,"Modalidade do curso",null,null,null,"Quant alunos","Nome do curso",null,null,"Nome do coordenador do curso",null,null,"Valor estimado da meta"]
[null,"Meta 1",null,null,{"$f":"'Meta (1)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (1)'!$E$29:$P$29)","v":0},{"$f":"'Meta (1)'!$E$7","v":0},null,null,{"$f":"'Meta (1)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (1)'!$E$37:$P$37)","v":0}]
[null,"Meta 2",null,null,{"$f":"'Meta (2)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (2)'!$E$29:$P$29)","v":0},{"$f":"'Meta (2)'!$E$7","v":0},null,null,{"$f":"'Meta (2)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (2)'!$E$37:$P$37)","v":0}]
[null,"Meta 3",null,null,{"$f":"'Meta (3)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (3)'!$E$29:$P$29)","v":0},{"$f":"'Meta (3)'!$E$7","v":0},null,null,{"$f":"'Meta (3)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (3)'!$E$37:$P$37)","v":0}]
[null,"Meta 4",null,null,{"$f":"'Meta (4)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (4)'!$E$29:$P$29)","v":0},{"$f":"'Meta (4)'!$E$7","v":0},null,null,{"$f":"'Meta (4)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (4)'!$E$37:$P$37)","v":0}]
[null,"Meta 5",null,null,{"$f":"'Meta (5)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (5)'!$E$29:$P$29)","v":0},{"$f":"'Meta (5)'!$E$7","v":0},null,null,{"$f":"'Meta (5)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (5)'!$E$37:$P$37)","v":0}]
[null,"Meta 6",null,null,{"$f":"'Meta (6)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (6)'!$E$29:$P$29)","v":0},{"$f":"'Meta (6)'!$E$7","v":0},null,null,{"$f":"'Meta (6)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (6)'!$E$37:$P$37)","v":0}]
[null,"Meta 7",null,null,{"$f":"'Meta (7)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (7)'!$E$29:$P$29)","v":0},{"$f":"'Meta (7)'!$E$7","v":0},null,null,{"$f":"'Meta (7)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (7)'!$E$37:$P$37)","v":0}]
[null,"Meta 8",null,null,{"$f":"'Meta (8)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (8)'!$E$29:$P$29)","v":0},{"$f":"'Meta (8)'!$E$7","v":0},null,null,{"$f":"'Meta (8)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (8)'!$E$37:$P$37)","v":0}]
[null,"Meta 9",null,null,{"$f":"'Meta (9)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (9)'!$E$29:$P$29)","v":0},{"$f":"'Meta (9)'!$E$7","v":0},null,null,{"$f":"'Meta (9)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (9)'!$E$37:$P$37)","v":0}]
[null,"Meta 10",null,null,{"$f":"'Meta (10)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (10)'!$E$29:$P$29)","v":0},{"$f":"'Meta (10)'!$E$7","v":0},null,null,{"$f":"'Meta (10)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (10)'!$E$37:$P$37)","v":0}]
[null,"Meta 11",null,null,{"$f":"'Meta (11)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (11)'!$E$29:$P$29)","v":0},{"$f":"'Meta (11)'!$E$7","v":0},null,null,{"$f":"'Meta (11)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (11)'!$E$37:$P$37)","v":0}]
[null,"Meta 12",null,null,{"$f":"'Meta (12)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (12)'!$E$29:$P$29)","v":0},{"$f":"'Meta (12)'!$E$7","v":0},null,null,{"$f":"'Meta (12)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (12)'!$E$37:$P$37)","v":0}]
[null,"Meta 13",null,null,{"$f":"'Meta (13)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (13)'!$E$29:$P$29)","v":0},{"$f":"'Meta (13)'!$E$7","v":0},null,null,{"$f":"'Meta (13)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (13)'!$E$37:$P$37)","v":0}]
[null,"Meta 14",null,null,{"$f":"'Meta (14)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (14)'!$E$29:$P$29)","v":0},{"$f":"'Meta (14)'!$E$7","v":0},null,null,{"$f":"'Meta (14)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (14)'!$E$37:$P$37)","v":0}]
[null,"Meta 15",null,null,{"$f":"'Meta (15)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (15)'!$E$29:$P$29)","v":0},{"$f":"'Meta (15)'!$E$7","v":0},null,null,{"$f":"'Meta (15)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (15)'!$E$37:$P$37)","v":0}]
[null,"Meta 16",null,null,{"$f":"'Meta (16)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (16)'!$E$29:$P$29)","v":0},{"$f":"'Meta (16)'!$E$7","v":0},null,null,{"$f":"'Meta (16)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (16)'!$E$37:$P$37)","v":0}]
[null,"Meta 17",null,null,{"$f":"'Meta (17)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (17)'!$E$29:$P$29)","v":0},{"$f":"'Meta (17)'!$E$7","v":0},null,null,{"$f":"'Meta (17)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (17)'!$E$37:$P$37)","v":0}]
[null,"Meta 18",null,null,{"$f":"'Meta (18)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (18)'!$E$29:$P$29)","v":0},{"$f":"'Meta (18)'!$E$7","v":0},null,null,{"$f":"'Meta (18)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (18)'!$E$37:$P$37)","v":0}]
[null,"Meta 19",null,null,{"$f":"'Meta (19)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (19)'!$E$29:$P$29)","v":0},{"$f":"'Meta (19)'!$E$7","v":0},null,null,{"$f":"'Meta (19)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (19)'!$E$37:$P$37)","v":0}]
[null,"Meta 20",null,null,{"$f":"'Meta (20)'!$L$7","v":0},null,null,null,{"$f":"SUM('Meta (20)'!$E$29:$P$29)","v":0},{"$f":"'Meta (20)'!$E$7","v":0},null,null,{"$f":"'Meta (20)'!$E$8","v":0},null,null,{"$f":"SUM('Meta (20)'!$E$37:$P$37)","v":0}]
[]
[]
[null,"Parâmetros de custos com pessoal de execução de coordenação geral e auxiliar"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Teto Constitucional"]
[]
[null,"Custos com pessoal",null,null,"Ano 1","Ano 2","Ano 3","Ano 4","Ano 5"]
[null,"Coordenador Geral (vlr mensal)",null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(E41:I41,E49:I49,E55:I55)","v":0}]
[null,"TAE - Secretaria (vlr mensal)",null,null,{"$f":"50%*E41","v":0},{"$f":"50%*F41","v":0},0,0,0,{"$f":"SUMPRODUCT(E42:I42,E50:I50,E56:I56)","v":0}]
[null,"Bolsistas Stricto Sensu (vlr mensal)",null,null,{"$f":"E42","v":0},{"$f":"F42","v":0},0,0,0,0]
[null,"Celetista (vlr mensal)"]
[null,null,null,null,{"$f":"E44*1.95","v":0},{"$f":"F44*1.95","v":0},0,0,0,{"$f":"SUMPRODUCT(E45:I45,E52:I52,E58:I58)","v":0}]
[]
[null,"Quantidade de pagamentos",null,null,"Ano 1","Ano 2","Ano 3","Ano 4","Ano 5"]
[null,"Período máximo permitido",null,null,{"$f":"CONCATENATE(F8,\" - equivalante a \",F11,\" pagamentos mensais\")","v":" - equivalante a 0 pagamentos mensais"}]
[null,"Coordenador Geral (quant de bolsas)"]
[null,"TAE - Secretaria (quant de bolsas)"]
[null,"Bolsistas Stricto Sensu (quant de bolsas)"]
[null,"Celetista (quant de pagamentos)"]
[]
[null,"Quantidade de pessoal",null,null,"Ano 1","Ano 2","Ano 3","Ano 4","Ano 5"]
[null,"Coordenador Geral (quant de pessoas)"]
[null,"TAE - Secretaria  (quant de pessoas)"]
[null,"Bolsisitas Stricto Sensu  (quant de pessoas)"]
[null,"Celetista  (quant de pessoas)"]
[]
[null,"Taxas específicas UFJF",null,null,"Ano 1","Ano 2","Ano 3","Ano 4","Ano 5"]
[null,"Coordenador geral (Grupo III)",null,null,{"$f":"E$38*10%","v":0},{"$f":"F$38*10%","v":0},0,0,0]
[null,"Coordenador geral (Grupo II)",null,null,{"$f":"E$38*10%*70%","v":0},{"$f":"F$38*10%*70%","v":0},0,0,0]
[null,"Coordenador geral (Grupo I)",null,null,{"$f":"E$38*40%*10%","v":0},{"$f":"F$38*40%*10%","v":0},0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF((E41<E63),0,IF(E38>E63,((E41-E63)*30%),IF(E41>E62,((E61-E41)*60%),0)))","v":0},{"$f":"IF((F41<F63),0,IF(F38>F63,((F41-F63)*30%),IF(F41>F62,((F61-F41)*60%),0)))","v":0},{"$f":"IF((G41<G63),0,IF(G38>G63,((G41-G63)*30%),IF(G41>G62,((G61-G41)*60%),0)))","v":0},{"$f":"IF((H41<H63),0,IF(H38>H63,((H41-H63)*30%),IF(H41>H62,((H61-H41)*60%),0)))","v":0},0]

{"sheet":"Resumo financeiro por etapa","index":4,"n_rows":737,"n_cols":14,"rows_kept":737,"cut":false,"hidden":false,"merged":[[1,1,1,13],[33,1,38,13],[389,1,389,13],[40,1,40,13],[75,1,75,13],[110,1,110,13],[145,1,145,13],[179,1,179,13],[214,1,214,13],[249,1,249,13],[284,1,284,13],[319,1,319,13],[354,1,354,13],[634,1,634,13],[669,1,669,13],[704,1,704,13],[424,1,424,13],[459,1,459,13],[494,1,494,13],[529,1,529,13],[564,1,564,13],[599,1,599,13]]}
[]
[null,"RESUMO FINANCEIRO DO Projeto"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa(s) 01","Etapa(s) 02","Etapa(s) 03","Etapa(s) 04","Etapa(s) 05","Etapa(s) 06","Etapa(s) 07","Etapa(s) 08","Etapa(s) 09","Etapa(s) 10","Etapa(s) 11","Etapa(s) 12"]
[null,"(=) Receita bruta estimada",{"$f":"SUM(C44,C79,C114,C149,C183,C218,C253,C288,C323,C358,C393,C428,C463,C498,C533,C568,C603,C638,C673,C708)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C7:C9)),0)","v":0},{"$f":"IFERROR((SUM(D7:D9)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"SUM(C46,C81,C116,C151,C185,C220,C255,C290,C325,C360,C395,C430,C465,C500,C535,C570,C605,C640,C675,C710)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Descontos concedidos",{"$f":"SUM(C47,C82,C117,C152,C186,C221,C256,C291,C326,C361,C396,C431,C466,C501,C536,C571,C606,C641,C676,C711)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas UFJF",{"$f":"SUM(C48,C83,C118,C153,C187,C222,C257,C292,C327,C362,C397,C432,C467,C502,C537,C572,C607,C642,C677,C712)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",{"$f":"SUM(C49,C84,C119,C154,C188,C223,C258,C293,C328,C363,C398,C433,C468,C503,C538,C573,C608,C643,C678,C713)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C31+C32","v":0},{"$f":"D31+D32","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras",{"$f":"SUM(C51,C86,C121,C156,C190,C225,C260,C295,C330,C365,C400,C435,C470,C505,C540,C575,C610,C645,C680,C715)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C5:C6)+C11+C12","v":0},{"$f":"SUM(D5:D6)+D11+D12","v":0},{"$f":"SUM(E5:E6)+E11+E12","v":0},{"$f":"SUM(F5:F6)+F11+F12","v":0},{"$f":"SUM(G5:G6)+G11+G12","v":0},{"$f":"SUM(H5:H6)+H11+H12","v":0},{"$f":"SUM(I5:I6)+I11+I12","v":0},{"$f":"SUM(J5:J6)+J11+J12","v":0},{"$f":"SUM(K5:K6)+K11+K12","v":0},{"$f":"SUM(L5:L6)+L11+L12","v":0},{"$f":"SUM(M5:M6)+M11+M12","v":0},{"$f":"SUM(N5:N6)+N11+N12","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C15:C21)","v":0},{"$f":"SUM(D15:D21)","v":0},{"$f":"SUM(E15:E21)","v":0},{"$f":"SUM(F15:F21)","v":0},{"$f":"SUM(G15:G21)","v":0},{"$f":"SUM(H15:H21)","v":0},{"$f":"SUM(I15:I21)","v":0},{"$f":"SUM(J15:J21)","v":0},{"$f":"SUM(K15:K21)","v":0},{"$f":"SUM(L15:L21)","v":0},{"$f":"SUM(M15:M21)","v":0},{"$f":"SUM(N15:N21)","v":0}]
[null,"Material de consumo",{"$f":"SUM(C54,C89,C124,C159,C193,C228,C263,C298,C333,C368,C403,C438,C473,C508,C543,C578,C613,C648,C683,C718)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente",{"$f":"SUM(C55,C90,C125,C160,C194,C229,C264,C299,C334,C369,C404,C439,C474,C509,C544,C579,C614,C649,C684,C719)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",{"$f":"SUM(C56,C91,C126,C161,C195,C230,C265,C300,C335,C370,C405,C440,C475,C510,C545,C580,C615,C650,C685,C720)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",{"$f":"SUM(C57,C92,C127,C162,C196,C231,C266,C301,C336,C371,C406,C441,C476,C511,C546,C581,C616,C651,C686,C721)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",{"$f":"SUM(C58,C93,C128,C163,C197,C232,C267,C302,C337,C372,C407,C442,C477,C512,C547,C582,C617,C652,C687,C722)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",{"$f":"SUM(C59,C94,C129,C164,C198,C233,C268,C303,C338,C373,C408,C443,C478,C513,C548,C583,C618,C653,C688,C723)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"SUM(C60,C95,C130,C165,C199,C234,C269,C304,C339,C374,C409,C444,C479,C514,C549,C584,C619,C654,C689,C724)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Custos com pessoal",{"$f":"SUM(C23:C29)","v":0},{"$f":"SUM(D23:D29)","v":0},{"$f":"SUM(E23:E29)","v":0},{"$f":"SUM(F23:F29)","v":0},{"$f":"SUM(G23:G29)","v":0},{"$f":"SUM(H23:H29)","v":0},{"$f":"SUM(I23:I29)","v":0},{"$f":"SUM(J23:J29)","v":0},{"$f":"SUM(K23:K29)","v":0},{"$f":"SUM(L23:L29)","v":0},{"$f":"SUM(M23:M29)","v":0},{"$f":"SUM(N23:N29)","v":0}]
[null,"Professores do quadro UFJF",{"$f":"SUM(C62,C97,C132,C167,C201,C236,C271,C306,C341,C376,C411,C446,C481,C516,C551,C586,C621,C656,C691,C726)","v":0},{"$f":"SUM(D62,D97,D132,D167,D201,D236,D271,D306,D341,D376,D411,D446,D481,D516,D551,D586,D621,D656,D691,D726)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores convidados",{"$f":"SUM(C63,C98,C133,C168,C202,C237,C272,C307,C342,C377,C412,C447,C482,C517,C552,C587,C622,C657,C692,C727)","v":0},{"$f":"SUM(D63,D98,D133,D168,D202,D237,D272,D307,D342,D377,D412,D447,D482,D517,D552,D587,D622,D657,D692,D727)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação TCC",{"$f":"SUM(C64,C99,C134,C169,C203,C238,C273,C308,C343,C378,C413,C448,C483,C518,C553,C588,C623,C658,C693,C728)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador de curso (meta)",{"$f":"SUM(C65,C100,C135,C170,C204,C239,C274,C309,C344,C379,C414,C449,C484,C519,C554,C589,C624,C659,C694,C729)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"SUM(C66,C101,C136,C171,C205,C240,C275,C310,C345,C380,C415,C450,C485,C520,C555,C590,C625,C660,C695,C730)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Secretaria (projeto - em rateio)",{"$f":"SUM(C67,C102,C137,C172,C206,C241,C276,C311,C346,C381,C416,C451,C486,C521,C556,C591,C626,C661,C696,C731)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"SUM(C68,C103,C138,C173,C207,C242,C277,C312,C347,C382,C417,C452,C487,C522,C557,C592,C627,C662,C697,C732)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"SUM(C69,C104,C139,C174,C208,C243,C278,C313,C348,C383,C418,C453,C488,C523,C558,C593,C628,C663,C698,C733)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"(=) Resultado estimado",{"$f":"SUM(C13,C14,C22,C30)","v":0},{"$f":"SUM(D13,D14,D22,D30)","v":0},{"$f":"SUM(E13,E14,E22,E30)","v":0},{"$f":"SUM(F13,F14,F22,F30)","v":0},{"$f":"SUM(G13,G14,G22,G30)","v":0},{"$f":"SUM(H13,H14,H22,H30)","v":0},{"$f":"SUM(I13,I14,I22,I30)","v":0},{"$f":"SUM(J13,J14,J22,J30)","v":0},{"$f":"SUM(K13,K14,K22,K30)","v":0},{"$f":"SUM(L13,L14,L22,L30)","v":0},{"$f":"SUM(M13,M14,M22,M30)","v":0},{"$f":"SUM(N13,N14,N22,N30)","v":0}]
[null,null,{"$f":"IF(C31<0,0,IF(C5=0,-C31,0))","v":0},{"$f":"IFERROR((IF(D31<0,\"\",IF(D5=0,-D31,0))),0)","v":0},{"$f":"IFERROR((IF(E31<0,\"\",IF(E5=0,-E31,0))),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Observações do Escritório de projetos da Fadepe"]
[]
[]
[]
[]
[]
[]
[]
[null,"RESUMO FINANCEIRO DA META 1"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (1)'!E$37=\"\",0,'Meta (1)'!E$37)","v":0},{"$f":"IF('Meta (1)'!F$37=\"\",0,'Meta (1)'!F$37)","v":0},{"$f":"IF('Meta (1)'!G$37=\"\",0,'Meta (1)'!G$37)","v":0},{"$f":"IF('Meta (1)'!H$37=\"\",0,'Meta (1)'!H$37)","v":0},{"$f":"IF('Meta (1)'!I$37=\"\",0,'Meta (1)'!I$37)","v":0},{"$f":"IF('Meta (1)'!J$37=\"\",0,'Meta (1)'!J$37)","v":0},{"$f":"IF('Meta (1)'!K$37=\"\",0,'Meta (1)'!K$37)","v":0},{"$f":"IF('Meta (1)'!L$37=\"\",0,'Meta (1)'!L$37)","v":0},{"$f":"IF('Meta (1)'!M$37=\"\",0,'Meta (1)'!M$37)","v":0},{"$f":"IF('Meta (1)'!N$37=\"\",0,'Meta (1)'!N$37)","v":0},{"$f":"IF('Meta (1)'!O$37=\"\",0,'Meta (1)'!O$37)","v":0},{"$f":"IF('Meta (1)'!P$37=\"\",0,'Meta (1)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C46:C48)),0)","v":0},{"$f":"IFERROR((SUM(D46:D48)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (1)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (1)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (1)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (1)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (1)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (1)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C70+C71","v":0},{"$f":"D70+D71","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C44:C45)+C50+C51","v":0},{"$f":"SUM(D44:D45)+D50+D51","v":0},{"$f":"SUM(E44:E45)+E50+E51","v":0},{"$f":"SUM(F44:F45)+F50+F51","v":0},{"$f":"SUM(G44:G45)+G50+G51","v":0},{"$f":"SUM(H44:H45)+H50+H51","v":0},{"$f":"SUM(I44:I45)+I50+I51","v":0},{"$f":"SUM(J44:J45)+J50+J51","v":0},{"$f":"SUM(K44:K45)+K50+K51","v":0},{"$f":"SUM(L44:L45)+L50+L51","v":0},{"$f":"SUM(M44:M45)+M50+M51","v":0},{"$f":"SUM(N44:N45)+N50+N51","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C54:C60)","v":0},{"$f":"SUM(D54:D60)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo",{"$f":"-SUM('Meta (1)'!E$186,'Meta (1)'!E$195)","v":0},{"$f":"-SUM('Meta (1)'!F$186,'Meta (1)'!F$195)","v":0},{"$f":"-SUM('Meta (1)'!G$186,'Meta (1)'!G$195)","v":0},{"$f":"-SUM('Meta (1)'!H$186,'Meta (1)'!H$195)","v":0},{"$f":"-SUM('Meta (1)'!I$186,'Meta (1)'!I$195)","v":0},{"$f":"-SUM('Meta (1)'!J$186,'Meta (1)'!J$195)","v":0},{"$f":"-SUM('Meta (1)'!K$186,'Meta (1)'!K$195)","v":0},{"$f":"-SUM('Meta (1)'!L$186,'Meta (1)'!L$195)","v":0},{"$f":"-SUM('Meta (1)'!M$186,'Meta (1)'!M$195)","v":0},{"$f":"-SUM('Meta (1)'!N$186,'Meta (1)'!N$195)","v":0},{"$f":"-SUM('Meta (1)'!O$186,'Meta (1)'!O$195)","v":0},{"$f":"-SUM('Meta (1)'!P$186,'Meta (1)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (1)'!E$219,'Meta (1)'!E$239)","v":0},{"$f":"-SUM('Meta (1)'!F$219,'Meta (1)'!F$239)","v":0},{"$f":"-SUM('Meta (1)'!G$219,'Meta (1)'!G$239)","v":0},{"$f":"-SUM('Meta (1)'!H$219,'Meta (1)'!H$239)","v":0},{"$f":"-SUM('Meta (1)'!I$219,'Meta (1)'!I$239)","v":0},{"$f":"-SUM('Meta (1)'!J$219,'Meta (1)'!J$239)","v":0},{"$f":"-SUM('Meta (1)'!K$219,'Meta (1)'!K$239)","v":0},{"$f":"-SUM('Meta (1)'!L$219,'Meta (1)'!L$239)","v":0},{"$f":"-SUM('Meta (1)'!M$219,'Meta (1)'!M$239)","v":0},{"$f":"-SUM('Meta (1)'!N$219,'Meta (1)'!N$239)","v":0},{"$f":"-SUM('Meta (1)'!O$219,'Meta (1)'!O$239)","v":0},{"$f":"-SUM('Meta (1)'!P$219,'Meta (1)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (1)'!E$252","v":0},{"$f":"-'Meta (1)'!F$252","v":0},{"$f":"-'Meta (1)'!G$252","v":0},{"$f":"-'Meta (1)'!H$252","v":0},{"$f":"-'Meta (1)'!I$252","v":0},{"$f":"-'Meta (1)'!J$252","v":0},{"$f":"-'Meta (1)'!K$252","v":0},{"$f":"-'Meta (1)'!L$252","v":0},{"$f":"-'Meta (1)'!M$252","v":0},{"$f":"-'Meta (1)'!N$252","v":0},{"$f":"-'Meta (1)'!O$252","v":0},{"$f":"-'Meta (1)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (1)'!E$261","v":0},{"$f":"-'Meta (1)'!F$261","v":0},{"$f":"-'Meta (1)'!G$261","v":0},{"$f":"-'Meta (1)'!H$261","v":0},{"$f":"-'Meta (1)'!I$261","v":0},{"$f":"-'Meta (1)'!J$261","v":0},{"$f":"-'Meta (1)'!K$261","v":0},{"$f":"-'Meta (1)'!L$261","v":0},{"$f":"-'Meta (1)'!M$261","v":0},{"$f":"-'Meta (1)'!N$261","v":0},{"$f":"-'Meta (1)'!O$261","v":0},{"$f":"-'Meta (1)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (1)'!E$268","v":0},{"$f":"-'Meta (1)'!F$268","v":0},{"$f":"-'Meta (1)'!G$268","v":0},{"$f":"-'Meta (1)'!H$268","v":0},{"$f":"-'Meta (1)'!I$268","v":0},{"$f":"-'Meta (1)'!J$268","v":0},{"$f":"-'Meta (1)'!K$268","v":0},{"$f":"-'Meta (1)'!L$268","v":0},{"$f":"-'Meta (1)'!M$268","v":0},{"$f":"-'Meta (1)'!N$268","v":0},{"$f":"-'Meta (1)'!O$268","v":0},{"$f":"-'Meta (1)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (1)'!E$277","v":0},{"$f":"-'Meta (1)'!F$277","v":0},{"$f":"-'Meta (1)'!G$277","v":0},{"$f":"-'Meta (1)'!H$277","v":0},{"$f":"-'Meta (1)'!I$277","v":0},{"$f":"-'Meta (1)'!J$277","v":0},{"$f":"-'Meta (1)'!K$277","v":0},{"$f":"-'Meta (1)'!L$277","v":0},{"$f":"-'Meta (1)'!M$277","v":0},{"$f":"-'Meta (1)'!N$277","v":0},{"$f":"-'Meta (1)'!O$277","v":0},{"$f":"-'Meta (1)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (1)'!E$286","v":0},{"$f":"-'Meta (1)'!F$286","v":0},{"$f":"-'Meta (1)'!G$286","v":0},{"$f":"-'Meta (1)'!H$286","v":0},{"$f":"-'Meta (1)'!I$286","v":0},{"$f":"-'Meta (1)'!J$286","v":0},{"$f":"-'Meta (1)'!K$286","v":0},{"$f":"-'Meta (1)'!L$286","v":0},{"$f":"-'Meta (1)'!M$286","v":0},{"$f":"-'Meta (1)'!N$286","v":0},{"$f":"-'Meta (1)'!O$286","v":0},{"$f":"-'Meta (1)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C62:C68)","v":0},{"$f":"SUM(D62:D68)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (1)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (1)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (1)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (1)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (1)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (1)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (1)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (1)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (1)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (1)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (1)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (1)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (1)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (1)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (1)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (1)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (1)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (1)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (1)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (1)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (1)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (1)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (1)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (1)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (1)'!E$121","v":0},{"$f":"-'Meta (1)'!F$121","v":0},{"$f":"-'Meta (1)'!G$121","v":0},{"$f":"-'Meta (1)'!H$121","v":0},{"$f":"-'Meta (1)'!I$121","v":0},{"$f":"-'Meta (1)'!J$121","v":0},{"$f":"-'Meta (1)'!K$121","v":0},{"$f":"-'Meta (1)'!L$121","v":0},{"$f":"-'Meta (1)'!M$121","v":0},{"$f":"-'Meta (1)'!N$121","v":0},{"$f":"-'Meta (1)'!O$121","v":0},{"$f":"-'Meta (1)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (1)'!E$128","v":0},{"$f":"-'Meta (1)'!F$128","v":0},{"$f":"-'Meta (1)'!G$128","v":0},{"$f":"-'Meta (1)'!H$128","v":0},{"$f":"-'Meta (1)'!I$128","v":0},{"$f":"-'Meta (1)'!J$128","v":0},{"$f":"-'Meta (1)'!K$128","v":0},{"$f":"-'Meta (1)'!L$128","v":0},{"$f":"-'Meta (1)'!M$128","v":0},{"$f":"-'Meta (1)'!N$128","v":0},{"$f":"-'Meta (1)'!O$128","v":0},{"$f":"-'Meta (1)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C44=0,0,IF(Projeto!P9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D44=0,0,IF(Projeto!Q9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E44=0,0,IF(Projeto!R9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F44=0,0,IF(Projeto!S9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G44=0,0,IF(Projeto!T9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H44=0,0,IF(Projeto!U9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I44=0,0,IF(Projeto!V9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J44=0,0,IF(Projeto!W9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K44=0,0,IF(Projeto!X9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L44=0,0,IF(Projeto!Y9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M44=0,0,IF(Projeto!Z9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N44=0,0,IF(Projeto!AA9=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C45=0,0,IF(Projeto!P10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D45=0,0,IF(Projeto!Q10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E45=0,0,IF(Projeto!R10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F45=0,0,IF(Projeto!S10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G45=0,0,IF(Projeto!T10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H45=0,0,IF(Projeto!U10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I45=0,0,IF(Projeto!V10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J45=0,0,IF(Projeto!W10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K45=0,0,IF(Projeto!X10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L45=0,0,IF(Projeto!Y10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M45=0,0,IF(Projeto!Z10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N45=0,0,IF(Projeto!AA10=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C46=0,0,IF(Projeto!P11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D46=0,0,IF(Projeto!Q11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E46=0,0,IF(Projeto!R11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F46=0,0,IF(Projeto!S11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G46=0,0,IF(Projeto!T11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H46=0,0,IF(Projeto!U11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I46=0,0,IF(Projeto!V11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J46=0,0,IF(Projeto!W11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K46=0,0,IF(Projeto!X11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L46=0,0,IF(Projeto!Y11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M46=0,0,IF(Projeto!Z11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N46=0,0,IF(Projeto!AA11=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M44)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N44)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C52,C53,C61,C69)","v":0},{"$f":"SUM(D52,D53,D61,D69)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(C70<0,0,IF(C44=0,-C70,0))","v":0},{"$f":"IFERROR((IF(D70<0,0,IF(D44=0,-D70,0))),0)","v":0},{"$f":"IFERROR((IF(E70<0,0,IF(E44=0,-E70,0))),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C70<0,\"Inviabilidade do projeto!\",IF(C70=0,\"\",IF(C44=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C70),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D70<0,\"Inviabilidade do projeto!\",IF(D70=0,\"\",IF(D44=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D70),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 2"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (2)'!E$37=\"\",0,'Meta (2)'!E$37)","v":0},{"$f":"IF('Meta (2)'!F$37=\"\",0,'Meta (2)'!F$37)","v":0},{"$f":"IF('Meta (2)'!G$37=\"\",0,'Meta (2)'!G$37)","v":0},{"$f":"IF('Meta (2)'!H$37=\"\",0,'Meta (2)'!H$37)","v":0},{"$f":"IF('Meta (2)'!I$37=\"\",0,'Meta (2)'!I$37)","v":0},{"$f":"IF('Meta (2)'!J$37=\"\",0,'Meta (2)'!J$37)","v":0},{"$f":"IF('Meta (2)'!K$37=\"\",0,'Meta (2)'!K$37)","v":0},{"$f":"IF('Meta (2)'!L$37=\"\",0,'Meta (2)'!L$37)","v":0},{"$f":"IF('Meta (2)'!M$37=\"\",0,'Meta (2)'!M$37)","v":0},{"$f":"IF('Meta (2)'!N$37=\"\",0,'Meta (2)'!N$37)","v":0},{"$f":"IF('Meta (2)'!O$37=\"\",0,'Meta (2)'!O$37)","v":0},{"$f":"IF('Meta (2)'!P$37=\"\",0,'Meta (2)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C81:C83)),0)","v":0},{"$f":"IFERROR((SUM(D81:D83)),0)","v":0},{"$f":"IFERROR((SUM(E81:E83)),0)","v":0},{"$f":"IFERROR((SUM(F81:F83)),0)","v":0},{"$f":"IFERROR((SUM(G81:G83)),0)","v":0},{"$f":"IFERROR((SUM(H81:H83)),0)","v":0},{"$f":"IFERROR((SUM(I81:I83)),0)","v":0},{"$f":"IFERROR((SUM(J81:J83)),0)","v":0},{"$f":"IFERROR((SUM(K81:K83)),0)","v":0},{"$f":"IFERROR((SUM(L81:L83)),0)","v":0},{"$f":"IFERROR((SUM(M81:M83)),0)","v":0},{"$f":"IFERROR((SUM(N81:N83)),0)","v":0}]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (2)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (2)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (2)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (2)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (2)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (2)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C105+C106","v":0},{"$f":"D105+D106","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C79:C80)+C85+C86","v":0},{"$f":"SUM(D79:D80)+D85+D86","v":0},{"$f":"SUM(E79:E80)+E85+E86","v":0},{"$f":"SUM(F79:F80)+F85+F86","v":0},{"$f":"SUM(G79:G80)+G85+G86","v":0},{"$f":"SUM(H79:H80)+H85+H86","v":0},{"$f":"SUM(I79:I80)+I85+I86","v":0},{"$f":"SUM(J79:J80)+J85+J86","v":0},{"$f":"SUM(K79:K80)+K85+K86","v":0},{"$f":"SUM(L79:L80)+L85+L86","v":0},{"$f":"SUM(M79:M80)+M85+M86","v":0},{"$f":"SUM(N79:N80)+N85+N86","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C89:C95)","v":0},{"$f":"SUM(D89:D95)","v":0},{"$f":"SUM(E89:E95)","v":0},{"$f":"SUM(F89:F95)","v":0},{"$f":"SUM(G89:G95)","v":0},{"$f":"SUM(H89:H95)","v":0},{"$f":"SUM(I89:I95)","v":0},{"$f":"SUM(J89:J95)","v":0},{"$f":"SUM(K89:K95)","v":0},{"$f":"SUM(L89:L95)","v":0},{"$f":"SUM(M89:M95)","v":0},{"$f":"SUM(N89:N95)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (2)'!E$186,'Meta (2)'!E$195)","v":0},{"$f":"-SUM('Meta (2)'!F$186,'Meta (2)'!F$195)","v":0},{"$f":"-SUM('Meta (2)'!G$186,'Meta (2)'!G$195)","v":0},{"$f":"-SUM('Meta (2)'!H$186,'Meta (2)'!H$195)","v":0},{"$f":"-SUM('Meta (2)'!I$186,'Meta (2)'!I$195)","v":0},{"$f":"-SUM('Meta (2)'!J$186,'Meta (2)'!J$195)","v":0},{"$f":"-SUM('Meta (2)'!K$186,'Meta (2)'!K$195)","v":0},{"$f":"-SUM('Meta (2)'!L$186,'Meta (2)'!L$195)","v":0},{"$f":"-SUM('Meta (2)'!M$186,'Meta (2)'!M$195)","v":0},{"$f":"-SUM('Meta (2)'!N$186,'Meta (2)'!N$195)","v":0},{"$f":"-SUM('Meta (2)'!O$186,'Meta (2)'!O$195)","v":0},{"$f":"-SUM('Meta (2)'!P$186,'Meta (2)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (2)'!E$219,'Meta (2)'!E$239)","v":0},{"$f":"-SUM('Meta (2)'!F$219,'Meta (2)'!F$239)","v":0},{"$f":"-SUM('Meta (2)'!G$219,'Meta (2)'!G$239)","v":0},{"$f":"-SUM('Meta (2)'!H$219,'Meta (2)'!H$239)","v":0},{"$f":"-SUM('Meta (2)'!I$219,'Meta (2)'!I$239)","v":0},{"$f":"-SUM('Meta (2)'!J$219,'Meta (2)'!J$239)","v":0},{"$f":"-SUM('Meta (2)'!K$219,'Meta (2)'!K$239)","v":0},{"$f":"-SUM('Meta (2)'!L$219,'Meta (2)'!L$239)","v":0},{"$f":"-SUM('Meta (2)'!M$219,'Meta (2)'!M$239)","v":0},{"$f":"-SUM('Meta (2)'!N$219,'Meta (2)'!N$239)","v":0},{"$f":"-SUM('Meta (2)'!O$219,'Meta (2)'!O$239)","v":0},{"$f":"-SUM('Meta (2)'!P$219,'Meta (2)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (2)'!E$252","v":0},{"$f":"-'Meta (2)'!F$252","v":0},{"$f":"-'Meta (2)'!G$252","v":0},{"$f":"-'Meta (2)'!H$252","v":0},{"$f":"-'Meta (2)'!I$252","v":0},{"$f":"-'Meta (2)'!J$252","v":0},{"$f":"-'Meta (2)'!K$252","v":0},{"$f":"-'Meta (2)'!L$252","v":0},{"$f":"-'Meta (2)'!M$252","v":0},{"$f":"-'Meta (2)'!N$252","v":0},{"$f":"-'Meta (2)'!O$252","v":0},{"$f":"-'Meta (2)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (2)'!E$261","v":0},{"$f":"-'Meta (2)'!F$261","v":0},{"$f":"-'Meta (2)'!G$261","v":0},{"$f":"-'Meta (2)'!H$261","v":0},{"$f":"-'Meta (2)'!I$261","v":0},{"$f":"-'Meta (2)'!J$261","v":0},{"$f":"-'Meta (2)'!K$261","v":0},{"$f":"-'Meta (2)'!L$261","v":0},{"$f":"-'Meta (2)'!M$261","v":0},{"$f":"-'Meta (2)'!N$261","v":0},{"$f":"-'Meta (2)'!O$261","v":0},{"$f":"-'Meta (2)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (2)'!E$268","v":0},{"$f":"-'Meta (2)'!F$268","v":0},{"$f":"-'Meta (2)'!G$268","v":0},{"$f":"-'Meta (2)'!H$268","v":0},{"$f":"-'Meta (2)'!I$268","v":0},{"$f":"-'Meta (2)'!J$268","v":0},{"$f":"-'Meta (2)'!K$268","v":0},{"$f":"-'Meta (2)'!L$268","v":0},{"$f":"-'Meta (2)'!M$268","v":0},{"$f":"-'Meta (2)'!N$268","v":0},{"$f":"-'Meta (2)'!O$268","v":0},{"$f":"-'Meta (2)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (2)'!E$277","v":0},{"$f":"-'Meta (2)'!F$277","v":0},{"$f":"-'Meta (2)'!G$277","v":0},{"$f":"-'Meta (2)'!H$277","v":0},{"$f":"-'Meta (2)'!I$277","v":0},{"$f":"-'Meta (2)'!J$277","v":0},{"$f":"-'Meta (2)'!K$277","v":0},{"$f":"-'Meta (2)'!L$277","v":0},{"$f":"-'Meta (2)'!M$277","v":0},{"$f":"-'Meta (2)'!N$277","v":0},{"$f":"-'Meta (2)'!O$277","v":0},{"$f":"-'Meta (2)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (2)'!E$286","v":0},{"$f":"-'Meta (2)'!F$286","v":0},{"$f":"-'Meta (2)'!G$286","v":0},{"$f":"-'Meta (2)'!H$286","v":0},{"$f":"-'Meta (2)'!I$286","v":0},{"$f":"-'Meta (2)'!J$286","v":0},{"$f":"-'Meta (2)'!K$286","v":0},{"$f":"-'Meta (2)'!L$286","v":0},{"$f":"-'Meta (2)'!M$286","v":0},{"$f":"-'Meta (2)'!N$286","v":0},{"$f":"-'Meta (2)'!O$286","v":0},{"$f":"-'Meta (2)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C97:C103)","v":0},{"$f":"SUM(D97:D103)","v":0},{"$f":"SUM(E97:E103)","v":0},{"$f":"SUM(F97:F103)","v":0},{"$f":"SUM(G97:G103)","v":0},{"$f":"SUM(H97:H103)","v":0},{"$f":"SUM(I97:I103)","v":0},{"$f":"SUM(J97:J103)","v":0},{"$f":"SUM(K97:K103)","v":0},{"$f":"SUM(L97:L103)","v":0},{"$f":"SUM(M97:M103)","v":0},{"$f":"SUM(N97:N103)","v":0}]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (2)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (2)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (2)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (2)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (2)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (2)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (2)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (2)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (2)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (2)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (2)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (2)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (2)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (2)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (2)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (2)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (2)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (2)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (2)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (2)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (2)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (2)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (2)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (2)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (2)'!E$121","v":0},{"$f":"-'Meta (2)'!F$121","v":0},{"$f":"-'Meta (2)'!G$121","v":0},{"$f":"-'Meta (2)'!H$121","v":0},{"$f":"-'Meta (2)'!I$121","v":0},{"$f":"-'Meta (2)'!J$121","v":0},{"$f":"-'Meta (2)'!K$121","v":0},{"$f":"-'Meta (2)'!L$121","v":0},{"$f":"-'Meta (2)'!M$121","v":0},{"$f":"-'Meta (2)'!N$121","v":0},{"$f":"-'Meta (2)'!O$121","v":0},{"$f":"-'Meta (2)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (2)'!E$128","v":0},{"$f":"-'Meta (2)'!F$128","v":0},{"$f":"-'Meta (2)'!G$128","v":0},{"$f":"-'Meta (2)'!H$128","v":0},{"$f":"-'Meta (2)'!I$128","v":0},{"$f":"-'Meta (2)'!J$128","v":0},{"$f":"-'Meta (2)'!K$128","v":0},{"$f":"-'Meta (2)'!L$128","v":0},{"$f":"-'Meta (2)'!M$128","v":0},{"$f":"-'Meta (2)'!N$128","v":0},{"$f":"-'Meta (2)'!O$128","v":0},{"$f":"-'Meta (2)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C79=0,0,IF(Projeto!P46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D79=0,0,IF(Projeto!Q46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E79=0,0,IF(Projeto!R46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F79=0,0,IF(Projeto!S46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G79=0,0,IF(Projeto!T46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H79=0,0,IF(Projeto!U46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I79=0,0,IF(Projeto!V46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J79=0,0,IF(Projeto!W46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K79=0,0,IF(Projeto!X46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L79=0,0,IF(Projeto!Y46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M79=0,0,IF(Projeto!Z46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N79=0,0,IF(Projeto!AA46=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C80=0,0,IF(Projeto!P47=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D80=0,0,IF(Projeto!Q47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E80=0,0,IF(Projeto!R47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F80=0,0,IF(Projeto!S47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G80=0,0,IF(Projeto!T47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H80=0,0,IF(Projeto!U47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I80=0,0,IF(Projeto!V47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J80=0,0,IF(Projeto!W47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K80=0,0,IF(Projeto!X47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L80=0,0,IF(Projeto!Y47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M80=0,0,IF(Projeto!Z47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N80=0,0,IF(Projeto!AA47=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C81=0,0,IF(Projeto!P47=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D81=0,0,IF(Projeto!Q48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E81=0,0,IF(Projeto!R48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F81=0,0,IF(Projeto!S48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G81=0,0,IF(Projeto!T48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H81=0,0,IF(Projeto!U48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I81=0,0,IF(Projeto!V48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J81=0,0,IF(Projeto!W48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K81=0,0,IF(Projeto!X48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L81=0,0,IF(Projeto!Y48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M81=0,0,IF(Projeto!Z48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N81=0,0,IF(Projeto!AA48=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M79)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N79)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C87,C88,C96,C104)","v":0},{"$f":"SUM(D87,D88,D96,D104)","v":0},{"$f":"SUM(E87,E88,E96,E104)","v":0},{"$f":"SUM(F87,F88,F96,F104)","v":0},{"$f":"SUM(G87,G88,G96,G104)","v":0},{"$f":"SUM(H87,H88,H96,H104)","v":0},{"$f":"SUM(I87,I88,I96,I104)","v":0},{"$f":"SUM(J87,J88,J96,J104)","v":0},{"$f":"SUM(K87,K88,K96,K104)","v":0},{"$f":"SUM(L87,L88,L96,L104)","v":0},{"$f":"SUM(M87,M88,M96,M104)","v":0},{"$f":"SUM(N87,N88,N96,N104)","v":0}]
[null,null,{"$f":"IF(C105<0,0,IF(C79=0,-C105,0))","v":0},{"$f":"IFERROR((IF(D105<0,\"\",IF(D79=0,-D105,0))),\"\")","v":0},{"$f":"IFERROR((IF(E105<0,\"\",IF(E79=0,-E105,0))),\"\")","v":0},{"$f":"IFERROR((IF(F105<0,\"\",IF(F79=0,-F105,0))),\"\")","v":0},{"$f":"IFERROR((IF(G105<0,\"\",IF(G79=0,-G105,0))),\"\")","v":0},{"$f":"IFERROR((IF(H105<0,\"\",IF(H79=0,-H105,0))),\"\")","v":0},{"$f":"IFERROR((IF(I105<0,\"\",IF(I79=0,-I105,0))),\"\")","v":0},{"$f":"IFERROR((IF(J105<0,\"\",IF(J79=0,-J105,0))),\"\")","v":0},{"$f":"IFERROR((IF(K105<0,\"\",IF(K79=0,-K105,0))),\"\")","v":0},{"$f":"IFERROR((IF(L105<0,\"\",IF(L79=0,-L105,0))),\"\")","v":0},{"$f":"IFERROR((IF(M105<0,\"\",IF(M79=0,-M105,0))),\"\")","v":0},{"$f":"IFERROR((IF(N105<0,\"\",IF(N79=0,-N105,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C105<0,\"Inviabilidade do projeto!\",IF(C105=0,\"\",IF(C79=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C105),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D105<0,\"Inviabilidade do projeto!\",IF(D105=0,\"\",IF(D79=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D105),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 3"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (3)'!E$37=\"\",0,'Meta (3)'!E$37)","v":0},{"$f":"IF('Meta (3)'!F$37=\"\",0,'Meta (3)'!F$37)","v":0},{"$f":"IF('Meta (3)'!G$37=\"\",0,'Meta (3)'!G$37)","v":0},{"$f":"IF('Meta (3)'!H$37=\"\",0,'Meta (3)'!H$37)","v":0},{"$f":"IF('Meta (3)'!I$37=\"\",0,'Meta (3)'!I$37)","v":0},{"$f":"IF('Meta (3)'!J$37=\"\",0,'Meta (3)'!J$37)","v":0},{"$f":"IF('Meta (3)'!K$37=\"\",0,'Meta (3)'!K$37)","v":0},{"$f":"IF('Meta (3)'!L$37=\"\",0,'Meta (3)'!L$37)","v":0},{"$f":"IF('Meta (3)'!M$37=\"\",0,'Meta (3)'!M$37)","v":0},{"$f":"IF('Meta (3)'!N$37=\"\",0,'Meta (3)'!N$37)","v":0},{"$f":"IF('Meta (3)'!O$37=\"\",0,'Meta (3)'!O$37)","v":0},{"$f":"IF('Meta (3)'!P$37=\"\",0,'Meta (3)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C116:C118)),0)","v":0},{"$f":"IFERROR((SUM(D116:D118)),0)","v":0},{"$f":"IFERROR((SUM(E116:E118)),0)","v":0},{"$f":"IFERROR((SUM(F116:F118)),0)","v":0},{"$f":"IFERROR((SUM(G116:G118)),0)","v":0},{"$f":"IFERROR((SUM(H116:H118)),0)","v":0},{"$f":"IFERROR((SUM(I116:I118)),0)","v":0},{"$f":"IFERROR((SUM(J116:J118)),0)","v":0},{"$f":"IFERROR((SUM(K116:K118)),0)","v":0},{"$f":"IFERROR((SUM(L116:L118)),0)","v":0},{"$f":"IFERROR((SUM(M116:M118)),0)","v":0},{"$f":"IFERROR((SUM(N116:N118)),0)","v":0}]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (3)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (3)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (3)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (3)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (3)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (3)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C140+C141","v":0},{"$f":"D140+D141","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C114:C115)+C120+C121","v":0},{"$f":"SUM(D114:D115)+D120+D121","v":0},{"$f":"SUM(E114:E115)+E120+E121","v":0},{"$f":"SUM(F114:F115)+F120+F121","v":0},{"$f":"SUM(G114:G115)+G120+G121","v":0},{"$f":"SUM(H114:H115)+H120+H121","v":0},{"$f":"SUM(I114:I115)+I120+I121","v":0},{"$f":"SUM(J114:J115)+J120+J121","v":0},{"$f":"SUM(K114:K115)+K120+K121","v":0},{"$f":"SUM(L114:L115)+L120+L121","v":0},{"$f":"SUM(M114:M115)+M120+M121","v":0},{"$f":"SUM(N114:N115)+N120+N121","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C124:C130)","v":0},{"$f":"SUM(D124:D130)","v":0},{"$f":"SUM(E124:E130)","v":0},{"$f":"SUM(F124:F130)","v":0},{"$f":"SUM(G124:G130)","v":0},{"$f":"SUM(H124:H130)","v":0},{"$f":"SUM(I124:I130)","v":0},{"$f":"SUM(J124:J130)","v":0},{"$f":"SUM(K124:K130)","v":0},{"$f":"SUM(L124:L130)","v":0},{"$f":"SUM(M124:M130)","v":0},{"$f":"SUM(N124:N130)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (3)'!E$186,'Meta (3)'!E$195)","v":0},{"$f":"-SUM('Meta (3)'!F$186,'Meta (3)'!F$195)","v":0},{"$f":"-SUM('Meta (3)'!G$186,'Meta (3)'!G$195)","v":0},{"$f":"-SUM('Meta (3)'!H$186,'Meta (3)'!H$195)","v":0},{"$f":"-SUM('Meta (3)'!I$186,'Meta (3)'!I$195)","v":0},{"$f":"-SUM('Meta (3)'!J$186,'Meta (3)'!J$195)","v":0},{"$f":"-SUM('Meta (3)'!K$186,'Meta (3)'!K$195)","v":0},{"$f":"-SUM('Meta (3)'!L$186,'Meta (3)'!L$195)","v":0},{"$f":"-SUM('Meta (3)'!M$186,'Meta (3)'!M$195)","v":0},{"$f":"-SUM('Meta (3)'!N$186,'Meta (3)'!N$195)","v":0},{"$f":"-SUM('Meta (3)'!O$186,'Meta (3)'!O$195)","v":0},{"$f":"-SUM('Meta (3)'!P$186,'Meta (3)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (3)'!E$219,'Meta (3)'!E$239)","v":0},{"$f":"-SUM('Meta (3)'!F$219,'Meta (3)'!F$239)","v":0},{"$f":"-SUM('Meta (3)'!G$219,'Meta (3)'!G$239)","v":0},{"$f":"-SUM('Meta (3)'!H$219,'Meta (3)'!H$239)","v":0},{"$f":"-SUM('Meta (3)'!I$219,'Meta (3)'!I$239)","v":0},{"$f":"-SUM('Meta (3)'!J$219,'Meta (3)'!J$239)","v":0},{"$f":"-SUM('Meta (3)'!K$219,'Meta (3)'!K$239)","v":0},{"$f":"-SUM('Meta (3)'!L$219,'Meta (3)'!L$239)","v":0},{"$f":"-SUM('Meta (3)'!M$219,'Meta (3)'!M$239)","v":0},{"$f":"-SUM('Meta (3)'!N$219,'Meta (3)'!N$239)","v":0},{"$f":"-SUM('Meta (3)'!O$219,'Meta (3)'!O$239)","v":0},{"$f":"-SUM('Meta (3)'!P$219,'Meta (3)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (3)'!E$252","v":0},{"$f":"-'Meta (3)'!F$252","v":0},{"$f":"-'Meta (3)'!G$252","v":0},{"$f":"-'Meta (3)'!H$252","v":0},{"$f":"-'Meta (3)'!I$252","v":0},{"$f":"-'Meta (3)'!J$252","v":0},{"$f":"-'Meta (3)'!K$252","v":0},{"$f":"-'Meta (3)'!L$252","v":0},{"$f":"-'Meta (3)'!M$252","v":0},{"$f":"-'Meta (3)'!N$252","v":0},{"$f":"-'Meta (3)'!O$252","v":0},{"$f":"-'Meta (3)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (3)'!E$261","v":0},{"$f":"-'Meta (3)'!F$261","v":0},{"$f":"-'Meta (3)'!G$261","v":0},{"$f":"-'Meta (3)'!H$261","v":0},{"$f":"-'Meta (3)'!I$261","v":0},{"$f":"-'Meta (3)'!J$261","v":0},{"$f":"-'Meta (3)'!K$261","v":0},{"$f":"-'Meta (3)'!L$261","v":0},{"$f":"-'Meta (3)'!M$261","v":0},{"$f":"-'Meta (3)'!N$261","v":0},{"$f":"-'Meta (3)'!O$261","v":0},{"$f":"-'Meta (3)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (3)'!E$268","v":0},{"$f":"-'Meta (3)'!F$268","v":0},{"$f":"-'Meta (3)'!G$268","v":0},{"$f":"-'Meta (3)'!H$268","v":0},{"$f":"-'Meta (3)'!I$268","v":0},{"$f":"-'Meta (3)'!J$268","v":0},{"$f":"-'Meta (3)'!K$268","v":0},{"$f":"-'Meta (3)'!L$268","v":0},{"$f":"-'Meta (3)'!M$268","v":0},{"$f":"-'Meta (3)'!N$268","v":0},{"$f":"-'Meta (3)'!O$268","v":0},{"$f":"-'Meta (3)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (3)'!E$277","v":0},{"$f":"-'Meta (3)'!F$277","v":0},{"$f":"-'Meta (3)'!G$277","v":0},{"$f":"-'Meta (3)'!H$277","v":0},{"$f":"-'Meta (3)'!I$277","v":0},{"$f":"-'Meta (3)'!J$277","v":0},{"$f":"-'Meta (3)'!K$277","v":0},{"$f":"-'Meta (3)'!L$277","v":0},{"$f":"-'Meta (3)'!M$277","v":0},{"$f":"-'Meta (3)'!N$277","v":0},{"$f":"-'Meta (3)'!O$277","v":0},{"$f":"-'Meta (3)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (3)'!E$286","v":0},{"$f":"-'Meta (3)'!F$286","v":0},{"$f":"-'Meta (3)'!G$286","v":0},{"$f":"-'Meta (3)'!H$286","v":0},{"$f":"-'Meta (3)'!I$286","v":0},{"$f":"-'Meta (3)'!J$286","v":0},{"$f":"-'Meta (3)'!K$286","v":0},{"$f":"-'Meta (3)'!L$286","v":0},{"$f":"-'Meta (3)'!M$286","v":0},{"$f":"-'Meta (3)'!N$286","v":0},{"$f":"-'Meta (3)'!O$286","v":0},{"$f":"-'Meta (3)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C132:C138)","v":0},{"$f":"SUM(D132:D138)","v":0},{"$f":"SUM(E132:E138)","v":0},{"$f":"SUM(F132:F138)","v":0},{"$f":"SUM(G132:G138)","v":0},{"$f":"SUM(H132:H138)","v":0},{"$f":"SUM(I132:I138)","v":0},{"$f":"SUM(J132:J138)","v":0},{"$f":"SUM(K132:K138)","v":0},{"$f":"SUM(L132:L138)","v":0},{"$f":"SUM(M132:M138)","v":0},{"$f":"SUM(N132:N138)","v":0}]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (3)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (3)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (3)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (3)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (3)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (3)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (3)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (3)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (3)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (3)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (3)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (3)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (3)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (3)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (3)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (3)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (3)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (3)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (3)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (3)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (3)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (3)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (3)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (3)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (3)'!E$121","v":0},{"$f":"-'Meta (3)'!F$121","v":0},{"$f":"-'Meta (3)'!G$121","v":0},{"$f":"-'Meta (3)'!H$121","v":0},{"$f":"-'Meta (3)'!I$121","v":0},{"$f":"-'Meta (3)'!J$121","v":0},{"$f":"-'Meta (3)'!K$121","v":0},{"$f":"-'Meta (3)'!L$121","v":0},{"$f":"-'Meta (3)'!M$121","v":0},{"$f":"-'Meta (3)'!N$121","v":0},{"$f":"-'Meta (3)'!O$121","v":0},{"$f":"-'Meta (3)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (3)'!E$128","v":0},{"$f":"-'Meta (3)'!F$128","v":0},{"$f":"-'Meta (3)'!G$128","v":0},{"$f":"-'Meta (3)'!H$128","v":0},{"$f":"-'Meta (3)'!I$128","v":0},{"$f":"-'Meta (3)'!J$128","v":0},{"$f":"-'Meta (3)'!K$128","v":0},{"$f":"-'Meta (3)'!L$128","v":0},{"$f":"-'Meta (3)'!M$128","v":0},{"$f":"-'Meta (3)'!N$128","v":0},{"$f":"-'Meta (3)'!O$128","v":0},{"$f":"-'Meta (3)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C114=0,0,IF(Projeto!P83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D114=0,0,IF(Projeto!Q83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E114=0,0,IF(Projeto!R83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F114=0,0,IF(Projeto!S83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G114=0,0,IF(Projeto!T83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H114=0,0,IF(Projeto!U83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I114=0,0,IF(Projeto!V83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J114=0,0,IF(Projeto!W83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K114=0,0,IF(Projeto!X83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L114=0,0,IF(Projeto!Y83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M114=0,0,IF(Projeto!Z83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N114=0,0,IF(Projeto!AA83=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C115=0,0,IF(Projeto!P84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D115=0,0,IF(Projeto!Q84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E115=0,0,IF(Projeto!R84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F115=0,0,IF(Projeto!S84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G115=0,0,IF(Projeto!T84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H115=0,0,IF(Projeto!U84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I115=0,0,IF(Projeto!V84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J115=0,0,IF(Projeto!W84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K115=0,0,IF(Projeto!X84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L115=0,0,IF(Projeto!Y84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M115=0,0,IF(Projeto!Z84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N115=0,0,IF(Projeto!AA84=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C116=0,0,IF(Projeto!P85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D116=0,0,IF(Projeto!Q85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E116=0,0,IF(Projeto!R85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F116=0,0,IF(Projeto!S85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G116=0,0,IF(Projeto!T85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H116=0,0,IF(Projeto!U85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I116=0,0,IF(Projeto!V85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J116=0,0,IF(Projeto!W85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K116=0,0,IF(Projeto!X85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L116=0,0,IF(Projeto!Y85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M116=0,0,IF(Projeto!Z85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N116=0,0,IF(Projeto!AA85=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M114)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N114)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C122,C123,C131,C139)","v":0},{"$f":"SUM(D122,D123,D131,D139)","v":0},{"$f":"SUM(E122,E123,E131,E139)","v":0},{"$f":"SUM(F122,F123,F131,F139)","v":0},{"$f":"SUM(G122,G123,G131,G139)","v":0},{"$f":"SUM(H122,H123,H131,H139)","v":0},{"$f":"SUM(I122,I123,I131,I139)","v":0},{"$f":"SUM(J122,J123,J131,J139)","v":0},{"$f":"SUM(K122,K123,K131,K139)","v":0},{"$f":"SUM(L122,L123,L131,L139)","v":0},{"$f":"SUM(M122,M123,M131,M139)","v":0},{"$f":"SUM(N122,N123,N131,N139)","v":0}]
[null,null,{"$f":"IF(C140<0,0,IF(C114=0,-C140,0))","v":0},{"$f":"IFERROR((IF(D140<0,\"\",IF(D114=0,-D140,0))),\"\")","v":0},{"$f":"IFERROR((IF(E140<0,\"\",IF(E114=0,-E140,0))),\"\")","v":0},{"$f":"IFERROR((IF(F140<0,\"\",IF(F114=0,-F140,0))),\"\")","v":0},{"$f":"IFERROR((IF(G140<0,\"\",IF(G114=0,-G140,0))),\"\")","v":0},{"$f":"IFERROR((IF(H140<0,\"\",IF(H114=0,-H140,0))),\"\")","v":0},{"$f":"IFERROR((IF(I140<0,\"\",IF(I114=0,-I140,0))),\"\")","v":0},{"$f":"IFERROR((IF(J140<0,\"\",IF(J114=0,-J140,0))),\"\")","v":0},{"$f":"IFERROR((IF(K140<0,\"\",IF(K114=0,-K140,0))),\"\")","v":0},{"$f":"IFERROR((IF(L140<0,\"\",IF(L114=0,-L140,0))),\"\")","v":0},{"$f":"IFERROR((IF(M140<0,\"\",IF(M114=0,-M140,0))),\"\")","v":0},{"$f":"IFERROR((IF(N140<0,\"\",IF(N114=0,-N140,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C140<0,\"Inviabilidade do projeto!\",IF(C140=0,\"\",IF(C114=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C140),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D140<0,\"Inviabilidade do projeto!\",IF(D140=0,\"\",IF(D114=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D140),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 4"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (4)'!E$37=\"\",0,'Meta (4)'!E$37)","v":0},{"$f":"IF('Meta (4)'!F$37=\"\",0,'Meta (4)'!F$37)","v":0},{"$f":"IF('Meta (4)'!G$37=\"\",0,'Meta (4)'!G$37)","v":0},{"$f":"IF('Meta (4)'!H$37=\"\",0,'Meta (4)'!H$37)","v":0},{"$f":"IF('Meta (4)'!I$37=\"\",0,'Meta (4)'!I$37)","v":0},{"$f":"IF('Meta (4)'!J$37=\"\",0,'Meta (4)'!J$37)","v":0},{"$f":"IF('Meta (4)'!K$37=\"\",0,'Meta (4)'!K$37)","v":0},{"$f":"IF('Meta (4)'!L$37=\"\",0,'Meta (4)'!L$37)","v":0},{"$f":"IF('Meta (4)'!M$37=\"\",0,'Meta (4)'!M$37)","v":0},{"$f":"IF('Meta (4)'!N$37=\"\",0,'Meta (4)'!N$37)","v":0},{"$f":"IF('Meta (4)'!O$37=\"\",0,'Meta (4)'!O$37)","v":0},{"$f":"IF('Meta (4)'!P$37=\"\",0,'Meta (4)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C151:C153)),0)","v":0},{"$f":"IFERROR((SUM(D151:D153)),0)","v":0},{"$f":"IFERROR((SUM(E151:E153)),0)","v":0},{"$f":"IFERROR((SUM(F151:F153)),0)","v":0},{"$f":"IFERROR((SUM(G151:G153)),0)","v":0},{"$f":"IFERROR((SUM(H151:H153)),0)","v":0},{"$f":"IFERROR((SUM(I151:I153)),0)","v":0},{"$f":"IFERROR((SUM(J151:J153)),0)","v":0},{"$f":"IFERROR((SUM(K151:K153)),0)","v":0},{"$f":"IFERROR((SUM(L151:L153)),0)","v":0},{"$f":"IFERROR((SUM(M151:M153)),0)","v":0},{"$f":"IFERROR((SUM(N151:N153)),0)","v":0}]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (4)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (4)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (4)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (4)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (4)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (4)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C175+C176","v":0},{"$f":"D175+D176","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C149:C150)+C155+C156","v":0},{"$f":"SUM(D149:D150)+D155+D156","v":0},{"$f":"SUM(E149:E150)+E155+E156","v":0},{"$f":"SUM(F149:F150)+F155+F156","v":0},{"$f":"SUM(G149:G150)+G155+G156","v":0},{"$f":"SUM(H149:H150)+H155+H156","v":0},{"$f":"SUM(I149:I150)+I155+I156","v":0},{"$f":"SUM(J149:J150)+J155+J156","v":0},{"$f":"SUM(K149:K150)+K155+K156","v":0},{"$f":"SUM(L149:L150)+L155+L156","v":0},{"$f":"SUM(M149:M150)+M155+M156","v":0},{"$f":"SUM(N149:N150)+N155+N156","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C159:C165)","v":0},{"$f":"SUM(D159:D165)","v":0},{"$f":"SUM(E159:E165)","v":0},{"$f":"SUM(F159:F165)","v":0},{"$f":"SUM(G159:G165)","v":0},{"$f":"SUM(H159:H165)","v":0},{"$f":"SUM(I159:I165)","v":0},{"$f":"SUM(J159:J165)","v":0},{"$f":"SUM(K159:K165)","v":0},{"$f":"SUM(L159:L165)","v":0},{"$f":"SUM(M159:M165)","v":0},{"$f":"SUM(N159:N165)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (4)'!E$186,'Meta (4)'!E$195)","v":0},{"$f":"-SUM('Meta (4)'!F$186,'Meta (4)'!F$195)","v":0},{"$f":"-SUM('Meta (4)'!G$186,'Meta (4)'!G$195)","v":0},{"$f":"-SUM('Meta (4)'!H$186,'Meta (4)'!H$195)","v":0},{"$f":"-SUM('Meta (4)'!I$186,'Meta (4)'!I$195)","v":0},{"$f":"-SUM('Meta (4)'!J$186,'Meta (4)'!J$195)","v":0},{"$f":"-SUM('Meta (4)'!K$186,'Meta (4)'!K$195)","v":0},{"$f":"-SUM('Meta (4)'!L$186,'Meta (4)'!L$195)","v":0},{"$f":"-SUM('Meta (4)'!M$186,'Meta (4)'!M$195)","v":0},{"$f":"-SUM('Meta (4)'!N$186,'Meta (4)'!N$195)","v":0},{"$f":"-SUM('Meta (4)'!O$186,'Meta (4)'!O$195)","v":0},{"$f":"-SUM('Meta (4)'!P$186,'Meta (4)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (4)'!E$219,'Meta (4)'!E$239)","v":0},{"$f":"-SUM('Meta (4)'!F$219,'Meta (4)'!F$239)","v":0},{"$f":"-SUM('Meta (4)'!G$219,'Meta (4)'!G$239)","v":0},{"$f":"-SUM('Meta (4)'!H$219,'Meta (4)'!H$239)","v":0},{"$f":"-SUM('Meta (4)'!I$219,'Meta (4)'!I$239)","v":0},{"$f":"-SUM('Meta (4)'!J$219,'Meta (4)'!J$239)","v":0},{"$f":"-SUM('Meta (4)'!K$219,'Meta (4)'!K$239)","v":0},{"$f":"-SUM('Meta (4)'!L$219,'Meta (4)'!L$239)","v":0},{"$f":"-SUM('Meta (4)'!M$219,'Meta (4)'!M$239)","v":0},{"$f":"-SUM('Meta (4)'!N$219,'Meta (4)'!N$239)","v":0},{"$f":"-SUM('Meta (4)'!O$219,'Meta (4)'!O$239)","v":0},{"$f":"-SUM('Meta (4)'!P$219,'Meta (4)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (4)'!E$252","v":0},{"$f":"-'Meta (4)'!F$252","v":0},{"$f":"-'Meta (4)'!G$252","v":0},{"$f":"-'Meta (4)'!H$252","v":0},{"$f":"-'Meta (4)'!I$252","v":0},{"$f":"-'Meta (4)'!J$252","v":0},{"$f":"-'Meta (4)'!K$252","v":0},{"$f":"-'Meta (4)'!L$252","v":0},{"$f":"-'Meta (4)'!M$252","v":0},{"$f":"-'Meta (4)'!N$252","v":0},{"$f":"-'Meta (4)'!O$252","v":0},{"$f":"-'Meta (4)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (4)'!E$261","v":0},{"$f":"-'Meta (4)'!F$261","v":0},{"$f":"-'Meta (4)'!G$261","v":0},{"$f":"-'Meta (4)'!H$261","v":0},{"$f":"-'Meta (4)'!I$261","v":0},{"$f":"-'Meta (4)'!J$261","v":0},{"$f":"-'Meta (4)'!K$261","v":0},{"$f":"-'Meta (4)'!L$261","v":0},{"$f":"-'Meta (4)'!M$261","v":0},{"$f":"-'Meta (4)'!N$261","v":0},{"$f":"-'Meta (4)'!O$261","v":0},{"$f":"-'Meta (4)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (4)'!E$268","v":0},{"$f":"-'Meta (4)'!F$268","v":0},{"$f":"-'Meta (4)'!G$268","v":0},{"$f":"-'Meta (4)'!H$268","v":0},{"$f":"-'Meta (4)'!I$268","v":0},{"$f":"-'Meta (4)'!J$268","v":0},{"$f":"-'Meta (4)'!K$268","v":0},{"$f":"-'Meta (4)'!L$268","v":0},{"$f":"-'Meta (4)'!M$268","v":0},{"$f":"-'Meta (4)'!N$268","v":0},{"$f":"-'Meta (4)'!O$268","v":0},{"$f":"-'Meta (4)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (4)'!E$277","v":0},{"$f":"-'Meta (4)'!F$277","v":0},{"$f":"-'Meta (4)'!G$277","v":0},{"$f":"-'Meta (4)'!H$277","v":0},{"$f":"-'Meta (4)'!I$277","v":0},{"$f":"-'Meta (4)'!J$277","v":0},{"$f":"-'Meta (4)'!K$277","v":0},{"$f":"-'Meta (4)'!L$277","v":0},{"$f":"-'Meta (4)'!M$277","v":0},{"$f":"-'Meta (4)'!N$277","v":0},{"$f":"-'Meta (4)'!O$277","v":0},{"$f":"-'Meta (4)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (4)'!E$286","v":0},{"$f":"-'Meta (4)'!F$286","v":0},{"$f":"-'Meta (4)'!G$286","v":0},{"$f":"-'Meta (4)'!H$286","v":0},{"$f":"-'Meta (4)'!I$286","v":0},{"$f":"-'Meta (4)'!J$286","v":0},{"$f":"-'Meta (4)'!K$286","v":0},{"$f":"-'Meta (4)'!L$286","v":0},{"$f":"-'Meta (4)'!M$286","v":0},{"$f":"-'Meta (4)'!N$286","v":0},{"$f":"-'Meta (4)'!O$286","v":0},{"$f":"-'Meta (4)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C167:C173)","v":0},{"$f":"SUM(D167:D173)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (4)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (4)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (4)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (4)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (4)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (4)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (4)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (4)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (4)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (4)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (4)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (4)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (4)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (4)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (4)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (4)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (4)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (4)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (4)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (4)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (4)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (4)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (4)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (4)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (4)'!E$121","v":0},{"$f":"-'Meta (4)'!F$121","v":0},{"$f":"-'Meta (4)'!G$121","v":0},{"$f":"-'Meta (4)'!H$121","v":0},{"$f":"-'Meta (4)'!I$121","v":0},{"$f":"-'Meta (4)'!J$121","v":0},{"$f":"-'Meta (4)'!K$121","v":0},{"$f":"-'Meta (4)'!L$121","v":0},{"$f":"-'Meta (4)'!M$121","v":0},{"$f":"-'Meta (4)'!N$121","v":0},{"$f":"-'Meta (4)'!O$121","v":0},{"$f":"-'Meta (4)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (4)'!E$128","v":0},{"$f":"-'Meta (4)'!F$128","v":0},{"$f":"-'Meta (4)'!G$128","v":0},{"$f":"-'Meta (4)'!H$128","v":0},{"$f":"-'Meta (4)'!I$128","v":0},{"$f":"-'Meta (4)'!J$128","v":0},{"$f":"-'Meta (4)'!K$128","v":0},{"$f":"-'Meta (4)'!L$128","v":0},{"$f":"-'Meta (4)'!M$128","v":0},{"$f":"-'Meta (4)'!N$128","v":0},{"$f":"-'Meta (4)'!O$128","v":0},{"$f":"-'Meta (4)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C149=0,0,IF(Projeto!P122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D149=0,0,IF(Projeto!Q122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E149=0,0,IF(Projeto!R122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F149=0,0,IF(Projeto!S122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G149=0,0,IF(Projeto!T122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H149=0,0,IF(Projeto!U122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I149=0,0,IF(Projeto!V122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J149=0,0,IF(Projeto!W122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K149=0,0,IF(Projeto!X122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L149=0,0,IF(Projeto!Y122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M149=0,0,IF(Projeto!Z122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N149=0,0,IF(Projeto!AA122=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C150=0,0,IF(Projeto!P123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D150=0,0,IF(Projeto!Q123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E150=0,0,IF(Projeto!R123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F150=0,0,IF(Projeto!S123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G150=0,0,IF(Projeto!T123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H150=0,0,IF(Projeto!U123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I150=0,0,IF(Projeto!V123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J150=0,0,IF(Projeto!W123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K150=0,0,IF(Projeto!X123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L150=0,0,IF(Projeto!Y123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M150=0,0,IF(Projeto!Z123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N150=0,0,IF(Projeto!AA123=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C151=0,0,IF(Projeto!P124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D151=0,0,IF(Projeto!Q124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E151=0,0,IF(Projeto!R124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F151=0,0,IF(Projeto!S124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G151=0,0,IF(Projeto!T124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H151=0,0,IF(Projeto!U124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I151=0,0,IF(Projeto!V124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J151=0,0,IF(Projeto!W124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K151=0,0,IF(Projeto!X124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L151=0,0,IF(Projeto!Y124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M151=0,0,IF(Projeto!Z124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N151=0,0,IF(Projeto!AA124=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M149)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N149)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C157,C158,C166,C174)","v":0},{"$f":"SUM(D157,D158,D166,D174)","v":0},{"$f":"SUM(E157,E158,E166,E174)","v":0},{"$f":"SUM(F157,F158,F166,F174)","v":0},{"$f":"SUM(G157,G158,G166,G174)","v":0},{"$f":"SUM(H157,H158,H166,H174)","v":0},{"$f":"SUM(I157,I158,I166,I174)","v":0},{"$f":"SUM(J157,J158,J166,J174)","v":0},{"$f":"SUM(K157,K158,K166,K174)","v":0},{"$f":"SUM(L157,L158,L166,L174)","v":0},{"$f":"SUM(M157,M158,M166,M174)","v":0},{"$f":"SUM(N157,N158,N166,N174)","v":0}]
[null,null,{"$f":"IF(C175<0,0,IF(C149=0,-C175,0))","v":0},{"$f":"IFERROR((IF(D175<0,\"\",IF(D149=0,-D175,0))),\"\")","v":0},{"$f":"IFERROR((IF(E175<0,\"\",IF(E149=0,-E175,0))),\"\")","v":0},{"$f":"IFERROR((IF(F175<0,\"\",IF(F149=0,-F175,0))),\"\")","v":0},{"$f":"IFERROR((IF(G175<0,\"\",IF(G149=0,-G175,0))),\"\")","v":0},{"$f":"IFERROR((IF(H175<0,\"\",IF(H149=0,-H175,0))),\"\")","v":0},{"$f":"IFERROR((IF(I175<0,\"\",IF(I149=0,-I175,0))),\"\")","v":0},{"$f":"IFERROR((IF(J175<0,\"\",IF(J149=0,-J175,0))),\"\")","v":0},{"$f":"IFERROR((IF(K175<0,\"\",IF(K149=0,-K175,0))),\"\")","v":0},{"$f":"IFERROR((IF(L175<0,\"\",IF(L149=0,-L175,0))),\"\")","v":0},{"$f":"IFERROR((IF(M175<0,\"\",IF(M149=0,-M175,0))),\"\")","v":0},{"$f":"IFERROR((IF(N175<0,\"\",IF(N149=0,-N175,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C175<0,\"Inviabilidade do projeto!\",IF(C175=0,\"\",IF(C149=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C175),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D175<0,\"Inviabilidade do projeto!\",IF(D175=0,\"\",IF(D149=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D175),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[null,"RESUMO FINANCEIRO DA META 5"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (5)'!E$37=\"\",0,'Meta (5)'!E$37)","v":0},{"$f":"IF('Meta (5)'!F$37=\"\",0,'Meta (5)'!F$37)","v":0},{"$f":"IF('Meta (5)'!G$37=\"\",0,'Meta (5)'!G$37)","v":0},{"$f":"IF('Meta (5)'!H$37=\"\",0,'Meta (5)'!H$37)","v":0},{"$f":"IF('Meta (5)'!I$37=\"\",0,'Meta (5)'!I$37)","v":0},{"$f":"IF('Meta (5)'!J$37=\"\",0,'Meta (5)'!J$37)","v":0},{"$f":"IF('Meta (5)'!K$37=\"\",0,'Meta (5)'!K$37)","v":0},{"$f":"IF('Meta (5)'!L$37=\"\",0,'Meta (5)'!L$37)","v":0},{"$f":"IF('Meta (5)'!M$37=\"\",0,'Meta (5)'!M$37)","v":0},{"$f":"IF('Meta (5)'!N$37=\"\",0,'Meta (5)'!N$37)","v":0},{"$f":"IF('Meta (5)'!O$37=\"\",0,'Meta (5)'!O$37)","v":0},{"$f":"IF('Meta (5)'!P$37=\"\",0,'Meta (5)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C185:C187)),0)","v":0},{"$f":"IFERROR((SUM(D185:D187)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (5)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (5)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (5)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (5)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (5)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (5)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C209+C210","v":0},{"$f":"D209+D210","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C183:C184)+C189+C190","v":0},{"$f":"SUM(D183:D184)+D189+D190","v":0},{"$f":"SUM(E183:E184)+E189+E190","v":0},{"$f":"SUM(F183:F184)+F189+F190","v":0},{"$f":"SUM(G183:G184)+G189+G190","v":0},{"$f":"SUM(H183:H184)+H189+H190","v":0},{"$f":"SUM(I183:I184)+I189+I190","v":0},{"$f":"SUM(J183:J184)+J189+J190","v":0},{"$f":"SUM(K183:K184)+K189+K190","v":0},{"$f":"SUM(L183:L184)+L189+L190","v":0},{"$f":"SUM(M183:M184)+M189+M190","v":0},{"$f":"SUM(N183:N184)+N189+N190","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C193:C199)","v":0},{"$f":"SUM(D193:D199)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo",{"$f":"-SUM('Meta (5)'!E$186,'Meta (5)'!E$195)","v":0},{"$f":"-SUM('Meta (5)'!F$186,'Meta (5)'!F$195)","v":0},{"$f":"-SUM('Meta (5)'!G$186,'Meta (5)'!G$195)","v":0},{"$f":"-SUM('Meta (5)'!H$186,'Meta (5)'!H$195)","v":0},{"$f":"-SUM('Meta (5)'!I$186,'Meta (5)'!I$195)","v":0},{"$f":"-SUM('Meta (5)'!J$186,'Meta (5)'!J$195)","v":0},{"$f":"-SUM('Meta (5)'!K$186,'Meta (5)'!K$195)","v":0},{"$f":"-SUM('Meta (5)'!L$186,'Meta (5)'!L$195)","v":0},{"$f":"-SUM('Meta (5)'!M$186,'Meta (5)'!M$195)","v":0},{"$f":"-SUM('Meta (5)'!N$186,'Meta (5)'!N$195)","v":0},{"$f":"-SUM('Meta (5)'!O$186,'Meta (5)'!O$195)","v":0},{"$f":"-SUM('Meta (5)'!P$186,'Meta (5)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (5)'!E$219,'Meta (5)'!E$239)","v":0},{"$f":"-SUM('Meta (5)'!F$219,'Meta (5)'!F$239)","v":0},{"$f":"-SUM('Meta (5)'!G$219,'Meta (5)'!G$239)","v":0},{"$f":"-SUM('Meta (5)'!H$219,'Meta (5)'!H$239)","v":0},{"$f":"-SUM('Meta (5)'!I$219,'Meta (5)'!I$239)","v":0},{"$f":"-SUM('Meta (5)'!J$219,'Meta (5)'!J$239)","v":0},{"$f":"-SUM('Meta (5)'!K$219,'Meta (5)'!K$239)","v":0},{"$f":"-SUM('Meta (5)'!L$219,'Meta (5)'!L$239)","v":0},{"$f":"-SUM('Meta (5)'!M$219,'Meta (5)'!M$239)","v":0},{"$f":"-SUM('Meta (5)'!N$219,'Meta (5)'!N$239)","v":0},{"$f":"-SUM('Meta (5)'!O$219,'Meta (5)'!O$239)","v":0},{"$f":"-SUM('Meta (5)'!P$219,'Meta (5)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (5)'!E$252","v":0},{"$f":"-'Meta (5)'!F$252","v":0},{"$f":"-'Meta (5)'!G$252","v":0},{"$f":"-'Meta (5)'!H$252","v":0},{"$f":"-'Meta (5)'!I$252","v":0},{"$f":"-'Meta (5)'!J$252","v":0},{"$f":"-'Meta (5)'!K$252","v":0},{"$f":"-'Meta (5)'!L$252","v":0},{"$f":"-'Meta (5)'!M$252","v":0},{"$f":"-'Meta (5)'!N$252","v":0},{"$f":"-'Meta (5)'!O$252","v":0},{"$f":"-'Meta (5)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (5)'!E$261","v":0},{"$f":"-'Meta (5)'!F$261","v":0},{"$f":"-'Meta (5)'!G$261","v":0},{"$f":"-'Meta (5)'!H$261","v":0},{"$f":"-'Meta (5)'!I$261","v":0},{"$f":"-'Meta (5)'!J$261","v":0},{"$f":"-'Meta (5)'!K$261","v":0},{"$f":"-'Meta (5)'!L$261","v":0},{"$f":"-'Meta (5)'!M$261","v":0},{"$f":"-'Meta (5)'!N$261","v":0},{"$f":"-'Meta (5)'!O$261","v":0},{"$f":"-'Meta (5)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (5)'!E$268","v":0},{"$f":"-'Meta (5)'!F$268","v":0},{"$f":"-'Meta (5)'!G$268","v":0},{"$f":"-'Meta (5)'!H$268","v":0},{"$f":"-'Meta (5)'!I$268","v":0},{"$f":"-'Meta (5)'!J$268","v":0},{"$f":"-'Meta (5)'!K$268","v":0},{"$f":"-'Meta (5)'!L$268","v":0},{"$f":"-'Meta (5)'!M$268","v":0},{"$f":"-'Meta (5)'!N$268","v":0},{"$f":"-'Meta (5)'!O$268","v":0},{"$f":"-'Meta (5)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (5)'!E$277","v":0},{"$f":"-'Meta (5)'!F$277","v":0},{"$f":"-'Meta (5)'!G$277","v":0},{"$f":"-'Meta (5)'!H$277","v":0},{"$f":"-'Meta (5)'!I$277","v":0},{"$f":"-'Meta (5)'!J$277","v":0},{"$f":"-'Meta (5)'!K$277","v":0},{"$f":"-'Meta (5)'!L$277","v":0},{"$f":"-'Meta (5)'!M$277","v":0},{"$f":"-'Meta (5)'!N$277","v":0},{"$f":"-'Meta (5)'!O$277","v":0},{"$f":"-'Meta (5)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (5)'!E$286","v":0},{"$f":"-'Meta (5)'!F$286","v":0},{"$f":"-'Meta (5)'!G$286","v":0},{"$f":"-'Meta (5)'!H$286","v":0},{"$f":"-'Meta (5)'!I$286","v":0},{"$f":"-'Meta (5)'!J$286","v":0},{"$f":"-'Meta (5)'!K$286","v":0},{"$f":"-'Meta (5)'!L$286","v":0},{"$f":"-'Meta (5)'!M$286","v":0},{"$f":"-'Meta (5)'!N$286","v":0},{"$f":"-'Meta (5)'!O$286","v":0},{"$f":"-'Meta (5)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C201:C207)","v":0},{"$f":"SUM(D201:D207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (5)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (5)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (5)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (5)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (5)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (5)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (5)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (5)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (5)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (5)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (5)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (5)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (5)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (5)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (5)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (5)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (5)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (5)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (5)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (5)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (5)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (5)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (5)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (5)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (5)'!E$121","v":0},{"$f":"-'Meta (5)'!F$121","v":0},{"$f":"-'Meta (5)'!G$121","v":0},{"$f":"-'Meta (5)'!H$121","v":0},{"$f":"-'Meta (5)'!I$121","v":0},{"$f":"-'Meta (5)'!J$121","v":0},{"$f":"-'Meta (5)'!K$121","v":0},{"$f":"-'Meta (5)'!L$121","v":0},{"$f":"-'Meta (5)'!M$121","v":0},{"$f":"-'Meta (5)'!N$121","v":0},{"$f":"-'Meta (5)'!O$121","v":0},{"$f":"-'Meta (5)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (5)'!E$128","v":0},{"$f":"-'Meta (5)'!F$128","v":0},{"$f":"-'Meta (5)'!G$128","v":0},{"$f":"-'Meta (5)'!H$128","v":0},{"$f":"-'Meta (5)'!I$128","v":0},{"$f":"-'Meta (5)'!J$128","v":0},{"$f":"-'Meta (5)'!K$128","v":0},{"$f":"-'Meta (5)'!L$128","v":0},{"$f":"-'Meta (5)'!M$128","v":0},{"$f":"-'Meta (5)'!N$128","v":0},{"$f":"-'Meta (5)'!O$128","v":0},{"$f":"-'Meta (5)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C183=0,0,IF(Projeto!P161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D183=0,0,IF(Projeto!Q161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E183=0,0,IF(Projeto!R161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F183=0,0,IF(Projeto!S161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G183=0,0,IF(Projeto!T161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H183=0,0,IF(Projeto!U161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I183=0,0,IF(Projeto!V161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J183=0,0,IF(Projeto!W161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K183=0,0,IF(Projeto!X161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L183=0,0,IF(Projeto!Y161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M183=0,0,IF(Projeto!Z161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N183=0,0,IF(Projeto!AA161=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C184=0,0,IF(Projeto!P162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D184=0,0,IF(Projeto!Q162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E184=0,0,IF(Projeto!R162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F184=0,0,IF(Projeto!S162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G184=0,0,IF(Projeto!T162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H184=0,0,IF(Projeto!U162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I184=0,0,IF(Projeto!V162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J184=0,0,IF(Projeto!W162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K184=0,0,IF(Projeto!X162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L184=0,0,IF(Projeto!Y162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M184=0,0,IF(Projeto!Z162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N184=0,0,IF(Projeto!AA162=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C185=0,0,IF(Projeto!P163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D185=0,0,IF(Projeto!Q163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E185=0,0,IF(Projeto!R163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F185=0,0,IF(Projeto!S163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G185=0,0,IF(Projeto!T163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H185=0,0,IF(Projeto!U163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I185=0,0,IF(Projeto!V163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J185=0,0,IF(Projeto!W163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K185=0,0,IF(Projeto!X163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L185=0,0,IF(Projeto!Y163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M185=0,0,IF(Projeto!Z163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N185=0,0,IF(Projeto!AA163=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M183)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N183)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C191,C192,C200,C208)","v":0},{"$f":"SUM(D191,D192,D200,D208)","v":0},{"$f":"SUM(E191,E192,E200,E208)","v":0},{"$f":"SUM(F191,F192,F200,F208)","v":0},{"$f":"SUM(G191,G192,G200,G208)","v":0},{"$f":"SUM(H191,H192,H200,H208)","v":0},{"$f":"SUM(I191,I192,I200,I208)","v":0},{"$f":"SUM(J191,J192,J200,J208)","v":0},{"$f":"SUM(K191,K192,K200,K208)","v":0},{"$f":"SUM(L191,L192,L200,L208)","v":0},{"$f":"SUM(M191,M192,M200,M208)","v":0},{"$f":"SUM(N191,N192,N200,N208)","v":0}]
[null,null,{"$f":"IF(C209<0,0,IF(C183=0,-C209,0))","v":0},{"$f":"IFERROR((IF(D209<0,\"\",IF(D183=0,-D209,0))),\"\")","v":0},{"$f":"IFERROR((IF(E209<0,\"\",IF(E183=0,-E209,0))),\"\")","v":0},{"$f":"IFERROR((IF(F209<0,\"\",IF(F183=0,-F209,0))),\"\")","v":0},{"$f":"IFERROR((IF(G209<0,\"\",IF(G183=0,-G209,0))),\"\")","v":0},{"$f":"IFERROR((IF(H209<0,\"\",IF(H183=0,-H209,0))),\"\")","v":0},{"$f":"IFERROR((IF(I209<0,\"\",IF(I183=0,-I209,0))),\"\")","v":0},{"$f":"IFERROR((IF(J209<0,\"\",IF(J183=0,-J209,0))),\"\")","v":0},{"$f":"IFERROR((IF(K209<0,\"\",IF(K183=0,-K209,0))),\"\")","v":0},{"$f":"IFERROR((IF(L209<0,\"\",IF(L183=0,-L209,0))),\"\")","v":0},{"$f":"IFERROR((IF(M209<0,\"\",IF(M183=0,-M209,0))),\"\")","v":0},{"$f":"IFERROR((IF(N209<0,\"\",IF(N183=0,-N209,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C209<0,\"Inviabilidade do projeto!\",IF(C209=0,\"\",IF(C183=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C209),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 6"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (6)'!E$37=\"\",0,'Meta (6)'!E$37)","v":0},{"$f":"IF('Meta (6)'!F$37=\"\",0,'Meta (6)'!F$37)","v":0},{"$f":"IF('Meta (6)'!G$37=\"\",0,'Meta (6)'!G$37)","v":0},{"$f":"IF('Meta (6)'!H$37=\"\",0,'Meta (6)'!H$37)","v":0},{"$f":"IF('Meta (6)'!I$37=\"\",0,'Meta (6)'!I$37)","v":0},{"$f":"IF('Meta (6)'!J$37=\"\",0,'Meta (6)'!J$37)","v":0},{"$f":"IF('Meta (6)'!K$37=\"\",0,'Meta (6)'!K$37)","v":0},{"$f":"IF('Meta (6)'!L$37=\"\",0,'Meta (6)'!L$37)","v":0},{"$f":"IF('Meta (6)'!M$37=\"\",0,'Meta (6)'!M$37)","v":0},{"$f":"IF('Meta (6)'!N$37=\"\",0,'Meta (6)'!N$37)","v":0},{"$f":"IF('Meta (6)'!O$37=\"\",0,'Meta (6)'!O$37)","v":0},{"$f":"IF('Meta (6)'!P$37=\"\",0,'Meta (6)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C220:C222)),0)","v":0},{"$f":"IFERROR((SUM(D220:D222)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (6)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (6)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (6)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (6)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (6)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (6)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C244+C245","v":0},{"$f":"D244+D245","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C218:C219)+C224+C225","v":0},{"$f":"SUM(D218:D219)+D224+D225","v":0},{"$f":"SUM(E218:E219)+E224+E225","v":0},{"$f":"SUM(F218:F219)+F224+F225","v":0},{"$f":"SUM(G218:G219)+G224+G225","v":0},{"$f":"SUM(H218:H219)+H224+H225","v":0},{"$f":"SUM(I218:I219)+I224+I225","v":0},{"$f":"SUM(J218:J219)+J224+J225","v":0},{"$f":"SUM(K218:K219)+K224+K225","v":0},{"$f":"SUM(L218:L219)+L224+L225","v":0},{"$f":"SUM(M218:M219)+M224+M225","v":0},{"$f":"SUM(N218:N219)+N224+N225","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C228:C234)","v":0},{"$f":"SUM(D228:D234)","v":0},{"$f":"SUM(E228:E234)","v":0},{"$f":"SUM(F228:F234)","v":0},{"$f":"SUM(G228:G234)","v":0},{"$f":"SUM(H228:H234)","v":0},{"$f":"SUM(I228:I234)","v":0},{"$f":"SUM(J228:J234)","v":0},{"$f":"SUM(K228:K234)","v":0},{"$f":"SUM(L228:L234)","v":0},{"$f":"SUM(M228:M234)","v":0},{"$f":"SUM(N228:N234)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (6)'!E$186,'Meta (6)'!E$195)","v":0},{"$f":"-SUM('Meta (6)'!F$186,'Meta (6)'!F$195)","v":0},{"$f":"-SUM('Meta (6)'!G$186,'Meta (6)'!G$195)","v":0},{"$f":"-SUM('Meta (6)'!H$186,'Meta (6)'!H$195)","v":0},{"$f":"-SUM('Meta (6)'!I$186,'Meta (6)'!I$195)","v":0},{"$f":"-SUM('Meta (6)'!J$186,'Meta (6)'!J$195)","v":0},{"$f":"-SUM('Meta (6)'!K$186,'Meta (6)'!K$195)","v":0},{"$f":"-SUM('Meta (6)'!L$186,'Meta (6)'!L$195)","v":0},{"$f":"-SUM('Meta (6)'!M$186,'Meta (6)'!M$195)","v":0},{"$f":"-SUM('Meta (6)'!N$186,'Meta (6)'!N$195)","v":0},{"$f":"-SUM('Meta (6)'!O$186,'Meta (6)'!O$195)","v":0},{"$f":"-SUM('Meta (6)'!P$186,'Meta (6)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (6)'!E$219,'Meta (6)'!E$239)","v":0},{"$f":"-SUM('Meta (6)'!F$219,'Meta (6)'!F$239)","v":0},{"$f":"-SUM('Meta (6)'!G$219,'Meta (6)'!G$239)","v":0},{"$f":"-SUM('Meta (6)'!H$219,'Meta (6)'!H$239)","v":0},{"$f":"-SUM('Meta (6)'!I$219,'Meta (6)'!I$239)","v":0},{"$f":"-SUM('Meta (6)'!J$219,'Meta (6)'!J$239)","v":0},{"$f":"-SUM('Meta (6)'!K$219,'Meta (6)'!K$239)","v":0},{"$f":"-SUM('Meta (6)'!L$219,'Meta (6)'!L$239)","v":0},{"$f":"-SUM('Meta (6)'!M$219,'Meta (6)'!M$239)","v":0},{"$f":"-SUM('Meta (6)'!N$219,'Meta (6)'!N$239)","v":0},{"$f":"-SUM('Meta (6)'!O$219,'Meta (6)'!O$239)","v":0},{"$f":"-SUM('Meta (6)'!P$219,'Meta (6)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (6)'!E$252","v":0},{"$f":"-'Meta (6)'!F$252","v":0},{"$f":"-'Meta (6)'!G$252","v":0},{"$f":"-'Meta (6)'!H$252","v":0},{"$f":"-'Meta (6)'!I$252","v":0},{"$f":"-'Meta (6)'!J$252","v":0},{"$f":"-'Meta (6)'!K$252","v":0},{"$f":"-'Meta (6)'!L$252","v":0},{"$f":"-'Meta (6)'!M$252","v":0},{"$f":"-'Meta (6)'!N$252","v":0},{"$f":"-'Meta (6)'!O$252","v":0},{"$f":"-'Meta (6)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (6)'!E$261","v":0},{"$f":"-'Meta (6)'!F$261","v":0},{"$f":"-'Meta (6)'!G$261","v":0},{"$f":"-'Meta (6)'!H$261","v":0},{"$f":"-'Meta (6)'!I$261","v":0},{"$f":"-'Meta (6)'!J$261","v":0},{"$f":"-'Meta (6)'!K$261","v":0},{"$f":"-'Meta (6)'!L$261","v":0},{"$f":"-'Meta (6)'!M$261","v":0},{"$f":"-'Meta (6)'!N$261","v":0},{"$f":"-'Meta (6)'!O$261","v":0},{"$f":"-'Meta (6)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (6)'!E$268","v":0},{"$f":"-'Meta (6)'!F$268","v":0},{"$f":"-'Meta (6)'!G$268","v":0},{"$f":"-'Meta (6)'!H$268","v":0},{"$f":"-'Meta (6)'!I$268","v":0},{"$f":"-'Meta (6)'!J$268","v":0},{"$f":"-'Meta (6)'!K$268","v":0},{"$f":"-'Meta (6)'!L$268","v":0},{"$f":"-'Meta (6)'!M$268","v":0},{"$f":"-'Meta (6)'!N$268","v":0},{"$f":"-'Meta (6)'!O$268","v":0},{"$f":"-'Meta (6)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (6)'!E$277","v":0},{"$f":"-'Meta (6)'!F$277","v":0},{"$f":"-'Meta (6)'!G$277","v":0},{"$f":"-'Meta (6)'!H$277","v":0},{"$f":"-'Meta (6)'!I$277","v":0},{"$f":"-'Meta (6)'!J$277","v":0},{"$f":"-'Meta (6)'!K$277","v":0},{"$f":"-'Meta (6)'!L$277","v":0},{"$f":"-'Meta (6)'!M$277","v":0},{"$f":"-'Meta (6)'!N$277","v":0},{"$f":"-'Meta (6)'!O$277","v":0},{"$f":"-'Meta (6)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (6)'!E$286","v":0},{"$f":"-'Meta (6)'!F$286","v":0},{"$f":"-'Meta (6)'!G$286","v":0},{"$f":"-'Meta (6)'!H$286","v":0},{"$f":"-'Meta (6)'!I$286","v":0},{"$f":"-'Meta (6)'!J$286","v":0},{"$f":"-'Meta (6)'!K$286","v":0},{"$f":"-'Meta (6)'!L$286","v":0},{"$f":"-'Meta (6)'!M$286","v":0},{"$f":"-'Meta (6)'!N$286","v":0},{"$f":"-'Meta (6)'!O$286","v":0},{"$f":"-'Meta (6)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C236:C242)","v":0},{"$f":"SUM(D236:D242)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (6)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (6)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (6)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (6)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (6)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (6)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (6)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (6)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (6)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (6)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (6)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (6)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (6)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (6)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (6)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (6)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (6)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (6)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (6)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (6)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (6)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (6)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (6)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (6)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (6)'!E$121","v":0},{"$f":"-'Meta (6)'!F$121","v":0},{"$f":"-'Meta (6)'!G$121","v":0},{"$f":"-'Meta (6)'!H$121","v":0},{"$f":"-'Meta (6)'!I$121","v":0},{"$f":"-'Meta (6)'!J$121","v":0},{"$f":"-'Meta (6)'!K$121","v":0},{"$f":"-'Meta (6)'!L$121","v":0},{"$f":"-'Meta (6)'!M$121","v":0},{"$f":"-'Meta (6)'!N$121","v":0},{"$f":"-'Meta (6)'!O$121","v":0},{"$f":"-'Meta (6)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (6)'!E$128","v":0},{"$f":"-'Meta (6)'!F$128","v":0},{"$f":"-'Meta (6)'!G$128","v":0},{"$f":"-'Meta (6)'!H$128","v":0},{"$f":"-'Meta (6)'!I$128","v":0},{"$f":"-'Meta (6)'!J$128","v":0},{"$f":"-'Meta (6)'!K$128","v":0},{"$f":"-'Meta (6)'!L$128","v":0},{"$f":"-'Meta (6)'!M$128","v":0},{"$f":"-'Meta (6)'!N$128","v":0},{"$f":"-'Meta (6)'!O$128","v":0},{"$f":"-'Meta (6)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C218=0,0,IF(Projeto!P200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D218=0,0,IF(Projeto!Q200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E218=0,0,IF(Projeto!R200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F218=0,0,IF(Projeto!S200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G218=0,0,IF(Projeto!T200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H218=0,0,IF(Projeto!U200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I218=0,0,IF(Projeto!V200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J218=0,0,IF(Projeto!W200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K218=0,0,IF(Projeto!X200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L218=0,0,IF(Projeto!Y200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M218=0,0,IF(Projeto!Z200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N218=0,0,IF(Projeto!AA200=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C219=0,0,IF(Projeto!P201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D219=0,0,IF(Projeto!Q201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E219=0,0,IF(Projeto!R201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F219=0,0,IF(Projeto!S201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G219=0,0,IF(Projeto!T201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H219=0,0,IF(Projeto!U201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I219=0,0,IF(Projeto!V201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J219=0,0,IF(Projeto!W201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K219=0,0,IF(Projeto!X201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L219=0,0,IF(Projeto!Y201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M219=0,0,IF(Projeto!Z201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N219=0,0,IF(Projeto!AA201=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C220=0,0,IF(Projeto!P202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D220=0,0,IF(Projeto!Q202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E220=0,0,IF(Projeto!R202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F220=0,0,IF(Projeto!S202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G220=0,0,IF(Projeto!T202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H220=0,0,IF(Projeto!U202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I220=0,0,IF(Projeto!V202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J220=0,0,IF(Projeto!W202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K220=0,0,IF(Projeto!X202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L220=0,0,IF(Projeto!Y202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M220=0,0,IF(Projeto!Z202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N220=0,0,IF(Projeto!AA202=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M218)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N218)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C226,C227,C235,C243)","v":0},{"$f":"SUM(D226,D227,D235,D243)","v":0},{"$f":"SUM(E226,E227,E235,E243)","v":0},{"$f":"SUM(F226,F227,F235,F243)","v":0},{"$f":"SUM(G226,G227,G235,G243)","v":0},{"$f":"SUM(H226,H227,H235,H243)","v":0},{"$f":"SUM(I226,I227,I235,I243)","v":0},{"$f":"SUM(J226,J227,J235,J243)","v":0},{"$f":"SUM(K226,K227,K235,K243)","v":0},{"$f":"SUM(L226,L227,L235,L243)","v":0},{"$f":"SUM(M226,M227,M235,M243)","v":0},{"$f":"SUM(N226,N227,N235,N243)","v":0}]
[null,null,{"$f":"IF(C244<0,0,IF(C218=0,-C244,0))","v":0},{"$f":"IFERROR((IF(D244<0,\"\",IF(D218=0,-D244,0))),\"\")","v":0},{"$f":"IFERROR((IF(E244<0,\"\",IF(E218=0,-E244,0))),\"\")","v":0},{"$f":"IFERROR((IF(F244<0,\"\",IF(F218=0,-F244,0))),\"\")","v":0},{"$f":"IFERROR((IF(G244<0,\"\",IF(G218=0,-G244,0))),\"\")","v":0},{"$f":"IFERROR((IF(H244<0,\"\",IF(H218=0,-H244,0))),\"\")","v":0},{"$f":"IFERROR((IF(I244<0,\"\",IF(I218=0,-I244,0))),\"\")","v":0},{"$f":"IFERROR((IF(J244<0,\"\",IF(J218=0,-J244,0))),\"\")","v":0},{"$f":"IFERROR((IF(K244<0,\"\",IF(K218=0,-K244,0))),\"\")","v":0},{"$f":"IFERROR((IF(L244<0,\"\",IF(L218=0,-L244,0))),\"\")","v":0},{"$f":"IFERROR((IF(M244<0,\"\",IF(M218=0,-M244,0))),\"\")","v":0},{"$f":"IFERROR((IF(N244<0,\"\",IF(N218=0,-N244,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C244<0,\"Inviabilidade do projeto!\",IF(C244=0,\"\",IF(C218=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C244),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D244<0,\"Inviabilidade do projeto!\",IF(D244=0,\"\",IF(D218=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D244),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 7"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (7)'!E$37=\"\",0,'Meta (7)'!E$37)","v":0},{"$f":"IF('Meta (7)'!F$37=\"\",0,'Meta (7)'!F$37)","v":0},{"$f":"IF('Meta (7)'!G$37=\"\",0,'Meta (7)'!G$37)","v":0},{"$f":"IF('Meta (7)'!H$37=\"\",0,'Meta (7)'!H$37)","v":0},{"$f":"IF('Meta (7)'!I$37=\"\",0,'Meta (7)'!I$37)","v":0},{"$f":"IF('Meta (7)'!J$37=\"\",0,'Meta (7)'!J$37)","v":0},{"$f":"IF('Meta (7)'!K$37=\"\",0,'Meta (7)'!K$37)","v":0},{"$f":"IF('Meta (7)'!L$37=\"\",0,'Meta (7)'!L$37)","v":0},{"$f":"IF('Meta (7)'!M$37=\"\",0,'Meta (7)'!M$37)","v":0},{"$f":"IF('Meta (7)'!N$37=\"\",0,'Meta (7)'!N$37)","v":0},{"$f":"IF('Meta (7)'!O$37=\"\",0,'Meta (7)'!O$37)","v":0},{"$f":"IF('Meta (7)'!P$37=\"\",0,'Meta (7)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C255:C257)),0)","v":0},{"$f":"IFERROR((SUM(D255:D257)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (7)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (7)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (7)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (7)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (7)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (7)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C279+C280","v":0},{"$f":"D279+D280","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C253:C254)+C259+C260","v":0},{"$f":"SUM(D253:D254)+D259+D260","v":0},{"$f":"SUM(E253:E254)+E259+E260","v":0},{"$f":"SUM(F253:F254)+F259+F260","v":0},{"$f":"SUM(G253:G254)+G259+G260","v":0},{"$f":"SUM(H253:H254)+H259+H260","v":0},{"$f":"SUM(I253:I254)+I259+I260","v":0},{"$f":"SUM(J253:J254)+J259+J260","v":0},{"$f":"SUM(K253:K254)+K259+K260","v":0},{"$f":"SUM(L253:L254)+L259+L260","v":0},{"$f":"SUM(M253:M254)+M259+M260","v":0},{"$f":"SUM(N253:N254)+N259+N260","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C263:C269)","v":0},{"$f":"SUM(D263:D269)","v":0},{"$f":"SUM(E263:E269)","v":0},{"$f":"SUM(F263:F269)","v":0},{"$f":"SUM(G263:G269)","v":0},{"$f":"SUM(H263:H269)","v":0},{"$f":"SUM(I263:I269)","v":0},{"$f":"SUM(J263:J269)","v":0},{"$f":"SUM(K263:K269)","v":0},{"$f":"SUM(L263:L269)","v":0},{"$f":"SUM(M263:M269)","v":0},{"$f":"SUM(N263:N269)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (7)'!E$186,'Meta (7)'!E$195)","v":0},{"$f":"-SUM('Meta (7)'!F$186,'Meta (7)'!F$195)","v":0},{"$f":"-SUM('Meta (7)'!G$186,'Meta (7)'!G$195)","v":0},{"$f":"-SUM('Meta (7)'!H$186,'Meta (7)'!H$195)","v":0},{"$f":"-SUM('Meta (7)'!I$186,'Meta (7)'!I$195)","v":0},{"$f":"-SUM('Meta (7)'!J$186,'Meta (7)'!J$195)","v":0},{"$f":"-SUM('Meta (7)'!K$186,'Meta (7)'!K$195)","v":0},{"$f":"-SUM('Meta (7)'!L$186,'Meta (7)'!L$195)","v":0},{"$f":"-SUM('Meta (7)'!M$186,'Meta (7)'!M$195)","v":0},{"$f":"-SUM('Meta (7)'!N$186,'Meta (7)'!N$195)","v":0},{"$f":"-SUM('Meta (7)'!O$186,'Meta (7)'!O$195)","v":0},{"$f":"-SUM('Meta (7)'!P$186,'Meta (7)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (7)'!E$219,'Meta (7)'!E$239)","v":0},{"$f":"-SUM('Meta (7)'!F$219,'Meta (7)'!F$239)","v":0},{"$f":"-SUM('Meta (7)'!G$219,'Meta (7)'!G$239)","v":0},{"$f":"-SUM('Meta (7)'!H$219,'Meta (7)'!H$239)","v":0},{"$f":"-SUM('Meta (7)'!I$219,'Meta (7)'!I$239)","v":0},{"$f":"-SUM('Meta (7)'!J$219,'Meta (7)'!J$239)","v":0},{"$f":"-SUM('Meta (7)'!K$219,'Meta (7)'!K$239)","v":0},{"$f":"-SUM('Meta (7)'!L$219,'Meta (7)'!L$239)","v":0},{"$f":"-SUM('Meta (7)'!M$219,'Meta (7)'!M$239)","v":0},{"$f":"-SUM('Meta (7)'!N$219,'Meta (7)'!N$239)","v":0},{"$f":"-SUM('Meta (7)'!O$219,'Meta (7)'!O$239)","v":0},{"$f":"-SUM('Meta (7)'!P$219,'Meta (7)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (7)'!E$252","v":0},{"$f":"-'Meta (7)'!F$252","v":0},{"$f":"-'Meta (7)'!G$252","v":0},{"$f":"-'Meta (7)'!H$252","v":0},{"$f":"-'Meta (7)'!I$252","v":0},{"$f":"-'Meta (7)'!J$252","v":0},{"$f":"-'Meta (7)'!K$252","v":0},{"$f":"-'Meta (7)'!L$252","v":0},{"$f":"-'Meta (7)'!M$252","v":0},{"$f":"-'Meta (7)'!N$252","v":0},{"$f":"-'Meta (7)'!O$252","v":0},{"$f":"-'Meta (7)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (7)'!E$261","v":0},{"$f":"-'Meta (7)'!F$261","v":0},{"$f":"-'Meta (7)'!G$261","v":0},{"$f":"-'Meta (7)'!H$261","v":0},{"$f":"-'Meta (7)'!I$261","v":0},{"$f":"-'Meta (7)'!J$261","v":0},{"$f":"-'Meta (7)'!K$261","v":0},{"$f":"-'Meta (7)'!L$261","v":0},{"$f":"-'Meta (7)'!M$261","v":0},{"$f":"-'Meta (7)'!N$261","v":0},{"$f":"-'Meta (7)'!O$261","v":0},{"$f":"-'Meta (7)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (7)'!E$268","v":0},{"$f":"-'Meta (7)'!F$268","v":0},{"$f":"-'Meta (7)'!G$268","v":0},{"$f":"-'Meta (7)'!H$268","v":0},{"$f":"-'Meta (7)'!I$268","v":0},{"$f":"-'Meta (7)'!J$268","v":0},{"$f":"-'Meta (7)'!K$268","v":0},{"$f":"-'Meta (7)'!L$268","v":0},{"$f":"-'Meta (7)'!M$268","v":0},{"$f":"-'Meta (7)'!N$268","v":0},{"$f":"-'Meta (7)'!O$268","v":0},{"$f":"-'Meta (7)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (7)'!E$277","v":0},{"$f":"-'Meta (7)'!F$277","v":0},{"$f":"-'Meta (7)'!G$277","v":0},{"$f":"-'Meta (7)'!H$277","v":0},{"$f":"-'Meta (7)'!I$277","v":0},{"$f":"-'Meta (7)'!J$277","v":0},{"$f":"-'Meta (7)'!K$277","v":0},{"$f":"-'Meta (7)'!L$277","v":0},{"$f":"-'Meta (7)'!M$277","v":0},{"$f":"-'Meta (7)'!N$277","v":0},{"$f":"-'Meta (7)'!O$277","v":0},{"$f":"-'Meta (7)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (7)'!E$286","v":0},{"$f":"-'Meta (7)'!F$286","v":0},{"$f":"-'Meta (7)'!G$286","v":0},{"$f":"-'Meta (7)'!H$286","v":0},{"$f":"-'Meta (7)'!I$286","v":0},{"$f":"-'Meta (7)'!J$286","v":0},{"$f":"-'Meta (7)'!K$286","v":0},{"$f":"-'Meta (7)'!L$286","v":0},{"$f":"-'Meta (7)'!M$286","v":0},{"$f":"-'Meta (7)'!N$286","v":0},{"$f":"-'Meta (7)'!O$286","v":0},{"$f":"-'Meta (7)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C271:C277)","v":0},{"$f":"SUM(D271:D277)","v":0},{"$f":"SUM(E271:E277)","v":0},{"$f":"SUM(F271:F277)","v":0},{"$f":"SUM(G271:G277)","v":0},{"$f":"SUM(H271:H277)","v":0},{"$f":"SUM(I271:I277)","v":0},{"$f":"SUM(J271:J277)","v":0},{"$f":"SUM(K271:K277)","v":0},{"$f":"SUM(L271:L277)","v":0},{"$f":"SUM(M271:M277)","v":0},{"$f":"SUM(N271:N277)","v":0}]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (7)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (7)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (7)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (7)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (7)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (7)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (7)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (7)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (7)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (7)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (7)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (7)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (7)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (7)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (7)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (7)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (7)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (7)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (7)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (7)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (7)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (7)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (7)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (7)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (7)'!E$121","v":0},{"$f":"-'Meta (7)'!F$121","v":0},{"$f":"-'Meta (7)'!G$121","v":0},{"$f":"-'Meta (7)'!H$121","v":0},{"$f":"-'Meta (7)'!I$121","v":0},{"$f":"-'Meta (7)'!J$121","v":0},{"$f":"-'Meta (7)'!K$121","v":0},{"$f":"-'Meta (7)'!L$121","v":0},{"$f":"-'Meta (7)'!M$121","v":0},{"$f":"-'Meta (7)'!N$121","v":0},{"$f":"-'Meta (7)'!O$121","v":0},{"$f":"-'Meta (7)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (7)'!E$128","v":0},{"$f":"-'Meta (7)'!F$128","v":0},{"$f":"-'Meta (7)'!G$128","v":0},{"$f":"-'Meta (7)'!H$128","v":0},{"$f":"-'Meta (7)'!I$128","v":0},{"$f":"-'Meta (7)'!J$128","v":0},{"$f":"-'Meta (7)'!K$128","v":0},{"$f":"-'Meta (7)'!L$128","v":0},{"$f":"-'Meta (7)'!M$128","v":0},{"$f":"-'Meta (7)'!N$128","v":0},{"$f":"-'Meta (7)'!O$128","v":0},{"$f":"-'Meta (7)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C253=0,0,IF(Projeto!P239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D253=0,0,IF(Projeto!Q239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E253=0,0,IF(Projeto!R239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F253=0,0,IF(Projeto!S239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G253=0,0,IF(Projeto!T239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H253=0,0,IF(Projeto!U239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I253=0,0,IF(Projeto!V239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J253=0,0,IF(Projeto!W239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K253=0,0,IF(Projeto!X239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L253=0,0,IF(Projeto!Y239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M253=0,0,IF(Projeto!Z239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N253=0,0,IF(Projeto!AA239=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C254=0,0,IF(Projeto!P240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D254=0,0,IF(Projeto!Q240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E254=0,0,IF(Projeto!R240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F254=0,0,IF(Projeto!S240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G254=0,0,IF(Projeto!T240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H254=0,0,IF(Projeto!U240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I254=0,0,IF(Projeto!V240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J254=0,0,IF(Projeto!W240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K254=0,0,IF(Projeto!X240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L254=0,0,IF(Projeto!Y240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M254=0,0,IF(Projeto!Z240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N254=0,0,IF(Projeto!AA240=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C255=0,0,IF(Projeto!P241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D255=0,0,IF(Projeto!Q241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E255=0,0,IF(Projeto!R241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F255=0,0,IF(Projeto!S241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G255=0,0,IF(Projeto!T241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H255=0,0,IF(Projeto!U241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I255=0,0,IF(Projeto!V241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J255=0,0,IF(Projeto!W241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K255=0,0,IF(Projeto!X241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L255=0,0,IF(Projeto!Y241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M255=0,0,IF(Projeto!Z241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N255=0,0,IF(Projeto!AA241=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M253)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N253)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C261,C262,C270,C278)","v":0},{"$f":"SUM(D261,D262,D270,D278)","v":0},{"$f":"SUM(E261,E262,E270,E278)","v":0},{"$f":"SUM(F261,F262,F270,F278)","v":0},{"$f":"SUM(G261,G262,G270,G278)","v":0},{"$f":"SUM(H261,H262,H270,H278)","v":0},{"$f":"SUM(I261,I262,I270,I278)","v":0},{"$f":"SUM(J261,J262,J270,J278)","v":0},{"$f":"SUM(K261,K262,K270,K278)","v":0},{"$f":"SUM(L261,L262,L270,L278)","v":0},{"$f":"SUM(M261,M262,M270,M278)","v":0},{"$f":"SUM(N261,N262,N270,N278)","v":0}]
[null,null,{"$f":"IF(C279<0,0,IF(C253=0,-C279,0))","v":0},{"$f":"IFERROR((IF(D279<0,\"\",IF(D253=0,-D279,0))),\"\")","v":0},{"$f":"IFERROR((IF(E279<0,\"\",IF(E253=0,-E279,0))),\"\")","v":0},{"$f":"IFERROR((IF(F279<0,\"\",IF(F253=0,-F279,0))),\"\")","v":0},{"$f":"IFERROR((IF(G279<0,\"\",IF(G253=0,-G279,0))),\"\")","v":0},{"$f":"IFERROR((IF(H279<0,\"\",IF(H253=0,-H279,0))),\"\")","v":0},{"$f":"IFERROR((IF(I279<0,\"\",IF(I253=0,-I279,0))),\"\")","v":0},{"$f":"IFERROR((IF(J279<0,\"\",IF(J253=0,-J279,0))),\"\")","v":0},{"$f":"IFERROR((IF(K279<0,\"\",IF(K253=0,-K279,0))),\"\")","v":0},{"$f":"IFERROR((IF(L279<0,\"\",IF(L253=0,-L279,0))),\"\")","v":0},{"$f":"IFERROR((IF(M279<0,\"\",IF(M253=0,-M279,0))),\"\")","v":0},{"$f":"IFERROR((IF(N279<0,\"\",IF(N253=0,-N279,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C279<0,\"Inviabilidade do projeto!\",IF(C279=0,\"\",IF(C253=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C279),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D279<0,\"Inviabilidade do projeto!\",IF(D279=0,\"\",IF(D253=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D279),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 8"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (8)'!E$37=\"\",0,'Meta (8)'!E$37)","v":0},{"$f":"IF('Meta (8)'!F$37=\"\",0,'Meta (8)'!F$37)","v":0},{"$f":"IF('Meta (8)'!G$37=\"\",0,'Meta (8)'!G$37)","v":0},{"$f":"IF('Meta (8)'!H$37=\"\",0,'Meta (8)'!H$37)","v":0},{"$f":"IF('Meta (8)'!I$37=\"\",0,'Meta (8)'!I$37)","v":0},{"$f":"IF('Meta (8)'!J$37=\"\",0,'Meta (8)'!J$37)","v":0},{"$f":"IF('Meta (8)'!K$37=\"\",0,'Meta (8)'!K$37)","v":0},{"$f":"IF('Meta (8)'!L$37=\"\",0,'Meta (8)'!L$37)","v":0},{"$f":"IF('Meta (8)'!M$37=\"\",0,'Meta (8)'!M$37)","v":0},{"$f":"IF('Meta (8)'!N$37=\"\",0,'Meta (8)'!N$37)","v":0},{"$f":"IF('Meta (8)'!O$37=\"\",0,'Meta (8)'!O$37)","v":0},{"$f":"IF('Meta (8)'!P$37=\"\",0,'Meta (8)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C290:C292)),0)","v":0},{"$f":"IFERROR((SUM(D290:D292)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (8)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (8)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (8)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (8)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (8)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (8)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C314+C315","v":0},{"$f":"D314+D315","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C288:C289)+C294+C295","v":0},{"$f":"SUM(D288:D289)+D294+D295","v":0},{"$f":"SUM(E288:E289)+E294+E295","v":0},{"$f":"SUM(F288:F289)+F294+F295","v":0},{"$f":"SUM(G288:G289)+G294+G295","v":0},{"$f":"SUM(H288:H289)+H294+H295","v":0},{"$f":"SUM(I288:I289)+I294+I295","v":0},{"$f":"SUM(J288:J289)+J294+J295","v":0},{"$f":"SUM(K288:K289)+K294+K295","v":0},{"$f":"SUM(L288:L289)+L294+L295","v":0},{"$f":"SUM(M288:M289)+M294+M295","v":0},{"$f":"SUM(N288:N289)+N294+N295","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C298:C304)","v":0},{"$f":"SUM(D298:D304)","v":0},{"$f":"SUM(E298:E304)","v":0},{"$f":"SUM(F298:F304)","v":0},{"$f":"SUM(G298:G304)","v":0},{"$f":"SUM(H298:H304)","v":0},{"$f":"SUM(I298:I304)","v":0},{"$f":"SUM(J298:J304)","v":0},{"$f":"SUM(K298:K304)","v":0},{"$f":"SUM(L298:L304)","v":0},{"$f":"SUM(M298:M304)","v":0},{"$f":"SUM(N298:N304)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (8)'!E$186,'Meta (8)'!E$195)","v":0},{"$f":"-SUM('Meta (8)'!F$186,'Meta (8)'!F$195)","v":0},{"$f":"-SUM('Meta (8)'!G$186,'Meta (8)'!G$195)","v":0},{"$f":"-SUM('Meta (8)'!H$186,'Meta (8)'!H$195)","v":0},{"$f":"-SUM('Meta (8)'!I$186,'Meta (8)'!I$195)","v":0},{"$f":"-SUM('Meta (8)'!J$186,'Meta (8)'!J$195)","v":0},{"$f":"-SUM('Meta (8)'!K$186,'Meta (8)'!K$195)","v":0},{"$f":"-SUM('Meta (8)'!L$186,'Meta (8)'!L$195)","v":0},{"$f":"-SUM('Meta (8)'!M$186,'Meta (8)'!M$195)","v":0},{"$f":"-SUM('Meta (8)'!N$186,'Meta (8)'!N$195)","v":0},{"$f":"-SUM('Meta (8)'!O$186,'Meta (8)'!O$195)","v":0},{"$f":"-SUM('Meta (8)'!P$186,'Meta (8)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (8)'!E$219,'Meta (8)'!E$239)","v":0},{"$f":"-SUM('Meta (8)'!F$219,'Meta (8)'!F$239)","v":0},{"$f":"-SUM('Meta (8)'!G$219,'Meta (8)'!G$239)","v":0},{"$f":"-SUM('Meta (8)'!H$219,'Meta (8)'!H$239)","v":0},{"$f":"-SUM('Meta (8)'!I$219,'Meta (8)'!I$239)","v":0},{"$f":"-SUM('Meta (8)'!J$219,'Meta (8)'!J$239)","v":0},{"$f":"-SUM('Meta (8)'!K$219,'Meta (8)'!K$239)","v":0},{"$f":"-SUM('Meta (8)'!L$219,'Meta (8)'!L$239)","v":0},{"$f":"-SUM('Meta (8)'!M$219,'Meta (8)'!M$239)","v":0},{"$f":"-SUM('Meta (8)'!N$219,'Meta (8)'!N$239)","v":0},{"$f":"-SUM('Meta (8)'!O$219,'Meta (8)'!O$239)","v":0},{"$f":"-SUM('Meta (8)'!P$219,'Meta (8)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (8)'!E$252","v":0},{"$f":"-'Meta (8)'!F$252","v":0},{"$f":"-'Meta (8)'!G$252","v":0},{"$f":"-'Meta (8)'!H$252","v":0},{"$f":"-'Meta (8)'!I$252","v":0},{"$f":"-'Meta (8)'!J$252","v":0},{"$f":"-'Meta (8)'!K$252","v":0},{"$f":"-'Meta (8)'!L$252","v":0},{"$f":"-'Meta (8)'!M$252","v":0},{"$f":"-'Meta (8)'!N$252","v":0},{"$f":"-'Meta (8)'!O$252","v":0},{"$f":"-'Meta (8)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (8)'!E$261","v":0},{"$f":"-'Meta (8)'!F$261","v":0},{"$f":"-'Meta (8)'!G$261","v":0},{"$f":"-'Meta (8)'!H$261","v":0},{"$f":"-'Meta (8)'!I$261","v":0},{"$f":"-'Meta (8)'!J$261","v":0},{"$f":"-'Meta (8)'!K$261","v":0},{"$f":"-'Meta (8)'!L$261","v":0},{"$f":"-'Meta (8)'!M$261","v":0},{"$f":"-'Meta (8)'!N$261","v":0},{"$f":"-'Meta (8)'!O$261","v":0},{"$f":"-'Meta (8)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (8)'!E$268","v":0},{"$f":"-'Meta (8)'!F$268","v":0},{"$f":"-'Meta (8)'!G$268","v":0},{"$f":"-'Meta (8)'!H$268","v":0},{"$f":"-'Meta (8)'!I$268","v":0},{"$f":"-'Meta (8)'!J$268","v":0},{"$f":"-'Meta (8)'!K$268","v":0},{"$f":"-'Meta (8)'!L$268","v":0},{"$f":"-'Meta (8)'!M$268","v":0},{"$f":"-'Meta (8)'!N$268","v":0},{"$f":"-'Meta (8)'!O$268","v":0},{"$f":"-'Meta (8)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (8)'!E$277","v":0},{"$f":"-'Meta (8)'!F$277","v":0},{"$f":"-'Meta (8)'!G$277","v":0},{"$f":"-'Meta (8)'!H$277","v":0},{"$f":"-'Meta (8)'!I$277","v":0},{"$f":"-'Meta (8)'!J$277","v":0},{"$f":"-'Meta (8)'!K$277","v":0},{"$f":"-'Meta (8)'!L$277","v":0},{"$f":"-'Meta (8)'!M$277","v":0},{"$f":"-'Meta (8)'!N$277","v":0},{"$f":"-'Meta (8)'!O$277","v":0},{"$f":"-'Meta (8)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (8)'!E$286","v":0},{"$f":"-'Meta (8)'!F$286","v":0},{"$f":"-'Meta (8)'!G$286","v":0},{"$f":"-'Meta (8)'!H$286","v":0},{"$f":"-'Meta (8)'!I$286","v":0},{"$f":"-'Meta (8)'!J$286","v":0},{"$f":"-'Meta (8)'!K$286","v":0},{"$f":"-'Meta (8)'!L$286","v":0},{"$f":"-'Meta (8)'!M$286","v":0},{"$f":"-'Meta (8)'!N$286","v":0},{"$f":"-'Meta (8)'!O$286","v":0},{"$f":"-'Meta (8)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C306:C312)","v":0},{"$f":"SUM(D306:D312)","v":0},{"$f":"SUM(E306:E312)","v":0},{"$f":"SUM(F306:F312)","v":0},{"$f":"SUM(G306:G312)","v":0},{"$f":"SUM(H306:H312)","v":0},{"$f":"SUM(I306:I312)","v":0},{"$f":"SUM(J306:J312)","v":0},{"$f":"SUM(K306:K312)","v":0},{"$f":"SUM(L306:L312)","v":0},{"$f":"SUM(M306:M312)","v":0},{"$f":"SUM(N306:N312)","v":0}]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (8)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (8)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (8)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (8)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (8)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (8)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (8)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (8)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (8)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (8)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (8)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (8)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (8)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (8)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (8)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (8)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (8)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (8)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (8)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (8)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (8)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (8)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (8)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (8)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (8)'!E$121","v":0},{"$f":"-'Meta (8)'!F$121","v":0},{"$f":"-'Meta (8)'!G$121","v":0},{"$f":"-'Meta (8)'!H$121","v":0},{"$f":"-'Meta (8)'!I$121","v":0},{"$f":"-'Meta (8)'!J$121","v":0},{"$f":"-'Meta (8)'!K$121","v":0},{"$f":"-'Meta (8)'!L$121","v":0},{"$f":"-'Meta (8)'!M$121","v":0},{"$f":"-'Meta (8)'!N$121","v":0},{"$f":"-'Meta (8)'!O$121","v":0},{"$f":"-'Meta (8)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (8)'!E$128","v":0},{"$f":"-'Meta (8)'!F$128","v":0},{"$f":"-'Meta (8)'!G$128","v":0},{"$f":"-'Meta (8)'!H$128","v":0},{"$f":"-'Meta (8)'!I$128","v":0},{"$f":"-'Meta (8)'!J$128","v":0},{"$f":"-'Meta (8)'!K$128","v":0},{"$f":"-'Meta (8)'!L$128","v":0},{"$f":"-'Meta (8)'!M$128","v":0},{"$f":"-'Meta (8)'!N$128","v":0},{"$f":"-'Meta (8)'!O$128","v":0},{"$f":"-'Meta (8)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C288=0,0,IF(Projeto!P278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D288=0,0,IF(Projeto!Q278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E288=0,0,IF(Projeto!R278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F288=0,0,IF(Projeto!S278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G288=0,0,IF(Projeto!T278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H288=0,0,IF(Projeto!U278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I288=0,0,IF(Projeto!V278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J288=0,0,IF(Projeto!W278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K288=0,0,IF(Projeto!X278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L288=0,0,IF(Projeto!Y278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M288=0,0,IF(Projeto!Z278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N288=0,0,IF(Projeto!AA278=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C289=0,0,IF(Projeto!P279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D289=0,0,IF(Projeto!Q279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E289=0,0,IF(Projeto!R279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F289=0,0,IF(Projeto!S279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G289=0,0,IF(Projeto!T279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H289=0,0,IF(Projeto!U279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I289=0,0,IF(Projeto!V279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J289=0,0,IF(Projeto!W279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K289=0,0,IF(Projeto!X279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L289=0,0,IF(Projeto!Y279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M289=0,0,IF(Projeto!Z279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N289=0,0,IF(Projeto!AA279=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C290=0,0,IF(Projeto!P280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D290=0,0,IF(Projeto!Q280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E290=0,0,IF(Projeto!R280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F290=0,0,IF(Projeto!S280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G290=0,0,IF(Projeto!T280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H290=0,0,IF(Projeto!U280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I290=0,0,IF(Projeto!V280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J290=0,0,IF(Projeto!W280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K290=0,0,IF(Projeto!X280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L290=0,0,IF(Projeto!Y280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M290=0,0,IF(Projeto!Z280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N290=0,0,IF(Projeto!AA280=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M288)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N288)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C296,C297,C305,C313)","v":0},{"$f":"SUM(D296,D297,D305,D313)","v":0},{"$f":"SUM(E296,E297,E305,E313)","v":0},{"$f":"SUM(F296,F297,F305,F313)","v":0},{"$f":"SUM(G296,G297,G305,G313)","v":0},{"$f":"SUM(H296,H297,H305,H313)","v":0},{"$f":"SUM(I296,I297,I305,I313)","v":0},{"$f":"SUM(J296,J297,J305,J313)","v":0},{"$f":"SUM(K296,K297,K305,K313)","v":0},{"$f":"SUM(L296,L297,L305,L313)","v":0},{"$f":"SUM(M296,M297,M305,M313)","v":0},{"$f":"SUM(N296,N297,N305,N313)","v":0}]
[null,null,{"$f":"IF(C314<0,0,IF(C288=0,-C314,0))","v":0},{"$f":"IFERROR((IF(D314<0,\"\",IF(D288=0,-D314,0))),\"\")","v":0},{"$f":"IFERROR((IF(E314<0,\"\",IF(E288=0,-E314,0))),\"\")","v":0},{"$f":"IFERROR((IF(F314<0,\"\",IF(F288=0,-F314,0))),\"\")","v":0},{"$f":"IFERROR((IF(G314<0,\"\",IF(G288=0,-G314,0))),\"\")","v":0},{"$f":"IFERROR((IF(H314<0,\"\",IF(H288=0,-H314,0))),\"\")","v":0},{"$f":"IFERROR((IF(I314<0,\"\",IF(I288=0,-I314,0))),\"\")","v":0},{"$f":"IFERROR((IF(J314<0,\"\",IF(J288=0,-J314,0))),\"\")","v":0},{"$f":"IFERROR((IF(K314<0,\"\",IF(K288=0,-K314,0))),\"\")","v":0},{"$f":"IFERROR((IF(L314<0,\"\",IF(L288=0,-L314,0))),\"\")","v":0},{"$f":"IFERROR((IF(M314<0,\"\",IF(M288=0,-M314,0))),\"\")","v":0},{"$f":"IFERROR((IF(N314<0,\"\",IF(N288=0,-N314,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C314<0,\"Inviabilidade do projeto!\",IF(C314=0,\"\",IF(C288=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C314),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D314<0,\"Inviabilidade do projeto!\",IF(D314=0,\"\",IF(D288=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D314),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 9"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (9)'!E$37=\"\",0,'Meta (9)'!E$37)","v":0},{"$f":"IF('Meta (9)'!F$37=\"\",0,'Meta (9)'!F$37)","v":0},{"$f":"IF('Meta (9)'!G$37=\"\",0,'Meta (9)'!G$37)","v":0},{"$f":"IF('Meta (9)'!H$37=\"\",0,'Meta (9)'!H$37)","v":0},{"$f":"IF('Meta (9)'!I$37=\"\",0,'Meta (9)'!I$37)","v":0},{"$f":"IF('Meta (9)'!J$37=\"\",0,'Meta (9)'!J$37)","v":0},{"$f":"IF('Meta (9)'!K$37=\"\",0,'Meta (9)'!K$37)","v":0},{"$f":"IF('Meta (9)'!L$37=\"\",0,'Meta (9)'!L$37)","v":0},{"$f":"IF('Meta (9)'!M$37=\"\",0,'Meta (9)'!M$37)","v":0},{"$f":"IF('Meta (9)'!N$37=\"\",0,'Meta (9)'!N$37)","v":0},{"$f":"IF('Meta (9)'!O$37=\"\",0,'Meta (9)'!O$37)","v":0},{"$f":"IF('Meta (9)'!P$37=\"\",0,'Meta (9)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C325:C327)),0)","v":0},{"$f":"IFERROR((SUM(D325:D327)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (9)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (9)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (9)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (9)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (9)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (9)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C349+C350","v":0},{"$f":"D349+D350","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C323:C324)+C329+C330","v":0},{"$f":"SUM(D323:D324)+D329+D330","v":0},{"$f":"SUM(E323:E324)+E329+E330","v":0},{"$f":"SUM(F323:F324)+F329+F330","v":0},{"$f":"SUM(G323:G324)+G329+G330","v":0},{"$f":"SUM(H323:H324)+H329+H330","v":0},{"$f":"SUM(I323:I324)+I329+I330","v":0},{"$f":"SUM(J323:J324)+J329+J330","v":0},{"$f":"SUM(K323:K324)+K329+K330","v":0},{"$f":"SUM(L323:L324)+L329+L330","v":0},{"$f":"SUM(M323:M324)+M329+M330","v":0},{"$f":"SUM(N323:N324)+N329+N330","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C333:C339)","v":0},{"$f":"SUM(D333:D339)","v":0},{"$f":"SUM(E333:E339)","v":0},{"$f":"SUM(F333:F339)","v":0},{"$f":"SUM(G333:G339)","v":0},{"$f":"SUM(H333:H339)","v":0},{"$f":"SUM(I333:I339)","v":0},{"$f":"SUM(J333:J339)","v":0},{"$f":"SUM(K333:K339)","v":0},{"$f":"SUM(L333:L339)","v":0},{"$f":"SUM(M333:M339)","v":0},{"$f":"SUM(N333:N339)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (9)'!E$186,'Meta (9)'!E$195)","v":0},{"$f":"-SUM('Meta (9)'!F$186,'Meta (9)'!F$195)","v":0},{"$f":"-SUM('Meta (9)'!G$186,'Meta (9)'!G$195)","v":0},{"$f":"-SUM('Meta (9)'!H$186,'Meta (9)'!H$195)","v":0},{"$f":"-SUM('Meta (9)'!I$186,'Meta (9)'!I$195)","v":0},{"$f":"-SUM('Meta (9)'!J$186,'Meta (9)'!J$195)","v":0},{"$f":"-SUM('Meta (9)'!K$186,'Meta (9)'!K$195)","v":0},{"$f":"-SUM('Meta (9)'!L$186,'Meta (9)'!L$195)","v":0},{"$f":"-SUM('Meta (9)'!M$186,'Meta (9)'!M$195)","v":0},{"$f":"-SUM('Meta (9)'!N$186,'Meta (9)'!N$195)","v":0},{"$f":"-SUM('Meta (9)'!O$186,'Meta (9)'!O$195)","v":0},{"$f":"-SUM('Meta (9)'!P$186,'Meta (9)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (9)'!E$219,'Meta (9)'!E$239)","v":0},{"$f":"-SUM('Meta (9)'!F$219,'Meta (9)'!F$239)","v":0},{"$f":"-SUM('Meta (9)'!G$219,'Meta (9)'!G$239)","v":0},{"$f":"-SUM('Meta (9)'!H$219,'Meta (9)'!H$239)","v":0},{"$f":"-SUM('Meta (9)'!I$219,'Meta (9)'!I$239)","v":0},{"$f":"-SUM('Meta (9)'!J$219,'Meta (9)'!J$239)","v":0},{"$f":"-SUM('Meta (9)'!K$219,'Meta (9)'!K$239)","v":0},{"$f":"-SUM('Meta (9)'!L$219,'Meta (9)'!L$239)","v":0},{"$f":"-SUM('Meta (9)'!M$219,'Meta (9)'!M$239)","v":0},{"$f":"-SUM('Meta (9)'!N$219,'Meta (9)'!N$239)","v":0},{"$f":"-SUM('Meta (9)'!O$219,'Meta (9)'!O$239)","v":0},{"$f":"-SUM('Meta (9)'!P$219,'Meta (9)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (9)'!E$252","v":0},{"$f":"-'Meta (9)'!F$252","v":0},{"$f":"-'Meta (9)'!G$252","v":0},{"$f":"-'Meta (9)'!H$252","v":0},{"$f":"-'Meta (9)'!I$252","v":0},{"$f":"-'Meta (9)'!J$252","v":0},{"$f":"-'Meta (9)'!K$252","v":0},{"$f":"-'Meta (9)'!L$252","v":0},{"$f":"-'Meta (9)'!M$252","v":0},{"$f":"-'Meta (9)'!N$252","v":0},{"$f":"-'Meta (9)'!O$252","v":0},{"$f":"-'Meta (9)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (9)'!E$261","v":0},{"$f":"-'Meta (9)'!F$261","v":0},{"$f":"-'Meta (9)'!G$261","v":0},{"$f":"-'Meta (9)'!H$261","v":0},{"$f":"-'Meta (9)'!I$261","v":0},{"$f":"-'Meta (9)'!J$261","v":0},{"$f":"-'Meta (9)'!K$261","v":0},{"$f":"-'Meta (9)'!L$261","v":0},{"$f":"-'Meta (9)'!M$261","v":0},{"$f":"-'Meta (9)'!N$261","v":0},{"$f":"-'Meta (9)'!O$261","v":0},{"$f":"-'Meta (9)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (9)'!E$268","v":0},{"$f":"-'Meta (9)'!F$268","v":0},{"$f":"-'Meta (9)'!G$268","v":0},{"$f":"-'Meta (9)'!H$268","v":0},{"$f":"-'Meta (9)'!I$268","v":0},{"$f":"-'Meta (9)'!J$268","v":0},{"$f":"-'Meta (9)'!K$268","v":0},{"$f":"-'Meta (9)'!L$268","v":0},{"$f":"-'Meta (9)'!M$268","v":0},{"$f":"-'Meta (9)'!N$268","v":0},{"$f":"-'Meta (9)'!O$268","v":0},{"$f":"-'Meta (9)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (9)'!E$277","v":0},{"$f":"-'Meta (9)'!F$277","v":0},{"$f":"-'Meta (9)'!G$277","v":0},{"$f":"-'Meta (9)'!H$277","v":0},{"$f":"-'Meta (9)'!I$277","v":0},{"$f":"-'Meta (9)'!J$277","v":0},{"$f":"-'Meta (9)'!K$277","v":0},{"$f":"-'Meta (9)'!L$277","v":0},{"$f":"-'Meta (9)'!M$277","v":0},{"$f":"-'Meta (9)'!N$277","v":0},{"$f":"-'Meta (9)'!O$277","v":0},{"$f":"-'Meta (9)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (9)'!E$286","v":0},{"$f":"-'Meta (9)'!F$286","v":0},{"$f":"-'Meta (9)'!G$286","v":0},{"$f":"-'Meta (9)'!H$286","v":0},{"$f":"-'Meta (9)'!I$286","v":0},{"$f":"-'Meta (9)'!J$286","v":0},{"$f":"-'Meta (9)'!K$286","v":0},{"$f":"-'Meta (9)'!L$286","v":0},{"$f":"-'Meta (9)'!M$286","v":0},{"$f":"-'Meta (9)'!N$286","v":0},{"$f":"-'Meta (9)'!O$286","v":0},{"$f":"-'Meta (9)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C341:C347)","v":0},{"$f":"SUM(D341:D347)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (9)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (9)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (9)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (9)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (9)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (9)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (9)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (9)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (9)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (9)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (9)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (9)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (9)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (9)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (9)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (9)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (9)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (9)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (9)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (9)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (9)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (9)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (9)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (9)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (9)'!E$121","v":0},{"$f":"-'Meta (9)'!F$121","v":0},{"$f":"-'Meta (9)'!G$121","v":0},{"$f":"-'Meta (9)'!H$121","v":0},{"$f":"-'Meta (9)'!I$121","v":0},{"$f":"-'Meta (9)'!J$121","v":0},{"$f":"-'Meta (9)'!K$121","v":0},{"$f":"-'Meta (9)'!L$121","v":0},{"$f":"-'Meta (9)'!M$121","v":0},{"$f":"-'Meta (9)'!N$121","v":0},{"$f":"-'Meta (9)'!O$121","v":0},{"$f":"-'Meta (9)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (9)'!E$128","v":0},{"$f":"-'Meta (9)'!F$128","v":0},{"$f":"-'Meta (9)'!G$128","v":0},{"$f":"-'Meta (9)'!H$128","v":0},{"$f":"-'Meta (9)'!I$128","v":0},{"$f":"-'Meta (9)'!J$128","v":0},{"$f":"-'Meta (9)'!K$128","v":0},{"$f":"-'Meta (9)'!L$128","v":0},{"$f":"-'Meta (9)'!M$128","v":0},{"$f":"-'Meta (9)'!N$128","v":0},{"$f":"-'Meta (9)'!O$128","v":0},{"$f":"-'Meta (9)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C323=0,0,IF(Projeto!P317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D323=0,0,IF(Projeto!Q317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E323=0,0,IF(Projeto!R317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F323=0,0,IF(Projeto!S317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G323=0,0,IF(Projeto!T317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H323=0,0,IF(Projeto!U317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I323=0,0,IF(Projeto!V317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J323=0,0,IF(Projeto!W317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K323=0,0,IF(Projeto!X317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L323=0,0,IF(Projeto!Y317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M323=0,0,IF(Projeto!Z317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N323=0,0,IF(Projeto!AA317=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C324=0,0,IF(Projeto!P318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D324=0,0,IF(Projeto!Q318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E324=0,0,IF(Projeto!R318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F324=0,0,IF(Projeto!S318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G324=0,0,IF(Projeto!T318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H324=0,0,IF(Projeto!U318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I324=0,0,IF(Projeto!V318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J324=0,0,IF(Projeto!W318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K324=0,0,IF(Projeto!X318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L324=0,0,IF(Projeto!Y318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M324=0,0,IF(Projeto!Z318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N324=0,0,IF(Projeto!AA318=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C325=0,0,IF(Projeto!P319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D325=0,0,IF(Projeto!Q319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E325=0,0,IF(Projeto!R319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F325=0,0,IF(Projeto!S319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G325=0,0,IF(Projeto!T319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H325=0,0,IF(Projeto!U319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I325=0,0,IF(Projeto!V319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J325=0,0,IF(Projeto!W319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K325=0,0,IF(Projeto!X319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L325=0,0,IF(Projeto!Y319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M325=0,0,IF(Projeto!Z319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N325=0,0,IF(Projeto!AA319=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M323)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N323)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C331,C332,C340,C348)","v":0},{"$f":"SUM(D331,D332,D340,D348)","v":0},{"$f":"SUM(E331,E332,E340,E348)","v":0},{"$f":"SUM(F331,F332,F340,F348)","v":0},{"$f":"SUM(G331,G332,G340,G348)","v":0},{"$f":"SUM(H331,H332,H340,H348)","v":0},{"$f":"SUM(I331,I332,I340,I348)","v":0},{"$f":"SUM(J331,J332,J340,J348)","v":0},{"$f":"SUM(K331,K332,K340,K348)","v":0},{"$f":"SUM(L331,L332,L340,L348)","v":0},{"$f":"SUM(M331,M332,M340,M348)","v":0},{"$f":"SUM(N331,N332,N340,N348)","v":0}]
[null,null,{"$f":"IF(C349<0,0,IF(C323=0,-C349,0))","v":0},{"$f":"IFERROR((IF(D349<0,\"\",IF(D323=0,-D349,0))),\"\")","v":0},{"$f":"IFERROR((IF(E349<0,\"\",IF(E323=0,-E349,0))),\"\")","v":0},{"$f":"IFERROR((IF(F349<0,\"\",IF(F323=0,-F349,0))),\"\")","v":0},{"$f":"IFERROR((IF(G349<0,\"\",IF(G323=0,-G349,0))),\"\")","v":0},{"$f":"IFERROR((IF(H349<0,\"\",IF(H323=0,-H349,0))),\"\")","v":0},{"$f":"IFERROR((IF(I349<0,\"\",IF(I323=0,-I349,0))),\"\")","v":0},{"$f":"IFERROR((IF(J349<0,\"\",IF(J323=0,-J349,0))),\"\")","v":0},{"$f":"IFERROR((IF(K349<0,\"\",IF(K323=0,-K349,0))),\"\")","v":0},{"$f":"IFERROR((IF(L349<0,\"\",IF(L323=0,-L349,0))),\"\")","v":0},{"$f":"IFERROR((IF(M349<0,\"\",IF(M323=0,-M349,0))),\"\")","v":0},{"$f":"IFERROR((IF(N349<0,\"\",IF(N323=0,-N349,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C349<0,\"Inviabilidade do projeto!\",IF(C349=0,\"\",IF(C323=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C349),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D349<0,\"Inviabilidade do projeto!\",IF(D349=0,\"\",IF(D323=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D349),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 10"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (10)'!E$37=\"\",0,'Meta (10)'!E$37)","v":0},{"$f":"IF('Meta (10)'!F$37=\"\",0,'Meta (10)'!F$37)","v":0},{"$f":"IF('Meta (10)'!G$37=\"\",0,'Meta (10)'!G$37)","v":0},{"$f":"IF('Meta (10)'!H$37=\"\",0,'Meta (10)'!H$37)","v":0},{"$f":"IF('Meta (10)'!I$37=\"\",0,'Meta (10)'!I$37)","v":0},{"$f":"IF('Meta (10)'!J$37=\"\",0,'Meta (10)'!J$37)","v":0},{"$f":"IF('Meta (10)'!K$37=\"\",0,'Meta (10)'!K$37)","v":0},{"$f":"IF('Meta (10)'!L$37=\"\",0,'Meta (10)'!L$37)","v":0},{"$f":"IF('Meta (10)'!M$37=\"\",0,'Meta (10)'!M$37)","v":0},{"$f":"IF('Meta (10)'!N$37=\"\",0,'Meta (10)'!N$37)","v":0},{"$f":"IF('Meta (10)'!O$37=\"\",0,'Meta (10)'!O$37)","v":0},{"$f":"IF('Meta (10)'!P$37=\"\",0,'Meta (10)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C360:C362)),0)","v":0},{"$f":"IFERROR((SUM(D360:D362)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (10)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (10)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (10)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (10)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (10)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (10)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C384+C385","v":0},{"$f":"D384+D385","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C358:C359)+C364+C365","v":0},{"$f":"SUM(D358:D359)+D364+D365","v":0},{"$f":"SUM(E358:E359)+E364+E365","v":0},{"$f":"SUM(F358:F359)+F364+F365","v":0},{"$f":"SUM(G358:G359)+G364+G365","v":0},{"$f":"SUM(H358:H359)+H364+H365","v":0},{"$f":"SUM(I358:I359)+I364+I365","v":0},{"$f":"SUM(J358:J359)+J364+J365","v":0},{"$f":"SUM(K358:K359)+K364+K365","v":0},{"$f":"SUM(L358:L359)+L364+L365","v":0},{"$f":"SUM(M358:M359)+M364+M365","v":0},{"$f":"SUM(N358:N359)+N364+N365","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C368:C374)","v":0},{"$f":"SUM(D368:D374)","v":0},{"$f":"SUM(E368:E374)","v":0},{"$f":"SUM(F368:F374)","v":0},{"$f":"SUM(G368:G374)","v":0},{"$f":"SUM(H368:H374)","v":0},{"$f":"SUM(I368:I374)","v":0},{"$f":"SUM(J368:J374)","v":0},{"$f":"SUM(K368:K374)","v":0},{"$f":"SUM(L368:L374)","v":0},{"$f":"SUM(M368:M374)","v":0},{"$f":"SUM(N368:N374)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (10)'!E$186,'Meta (10)'!E$195)","v":0},{"$f":"-SUM('Meta (10)'!F$186,'Meta (10)'!F$195)","v":0},{"$f":"-SUM('Meta (10)'!G$186,'Meta (10)'!G$195)","v":0},{"$f":"-SUM('Meta (10)'!H$186,'Meta (10)'!H$195)","v":0},{"$f":"-SUM('Meta (10)'!I$186,'Meta (10)'!I$195)","v":0},{"$f":"-SUM('Meta (10)'!J$186,'Meta (10)'!J$195)","v":0},{"$f":"-SUM('Meta (10)'!K$186,'Meta (10)'!K$195)","v":0},{"$f":"-SUM('Meta (10)'!L$186,'Meta (10)'!L$195)","v":0},{"$f":"-SUM('Meta (10)'!M$186,'Meta (10)'!M$195)","v":0},{"$f":"-SUM('Meta (10)'!N$186,'Meta (10)'!N$195)","v":0},{"$f":"-SUM('Meta (10)'!O$186,'Meta (10)'!O$195)","v":0},{"$f":"-SUM('Meta (10)'!P$186,'Meta (10)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (10)'!E$219,'Meta (10)'!E$239)","v":0},{"$f":"-SUM('Meta (10)'!F$219,'Meta (10)'!F$239)","v":0},{"$f":"-SUM('Meta (10)'!G$219,'Meta (10)'!G$239)","v":0},{"$f":"-SUM('Meta (10)'!H$219,'Meta (10)'!H$239)","v":0},{"$f":"-SUM('Meta (10)'!I$219,'Meta (10)'!I$239)","v":0},{"$f":"-SUM('Meta (10)'!J$219,'Meta (10)'!J$239)","v":0},{"$f":"-SUM('Meta (10)'!K$219,'Meta (10)'!K$239)","v":0},{"$f":"-SUM('Meta (10)'!L$219,'Meta (10)'!L$239)","v":0},{"$f":"-SUM('Meta (10)'!M$219,'Meta (10)'!M$239)","v":0},{"$f":"-SUM('Meta (10)'!N$219,'Meta (10)'!N$239)","v":0},{"$f":"-SUM('Meta (10)'!O$219,'Meta (10)'!O$239)","v":0},{"$f":"-SUM('Meta (10)'!P$219,'Meta (10)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (10)'!E$252","v":0},{"$f":"-'Meta (10)'!F$252","v":0},{"$f":"-'Meta (10)'!G$252","v":0},{"$f":"-'Meta (10)'!H$252","v":0},{"$f":"-'Meta (10)'!I$252","v":0},{"$f":"-'Meta (10)'!J$252","v":0},{"$f":"-'Meta (10)'!K$252","v":0},{"$f":"-'Meta (10)'!L$252","v":0},{"$f":"-'Meta (10)'!M$252","v":0},{"$f":"-'Meta (10)'!N$252","v":0},{"$f":"-'Meta (10)'!O$252","v":0},{"$f":"-'Meta (10)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (10)'!E$261","v":0},{"$f":"-'Meta (10)'!F$261","v":0},{"$f":"-'Meta (10)'!G$261","v":0},{"$f":"-'Meta (10)'!H$261","v":0},{"$f":"-'Meta (10)'!I$261","v":0},{"$f":"-'Meta (10)'!J$261","v":0},{"$f":"-'Meta (10)'!K$261","v":0},{"$f":"-'Meta (10)'!L$261","v":0},{"$f":"-'Meta (10)'!M$261","v":0},{"$f":"-'Meta (10)'!N$261","v":0},{"$f":"-'Meta (10)'!O$261","v":0},{"$f":"-'Meta (10)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (10)'!E$268","v":0},{"$f":"-'Meta (10)'!F$268","v":0},{"$f":"-'Meta (10)'!G$268","v":0},{"$f":"-'Meta (10)'!H$268","v":0},{"$f":"-'Meta (10)'!I$268","v":0},{"$f":"-'Meta (10)'!J$268","v":0},{"$f":"-'Meta (10)'!K$268","v":0},{"$f":"-'Meta (10)'!L$268","v":0},{"$f":"-'Meta (10)'!M$268","v":0},{"$f":"-'Meta (10)'!N$268","v":0},{"$f":"-'Meta (10)'!O$268","v":0},{"$f":"-'Meta (10)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (10)'!E$277","v":0},{"$f":"-'Meta (10)'!F$277","v":0},{"$f":"-'Meta (10)'!G$277","v":0},{"$f":"-'Meta (10)'!H$277","v":0},{"$f":"-'Meta (10)'!I$277","v":0},{"$f":"-'Meta (10)'!J$277","v":0},{"$f":"-'Meta (10)'!K$277","v":0},{"$f":"-'Meta (10)'!L$277","v":0},{"$f":"-'Meta (10)'!M$277","v":0},{"$f":"-'Meta (10)'!N$277","v":0},{"$f":"-'Meta (10)'!O$277","v":0},{"$f":"-'Meta (10)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (10)'!E$286","v":0},{"$f":"-'Meta (10)'!F$286","v":0},{"$f":"-'Meta (10)'!G$286","v":0},{"$f":"-'Meta (10)'!H$286","v":0},{"$f":"-'Meta (10)'!I$286","v":0},{"$f":"-'Meta (10)'!J$286","v":0},{"$f":"-'Meta (10)'!K$286","v":0},{"$f":"-'Meta (10)'!L$286","v":0},{"$f":"-'Meta (10)'!M$286","v":0},{"$f":"-'Meta (10)'!N$286","v":0},{"$f":"-'Meta (10)'!O$286","v":0},{"$f":"-'Meta (10)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C376:C382)","v":0},{"$f":"SUM(D376:D382)","v":0},{"$f":"SUM(E376:E382)","v":0},{"$f":"SUM(F376:F382)","v":0},{"$f":"SUM(G376:G382)","v":0},{"$f":"SUM(H376:H382)","v":0},{"$f":"SUM(I376:I382)","v":0},{"$f":"SUM(J376:J382)","v":0},{"$f":"SUM(K376:K382)","v":0},{"$f":"SUM(L376:L382)","v":0},{"$f":"SUM(M376:M382)","v":0},{"$f":"SUM(N376:N382)","v":0}]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (10)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (10)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (10)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (10)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (10)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (10)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (10)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (10)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (10)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (10)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (10)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (10)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (10)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (10)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (10)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (10)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (10)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (10)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (10)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (10)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (10)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (10)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (10)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (10)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (10)'!E$121","v":0},{"$f":"-'Meta (10)'!F$121","v":0},{"$f":"-'Meta (10)'!G$121","v":0},{"$f":"-'Meta (10)'!H$121","v":0},{"$f":"-'Meta (10)'!I$121","v":0},{"$f":"-'Meta (10)'!J$121","v":0},{"$f":"-'Meta (10)'!K$121","v":0},{"$f":"-'Meta (10)'!L$121","v":0},{"$f":"-'Meta (10)'!M$121","v":0},{"$f":"-'Meta (10)'!N$121","v":0},{"$f":"-'Meta (10)'!O$121","v":0},{"$f":"-'Meta (10)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (10)'!E$128","v":0},{"$f":"-'Meta (10)'!F$128","v":0},{"$f":"-'Meta (10)'!G$128","v":0},{"$f":"-'Meta (10)'!H$128","v":0},{"$f":"-'Meta (10)'!I$128","v":0},{"$f":"-'Meta (10)'!J$128","v":0},{"$f":"-'Meta (10)'!K$128","v":0},{"$f":"-'Meta (10)'!L$128","v":0},{"$f":"-'Meta (10)'!M$128","v":0},{"$f":"-'Meta (10)'!N$128","v":0},{"$f":"-'Meta (10)'!O$128","v":0},{"$f":"-'Meta (10)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C358=0,0,IF(Projeto!P356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D358=0,0,IF(Projeto!Q356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E358=0,0,IF(Projeto!R356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F358=0,0,IF(Projeto!S356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G358=0,0,IF(Projeto!T356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H358=0,0,IF(Projeto!U356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I358=0,0,IF(Projeto!V356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J358=0,0,IF(Projeto!W356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K358=0,0,IF(Projeto!X356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L358=0,0,IF(Projeto!Y356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M358=0,0,IF(Projeto!Z356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N358=0,0,IF(Projeto!AA356=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C359=0,0,IF(Projeto!P357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D359=0,0,IF(Projeto!Q357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E359=0,0,IF(Projeto!R357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F359=0,0,IF(Projeto!S357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G359=0,0,IF(Projeto!T357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H359=0,0,IF(Projeto!U357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I359=0,0,IF(Projeto!V357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J359=0,0,IF(Projeto!W357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K359=0,0,IF(Projeto!X357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L359=0,0,IF(Projeto!Y357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M359=0,0,IF(Projeto!Z357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N359=0,0,IF(Projeto!AA357=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C360=0,0,IF(Projeto!P358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D360=0,0,IF(Projeto!Q358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E360=0,0,IF(Projeto!R358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F360=0,0,IF(Projeto!S358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G360=0,0,IF(Projeto!T358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H360=0,0,IF(Projeto!U358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I360=0,0,IF(Projeto!V358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J360=0,0,IF(Projeto!W358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K360=0,0,IF(Projeto!X358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L360=0,0,IF(Projeto!Y358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M360=0,0,IF(Projeto!Z358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N360=0,0,IF(Projeto!AA358=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M358)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N358)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C366,C367,C375,C383)","v":0},{"$f":"SUM(D366,D367,D375,D383)","v":0},{"$f":"SUM(E366,E367,E375,E383)","v":0},{"$f":"SUM(F366,F367,F375,F383)","v":0},{"$f":"SUM(G366,G367,G375,G383)","v":0},{"$f":"SUM(H366,H367,H375,H383)","v":0},{"$f":"SUM(I366,I367,I375,I383)","v":0},{"$f":"SUM(J366,J367,J375,J383)","v":0},{"$f":"SUM(K366,K367,K375,K383)","v":0},{"$f":"SUM(L366,L367,L375,L383)","v":0},{"$f":"SUM(M366,M367,M375,M383)","v":0},{"$f":"SUM(N366,N367,N375,N383)","v":0}]
[null,null,{"$f":"IF(C384<0,0,IF(C358=0,-C384,0))","v":0},{"$f":"IFERROR((IF(D384<0,\"\",IF(D358=0,-D384,0))),\"\")","v":0},{"$f":"IFERROR((IF(E384<0,\"\",IF(E358=0,-E384,0))),\"\")","v":0},{"$f":"IFERROR((IF(F384<0,\"\",IF(F358=0,-F384,0))),\"\")","v":0},{"$f":"IFERROR((IF(G384<0,\"\",IF(G358=0,-G384,0))),\"\")","v":0},{"$f":"IFERROR((IF(H384<0,\"\",IF(H358=0,-H384,0))),\"\")","v":0},{"$f":"IFERROR((IF(I384<0,\"\",IF(I358=0,-I384,0))),\"\")","v":0},{"$f":"IFERROR((IF(J384<0,\"\",IF(J358=0,-J384,0))),\"\")","v":0},{"$f":"IFERROR((IF(K384<0,\"\",IF(K358=0,-K384,0))),\"\")","v":0},{"$f":"IFERROR((IF(L384<0,\"\",IF(L358=0,-L384,0))),\"\")","v":0},{"$f":"IFERROR((IF(M384<0,\"\",IF(M358=0,-M384,0))),\"\")","v":0},{"$f":"IFERROR((IF(N384<0,\"\",IF(N358=0,-N384,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C384<0,\"Inviabilidade do projeto!\",IF(C384=0,\"\",IF(C358=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C384),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D384<0,\"Inviabilidade do projeto!\",IF(D384=0,\"\",IF(D358=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D384),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 11"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (11)'!E$37=\"\",0,'Meta (11)'!E$37)","v":0},{"$f":"IF('Meta (11)'!F$37=\"\",0,'Meta (11)'!F$37)","v":0},{"$f":"IF('Meta (11)'!G$37=\"\",0,'Meta (11)'!G$37)","v":0},{"$f":"IF('Meta (11)'!H$37=\"\",0,'Meta (11)'!H$37)","v":0},{"$f":"IF('Meta (11)'!I$37=\"\",0,'Meta (11)'!I$37)","v":0},{"$f":"IF('Meta (11)'!J$37=\"\",0,'Meta (11)'!J$37)","v":0},{"$f":"IF('Meta (11)'!K$37=\"\",0,'Meta (11)'!K$37)","v":0},{"$f":"IF('Meta (11)'!L$37=\"\",0,'Meta (11)'!L$37)","v":0},{"$f":"IF('Meta (11)'!M$37=\"\",0,'Meta (11)'!M$37)","v":0},{"$f":"IF('Meta (11)'!N$37=\"\",0,'Meta (11)'!N$37)","v":0},{"$f":"IF('Meta (11)'!O$37=\"\",0,'Meta (11)'!O$37)","v":0},{"$f":"IF('Meta (11)'!P$37=\"\",0,'Meta (11)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C395:C397)),0)","v":0},{"$f":"IFERROR((SUM(D395:D397)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (11)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (11)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (11)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (11)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (11)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (11)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C419+C420","v":0},{"$f":"D419+D420","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C393:C394)+C399+C400","v":0},{"$f":"SUM(D393:D394)+D399+D400","v":0},{"$f":"SUM(E393:E394)+E399+E400","v":0},{"$f":"SUM(F393:F394)+F399+F400","v":0},{"$f":"SUM(G393:G394)+G399+G400","v":0},{"$f":"SUM(H393:H394)+H399+H400","v":0},{"$f":"SUM(I393:I394)+I399+I400","v":0},{"$f":"SUM(J393:J394)+J399+J400","v":0},{"$f":"SUM(K393:K394)+K399+K400","v":0},{"$f":"SUM(L393:L394)+L399+L400","v":0},{"$f":"SUM(M393:M394)+M399+M400","v":0},{"$f":"SUM(N393:N394)+N399+N400","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C403:C409)","v":0},{"$f":"SUM(D403:D409)","v":0},{"$f":"SUM(E403:E409)","v":0},{"$f":"SUM(F403:F409)","v":0},{"$f":"SUM(G403:G409)","v":0},{"$f":"SUM(H403:H409)","v":0},{"$f":"SUM(I403:I409)","v":0},{"$f":"SUM(J403:J409)","v":0},{"$f":"SUM(K403:K409)","v":0},{"$f":"SUM(L403:L409)","v":0},{"$f":"SUM(M403:M409)","v":0},{"$f":"SUM(N403:N409)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (11)'!E$186,'Meta (11)'!E$195)","v":0},{"$f":"-SUM('Meta (11)'!F$186,'Meta (11)'!F$195)","v":0},{"$f":"-SUM('Meta (11)'!G$186,'Meta (11)'!G$195)","v":0},{"$f":"-SUM('Meta (11)'!H$186,'Meta (11)'!H$195)","v":0},{"$f":"-SUM('Meta (11)'!I$186,'Meta (11)'!I$195)","v":0},{"$f":"-SUM('Meta (11)'!J$186,'Meta (11)'!J$195)","v":0},{"$f":"-SUM('Meta (11)'!K$186,'Meta (11)'!K$195)","v":0},{"$f":"-SUM('Meta (11)'!L$186,'Meta (11)'!L$195)","v":0},{"$f":"-SUM('Meta (11)'!M$186,'Meta (11)'!M$195)","v":0},{"$f":"-SUM('Meta (11)'!N$186,'Meta (11)'!N$195)","v":0},{"$f":"-SUM('Meta (11)'!O$186,'Meta (11)'!O$195)","v":0},{"$f":"-SUM('Meta (11)'!P$186,'Meta (11)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (11)'!E$219,'Meta (11)'!E$239)","v":0},{"$f":"-SUM('Meta (11)'!F$219,'Meta (11)'!F$239)","v":0},{"$f":"-SUM('Meta (11)'!G$219,'Meta (11)'!G$239)","v":0},{"$f":"-SUM('Meta (11)'!H$219,'Meta (11)'!H$239)","v":0},{"$f":"-SUM('Meta (11)'!I$219,'Meta (11)'!I$239)","v":0},{"$f":"-SUM('Meta (11)'!J$219,'Meta (11)'!J$239)","v":0},{"$f":"-SUM('Meta (11)'!K$219,'Meta (11)'!K$239)","v":0},{"$f":"-SUM('Meta (11)'!L$219,'Meta (11)'!L$239)","v":0},{"$f":"-SUM('Meta (11)'!M$219,'Meta (11)'!M$239)","v":0},{"$f":"-SUM('Meta (11)'!N$219,'Meta (11)'!N$239)","v":0},{"$f":"-SUM('Meta (11)'!O$219,'Meta (11)'!O$239)","v":0},{"$f":"-SUM('Meta (11)'!P$219,'Meta (11)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (11)'!E$252","v":0},{"$f":"-'Meta (11)'!F$252","v":0},{"$f":"-'Meta (11)'!G$252","v":0},{"$f":"-'Meta (11)'!H$252","v":0},{"$f":"-'Meta (11)'!I$252","v":0},{"$f":"-'Meta (11)'!J$252","v":0},{"$f":"-'Meta (11)'!K$252","v":0},{"$f":"-'Meta (11)'!L$252","v":0},{"$f":"-'Meta (11)'!M$252","v":0},{"$f":"-'Meta (11)'!N$252","v":0},{"$f":"-'Meta (11)'!O$252","v":0},{"$f":"-'Meta (11)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (11)'!E$261","v":0},{"$f":"-'Meta (11)'!F$261","v":0},{"$f":"-'Meta (11)'!G$261","v":0},{"$f":"-'Meta (11)'!H$261","v":0},{"$f":"-'Meta (11)'!I$261","v":0},{"$f":"-'Meta (11)'!J$261","v":0},{"$f":"-'Meta (11)'!K$261","v":0},{"$f":"-'Meta (11)'!L$261","v":0},{"$f":"-'Meta (11)'!M$261","v":0},{"$f":"-'Meta (11)'!N$261","v":0},{"$f":"-'Meta (11)'!O$261","v":0},{"$f":"-'Meta (11)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (11)'!E$268","v":0},{"$f":"-'Meta (11)'!F$268","v":0},{"$f":"-'Meta (11)'!G$268","v":0},{"$f":"-'Meta (11)'!H$268","v":0},{"$f":"-'Meta (11)'!I$268","v":0},{"$f":"-'Meta (11)'!J$268","v":0},{"$f":"-'Meta (11)'!K$268","v":0},{"$f":"-'Meta (11)'!L$268","v":0},{"$f":"-'Meta (11)'!M$268","v":0},{"$f":"-'Meta (11)'!N$268","v":0},{"$f":"-'Meta (11)'!O$268","v":0},{"$f":"-'Meta (11)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (11)'!E$277","v":0},{"$f":"-'Meta (11)'!F$277","v":0},{"$f":"-'Meta (11)'!G$277","v":0},{"$f":"-'Meta (11)'!H$277","v":0},{"$f":"-'Meta (11)'!I$277","v":0},{"$f":"-'Meta (11)'!J$277","v":0},{"$f":"-'Meta (11)'!K$277","v":0},{"$f":"-'Meta (11)'!L$277","v":0},{"$f":"-'Meta (11)'!M$277","v":0},{"$f":"-'Meta (11)'!N$277","v":0},{"$f":"-'Meta (11)'!O$277","v":0},{"$f":"-'Meta (11)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (11)'!E$286","v":0},{"$f":"-'Meta (11)'!F$286","v":0},{"$f":"-'Meta (11)'!G$286","v":0},{"$f":"-'Meta (11)'!H$286","v":0},{"$f":"-'Meta (11)'!I$286","v":0},{"$f":"-'Meta (11)'!J$286","v":0},{"$f":"-'Meta (11)'!K$286","v":0},{"$f":"-'Meta (11)'!L$286","v":0},{"$f":"-'Meta (11)'!M$286","v":0},{"$f":"-'Meta (11)'!N$286","v":0},{"$f":"-'Meta (11)'!O$286","v":0},{"$f":"-'Meta (11)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C411:C417)","v":0},{"$f":"SUM(D411:D417)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (11)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (11)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (11)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (11)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (11)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (11)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (11)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (11)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (11)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (11)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (11)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (11)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (11)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (11)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (11)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (11)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (11)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (11)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (11)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (11)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (11)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (11)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (11)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (11)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (11)'!E$121","v":0},{"$f":"-'Meta (11)'!F$121","v":0},{"$f":"-'Meta (11)'!G$121","v":0},{"$f":"-'Meta (11)'!H$121","v":0},{"$f":"-'Meta (11)'!I$121","v":0},{"$f":"-'Meta (11)'!J$121","v":0},{"$f":"-'Meta (11)'!K$121","v":0},{"$f":"-'Meta (11)'!L$121","v":0},{"$f":"-'Meta (11)'!M$121","v":0},{"$f":"-'Meta (11)'!N$121","v":0},{"$f":"-'Meta (11)'!O$121","v":0},{"$f":"-'Meta (11)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (11)'!E$128","v":0},{"$f":"-'Meta (11)'!F$128","v":0},{"$f":"-'Meta (11)'!G$128","v":0},{"$f":"-'Meta (11)'!H$128","v":0},{"$f":"-'Meta (11)'!I$128","v":0},{"$f":"-'Meta (11)'!J$128","v":0},{"$f":"-'Meta (11)'!K$128","v":0},{"$f":"-'Meta (11)'!L$128","v":0},{"$f":"-'Meta (11)'!M$128","v":0},{"$f":"-'Meta (11)'!N$128","v":0},{"$f":"-'Meta (11)'!O$128","v":0},{"$f":"-'Meta (11)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C393=0,0,IF(Projeto!P395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D393=0,0,IF(Projeto!Q395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E393=0,0,IF(Projeto!R395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F393=0,0,IF(Projeto!S395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G393=0,0,IF(Projeto!T395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H393=0,0,IF(Projeto!U395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I393=0,0,IF(Projeto!V395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J393=0,0,IF(Projeto!W395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K393=0,0,IF(Projeto!X395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L393=0,0,IF(Projeto!Y395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M393=0,0,IF(Projeto!Z395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N393=0,0,IF(Projeto!AA395=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C394=0,0,IF(Projeto!P396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D394=0,0,IF(Projeto!Q396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E394=0,0,IF(Projeto!R396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F394=0,0,IF(Projeto!S396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G394=0,0,IF(Projeto!T396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H394=0,0,IF(Projeto!U396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I394=0,0,IF(Projeto!V396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J394=0,0,IF(Projeto!W396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K394=0,0,IF(Projeto!X396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L394=0,0,IF(Projeto!Y396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M394=0,0,IF(Projeto!Z396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N394=0,0,IF(Projeto!AA396=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C395=0,0,IF(Projeto!P397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D395=0,0,IF(Projeto!Q397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E395=0,0,IF(Projeto!R397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F395=0,0,IF(Projeto!S397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G395=0,0,IF(Projeto!T397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H395=0,0,IF(Projeto!U397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I395=0,0,IF(Projeto!V397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J395=0,0,IF(Projeto!W397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K395=0,0,IF(Projeto!X397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L395=0,0,IF(Projeto!Y397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M395=0,0,IF(Projeto!Z397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N395=0,0,IF(Projeto!AA397=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M393)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N393)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C401,C402,C410,C418)","v":0},{"$f":"SUM(D401,D402,D410,D418)","v":0},{"$f":"SUM(E401,E402,E410,E418)","v":0},{"$f":"SUM(F401,F402,F410,F418)","v":0},{"$f":"SUM(G401,G402,G410,G418)","v":0},{"$f":"SUM(H401,H402,H410,H418)","v":0},{"$f":"SUM(I401,I402,I410,I418)","v":0},{"$f":"SUM(J401,J402,J410,J418)","v":0},{"$f":"SUM(K401,K402,K410,K418)","v":0},{"$f":"SUM(L401,L402,L410,L418)","v":0},{"$f":"SUM(M401,M402,M410,M418)","v":0},{"$f":"SUM(N401,N402,N410,N418)","v":0}]
[null,null,{"$f":"IF(C419<0,0,IF(C393=0,-C419,0))","v":0},{"$f":"IFERROR((IF(D419<0,\"\",IF(D393=0,-D419,0))),\"\")","v":0},{"$f":"IFERROR((IF(E419<0,\"\",IF(E393=0,-E419,0))),\"\")","v":0},{"$f":"IFERROR((IF(F419<0,\"\",IF(F393=0,-F419,0))),\"\")","v":0},{"$f":"IFERROR((IF(G419<0,\"\",IF(G393=0,-G419,0))),\"\")","v":0},{"$f":"IFERROR((IF(H419<0,\"\",IF(H393=0,-H419,0))),\"\")","v":0},{"$f":"IFERROR((IF(I419<0,\"\",IF(I393=0,-I419,0))),\"\")","v":0},{"$f":"IFERROR((IF(J419<0,\"\",IF(J393=0,-J419,0))),\"\")","v":0},{"$f":"IFERROR((IF(K419<0,\"\",IF(K393=0,-K419,0))),\"\")","v":0},{"$f":"IFERROR((IF(L419<0,\"\",IF(L393=0,-L419,0))),\"\")","v":0},{"$f":"IFERROR((IF(M419<0,\"\",IF(M393=0,-M419,0))),\"\")","v":0},{"$f":"IFERROR((IF(N419<0,\"\",IF(N393=0,-N419,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C419<0,\"Inviabilidade do projeto!\",IF(C419=0,\"\",IF(C393=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C419),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D419<0,\"Inviabilidade do projeto!\",IF(D419=0,\"\",IF(D393=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D419),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 12"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (12)'!E$37=\"\",0,'Meta (12)'!E$37)","v":0},{"$f":"IF('Meta (12)'!F$37=\"\",0,'Meta (12)'!F$37)","v":0},{"$f":"IF('Meta (12)'!G$37=\"\",0,'Meta (12)'!G$37)","v":0},{"$f":"IF('Meta (12)'!H$37=\"\",0,'Meta (12)'!H$37)","v":0},{"$f":"IF('Meta (12)'!I$37=\"\",0,'Meta (12)'!I$37)","v":0},{"$f":"IF('Meta (12)'!J$37=\"\",0,'Meta (12)'!J$37)","v":0},{"$f":"IF('Meta (12)'!K$37=\"\",0,'Meta (12)'!K$37)","v":0},{"$f":"IF('Meta (12)'!L$37=\"\",0,'Meta (12)'!L$37)","v":0},{"$f":"IF('Meta (12)'!M$37=\"\",0,'Meta (12)'!M$37)","v":0},{"$f":"IF('Meta (12)'!N$37=\"\",0,'Meta (12)'!N$37)","v":0},{"$f":"IF('Meta (12)'!O$37=\"\",0,'Meta (12)'!O$37)","v":0},{"$f":"IF('Meta (12)'!P$37=\"\",0,'Meta (12)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C430:C432)),0)","v":0},{"$f":"IFERROR((SUM(D430:D432)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (12)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (12)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (12)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (12)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (12)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (12)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C454+C455","v":0},{"$f":"D454+D455","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C428:C429)+C434+C435","v":0},{"$f":"SUM(D428:D429)+D434+D435","v":0},{"$f":"SUM(E428:E429)+E434+E435","v":0},{"$f":"SUM(F428:F429)+F434+F435","v":0},{"$f":"SUM(G428:G429)+G434+G435","v":0},{"$f":"SUM(H428:H429)+H434+H435","v":0},{"$f":"SUM(I428:I429)+I434+I435","v":0},{"$f":"SUM(J428:J429)+J434+J435","v":0},{"$f":"SUM(K428:K429)+K434+K435","v":0},{"$f":"SUM(L428:L429)+L434+L435","v":0},{"$f":"SUM(M428:M429)+M434+M435","v":0},{"$f":"SUM(N428:N429)+N434+N435","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C438:C444)","v":0},{"$f":"SUM(D438:D444)","v":0},{"$f":"SUM(E438:E444)","v":0},{"$f":"SUM(F438:F444)","v":0},{"$f":"SUM(G438:G444)","v":0},{"$f":"SUM(H438:H444)","v":0},{"$f":"SUM(I438:I444)","v":0},{"$f":"SUM(J438:J444)","v":0},{"$f":"SUM(K438:K444)","v":0},{"$f":"SUM(L438:L444)","v":0},{"$f":"SUM(M438:M444)","v":0},{"$f":"SUM(N438:N444)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (12)'!E$186,'Meta (12)'!E$195)","v":0},{"$f":"-SUM('Meta (12)'!F$186,'Meta (12)'!F$195)","v":0},{"$f":"-SUM('Meta (12)'!G$186,'Meta (12)'!G$195)","v":0},{"$f":"-SUM('Meta (12)'!H$186,'Meta (12)'!H$195)","v":0},{"$f":"-SUM('Meta (12)'!I$186,'Meta (12)'!I$195)","v":0},{"$f":"-SUM('Meta (12)'!J$186,'Meta (12)'!J$195)","v":0},{"$f":"-SUM('Meta (12)'!K$186,'Meta (12)'!K$195)","v":0},{"$f":"-SUM('Meta (12)'!L$186,'Meta (12)'!L$195)","v":0},{"$f":"-SUM('Meta (12)'!M$186,'Meta (12)'!M$195)","v":0},{"$f":"-SUM('Meta (12)'!N$186,'Meta (12)'!N$195)","v":0},{"$f":"-SUM('Meta (12)'!O$186,'Meta (12)'!O$195)","v":0},{"$f":"-SUM('Meta (12)'!P$186,'Meta (12)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (12)'!E$219,'Meta (12)'!E$239)","v":0},{"$f":"-SUM('Meta (12)'!F$219,'Meta (12)'!F$239)","v":0},{"$f":"-SUM('Meta (12)'!G$219,'Meta (12)'!G$239)","v":0},{"$f":"-SUM('Meta (12)'!H$219,'Meta (12)'!H$239)","v":0},{"$f":"-SUM('Meta (12)'!I$219,'Meta (12)'!I$239)","v":0},{"$f":"-SUM('Meta (12)'!J$219,'Meta (12)'!J$239)","v":0},{"$f":"-SUM('Meta (12)'!K$219,'Meta (12)'!K$239)","v":0},{"$f":"-SUM('Meta (12)'!L$219,'Meta (12)'!L$239)","v":0},{"$f":"-SUM('Meta (12)'!M$219,'Meta (12)'!M$239)","v":0},{"$f":"-SUM('Meta (12)'!N$219,'Meta (12)'!N$239)","v":0},{"$f":"-SUM('Meta (12)'!O$219,'Meta (12)'!O$239)","v":0},{"$f":"-SUM('Meta (12)'!P$219,'Meta (12)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (12)'!E$252","v":0},{"$f":"-'Meta (12)'!F$252","v":0},{"$f":"-'Meta (12)'!G$252","v":0},{"$f":"-'Meta (12)'!H$252","v":0},{"$f":"-'Meta (12)'!I$252","v":0},{"$f":"-'Meta (12)'!J$252","v":0},{"$f":"-'Meta (12)'!K$252","v":0},{"$f":"-'Meta (12)'!L$252","v":0},{"$f":"-'Meta (12)'!M$252","v":0},{"$f":"-'Meta (12)'!N$252","v":0},{"$f":"-'Meta (12)'!O$252","v":0},{"$f":"-'Meta (12)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (12)'!E$261","v":0},{"$f":"-'Meta (12)'!F$261","v":0},{"$f":"-'Meta (12)'!G$261","v":0},{"$f":"-'Meta (12)'!H$261","v":0},{"$f":"-'Meta (12)'!I$261","v":0},{"$f":"-'Meta (12)'!J$261","v":0},{"$f":"-'Meta (12)'!K$261","v":0},{"$f":"-'Meta (12)'!L$261","v":0},{"$f":"-'Meta (12)'!M$261","v":0},{"$f":"-'Meta (12)'!N$261","v":0},{"$f":"-'Meta (12)'!O$261","v":0},{"$f":"-'Meta (12)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (12)'!E$268","v":0},{"$f":"-'Meta (12)'!F$268","v":0},{"$f":"-'Meta (12)'!G$268","v":0},{"$f":"-'Meta (12)'!H$268","v":0},{"$f":"-'Meta (12)'!I$268","v":0},{"$f":"-'Meta (12)'!J$268","v":0},{"$f":"-'Meta (12)'!K$268","v":0},{"$f":"-'Meta (12)'!L$268","v":0},{"$f":"-'Meta (12)'!M$268","v":0},{"$f":"-'Meta (12)'!N$268","v":0},{"$f":"-'Meta (12)'!O$268","v":0},{"$f":"-'Meta (12)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (12)'!E$277","v":0},{"$f":"-'Meta (12)'!F$277","v":0},{"$f":"-'Meta (12)'!G$277","v":0},{"$f":"-'Meta (12)'!H$277","v":0},{"$f":"-'Meta (12)'!I$277","v":0},{"$f":"-'Meta (12)'!J$277","v":0},{"$f":"-'Meta (12)'!K$277","v":0},{"$f":"-'Meta (12)'!L$277","v":0},{"$f":"-'Meta (12)'!M$277","v":0},{"$f":"-'Meta (12)'!N$277","v":0},{"$f":"-'Meta (12)'!O$277","v":0},{"$f":"-'Meta (12)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (12)'!E$286","v":0},{"$f":"-'Meta (12)'!F$286","v":0},{"$f":"-'Meta (12)'!G$286","v":0},{"$f":"-'Meta (12)'!H$286","v":0},{"$f":"-'Meta (12)'!I$286","v":0},{"$f":"-'Meta (12)'!J$286","v":0},{"$f":"-'Meta (12)'!K$286","v":0},{"$f":"-'Meta (12)'!L$286","v":0},{"$f":"-'Meta (12)'!M$286","v":0},{"$f":"-'Meta (12)'!N$286","v":0},{"$f":"-'Meta (12)'!O$286","v":0},{"$f":"-'Meta (12)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C446:C452)","v":0},{"$f":"SUM(D446:D452)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (12)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (12)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (12)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (12)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (12)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (12)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (12)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (12)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (12)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (12)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (12)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (12)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (12)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (12)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (12)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (12)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (12)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (12)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (12)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (12)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (12)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (12)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (12)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (12)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (12)'!E$121","v":0},{"$f":"-'Meta (12)'!F$121","v":0},{"$f":"-'Meta (12)'!G$121","v":0},{"$f":"-'Meta (12)'!H$121","v":0},{"$f":"-'Meta (12)'!I$121","v":0},{"$f":"-'Meta (12)'!J$121","v":0},{"$f":"-'Meta (12)'!K$121","v":0},{"$f":"-'Meta (12)'!L$121","v":0},{"$f":"-'Meta (12)'!M$121","v":0},{"$f":"-'Meta (12)'!N$121","v":0},{"$f":"-'Meta (12)'!O$121","v":0},{"$f":"-'Meta (12)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (12)'!E$128","v":0},{"$f":"-'Meta (12)'!F$128","v":0},{"$f":"-'Meta (12)'!G$128","v":0},{"$f":"-'Meta (12)'!H$128","v":0},{"$f":"-'Meta (12)'!I$128","v":0},{"$f":"-'Meta (12)'!J$128","v":0},{"$f":"-'Meta (12)'!K$128","v":0},{"$f":"-'Meta (12)'!L$128","v":0},{"$f":"-'Meta (12)'!M$128","v":0},{"$f":"-'Meta (12)'!N$128","v":0},{"$f":"-'Meta (12)'!O$128","v":0},{"$f":"-'Meta (12)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C428=0,0,IF(Projeto!P434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D428=0,0,IF(Projeto!Q434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E428=0,0,IF(Projeto!R434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F428=0,0,IF(Projeto!S434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G428=0,0,IF(Projeto!T434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H428=0,0,IF(Projeto!U434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I428=0,0,IF(Projeto!V434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J428=0,0,IF(Projeto!W434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K428=0,0,IF(Projeto!X434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L428=0,0,IF(Projeto!Y434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M428=0,0,IF(Projeto!Z434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N428=0,0,IF(Projeto!AA434=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C429=0,0,IF(Projeto!P435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D429=0,0,IF(Projeto!Q435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E429=0,0,IF(Projeto!R435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F429=0,0,IF(Projeto!S435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G429=0,0,IF(Projeto!T435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H429=0,0,IF(Projeto!U435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I429=0,0,IF(Projeto!V435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J429=0,0,IF(Projeto!W435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K429=0,0,IF(Projeto!X435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L429=0,0,IF(Projeto!Y435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M429=0,0,IF(Projeto!Z435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N429=0,0,IF(Projeto!AA435=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C430=0,0,IF(Projeto!P436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D430=0,0,IF(Projeto!Q436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E430=0,0,IF(Projeto!R436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F430=0,0,IF(Projeto!S436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G430=0,0,IF(Projeto!T436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H430=0,0,IF(Projeto!U436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I430=0,0,IF(Projeto!V436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J430=0,0,IF(Projeto!W436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K430=0,0,IF(Projeto!X436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L430=0,0,IF(Projeto!Y436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M430=0,0,IF(Projeto!Z436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N430=0,0,IF(Projeto!AA436=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M428)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N428)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C436,C437,C445,C453)","v":0},{"$f":"SUM(D436,D437,D445,D453)","v":0},{"$f":"SUM(E436,E437,E445,E453)","v":0},{"$f":"SUM(F436,F437,F445,F453)","v":0},{"$f":"SUM(G436,G437,G445,G453)","v":0},{"$f":"SUM(H436,H437,H445,H453)","v":0},{"$f":"SUM(I436,I437,I445,I453)","v":0},{"$f":"SUM(J436,J437,J445,J453)","v":0},{"$f":"SUM(K436,K437,K445,K453)","v":0},{"$f":"SUM(L436,L437,L445,L453)","v":0},{"$f":"SUM(M436,M437,M445,M453)","v":0},{"$f":"SUM(N436,N437,N445,N453)","v":0}]
[null,null,{"$f":"IF(C454<0,0,IF(C428=0,-C454,0))","v":0},{"$f":"IFERROR((IF(D454<0,\"\",IF(D428=0,-D454,0))),\"\")","v":0},{"$f":"IFERROR((IF(E454<0,\"\",IF(E428=0,-E454,0))),\"\")","v":0},{"$f":"IFERROR((IF(F454<0,\"\",IF(F428=0,-F454,0))),\"\")","v":0},{"$f":"IFERROR((IF(G454<0,\"\",IF(G428=0,-G454,0))),\"\")","v":0},{"$f":"IFERROR((IF(H454<0,\"\",IF(H428=0,-H454,0))),\"\")","v":0},{"$f":"IFERROR((IF(I454<0,\"\",IF(I428=0,-I454,0))),\"\")","v":0},{"$f":"IFERROR((IF(J454<0,\"\",IF(J428=0,-J454,0))),\"\")","v":0},{"$f":"IFERROR((IF(K454<0,\"\",IF(K428=0,-K454,0))),\"\")","v":0},{"$f":"IFERROR((IF(L454<0,\"\",IF(L428=0,-L454,0))),\"\")","v":0},{"$f":"IFERROR((IF(M454<0,\"\",IF(M428=0,-M454,0))),\"\")","v":0},{"$f":"IFERROR((IF(N454<0,\"\",IF(N428=0,-N454,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C454<0,\"Inviabilidade do projeto!\",IF(C454=0,\"\",IF(C428=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C454),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D454<0,\"Inviabilidade do projeto!\",IF(D454=0,\"\",IF(D428=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D454),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 13"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (13)'!E$37=\"\",0,'Meta (13)'!E$37)","v":0},{"$f":"IF('Meta (13)'!F$37=\"\",0,'Meta (13)'!F$37)","v":0},{"$f":"IF('Meta (13)'!G$37=\"\",0,'Meta (13)'!G$37)","v":0},{"$f":"IF('Meta (13)'!H$37=\"\",0,'Meta (13)'!H$37)","v":0},{"$f":"IF('Meta (13)'!I$37=\"\",0,'Meta (13)'!I$37)","v":0},{"$f":"IF('Meta (13)'!J$37=\"\",0,'Meta (13)'!J$37)","v":0},{"$f":"IF('Meta (13)'!K$37=\"\",0,'Meta (13)'!K$37)","v":0},{"$f":"IF('Meta (13)'!L$37=\"\",0,'Meta (13)'!L$37)","v":0},{"$f":"IF('Meta (13)'!M$37=\"\",0,'Meta (13)'!M$37)","v":0},{"$f":"IF('Meta (13)'!N$37=\"\",0,'Meta (13)'!N$37)","v":0},{"$f":"IF('Meta (13)'!O$37=\"\",0,'Meta (13)'!O$37)","v":0},{"$f":"IF('Meta (13)'!P$37=\"\",0,'Meta (13)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C465:C467)),0)","v":0},{"$f":"IFERROR((SUM(D465:D467)),0)","v":0},{"$f":"IFERROR((SUM(E465:E467)),0)","v":0},{"$f":"IFERROR((SUM(F465:F467)),0)","v":0},{"$f":"IFERROR((SUM(G465:G467)),0)","v":0},{"$f":"IFERROR((SUM(H465:H467)),0)","v":0},{"$f":"IFERROR((SUM(I465:I467)),0)","v":0},{"$f":"IFERROR((SUM(J465:J467)),0)","v":0},{"$f":"IFERROR((SUM(K465:K467)),0)","v":0},{"$f":"IFERROR((SUM(L465:L467)),0)","v":0},{"$f":"IFERROR((SUM(M465:M467)),0)","v":0},{"$f":"IFERROR((SUM(N465:N467)),0)","v":0}]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (13)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (13)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (13)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (13)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (13)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (13)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C489+C490","v":0},{"$f":"D489+D490","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C463:C464)+C469+C470","v":0},{"$f":"SUM(D463:D464)+D469+D470","v":0},{"$f":"SUM(E463:E464)+E469+E470","v":0},{"$f":"SUM(F463:F464)+F469+F470","v":0},{"$f":"SUM(G463:G464)+G469+G470","v":0},{"$f":"SUM(H463:H464)+H469+H470","v":0},{"$f":"SUM(I463:I464)+I469+I470","v":0},{"$f":"SUM(J463:J464)+J469+J470","v":0},{"$f":"SUM(K463:K464)+K469+K470","v":0},{"$f":"SUM(L463:L464)+L469+L470","v":0},{"$f":"SUM(M463:M464)+M469+M470","v":0},{"$f":"SUM(N463:N464)+N469+N470","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C473:C479)","v":0},{"$f":"SUM(D473:D479)","v":0},{"$f":"SUM(E473:E479)","v":0},{"$f":"SUM(F473:F479)","v":0},{"$f":"SUM(G473:G479)","v":0},{"$f":"SUM(H473:H479)","v":0},{"$f":"SUM(I473:I479)","v":0},{"$f":"SUM(J473:J479)","v":0},{"$f":"SUM(K473:K479)","v":0},{"$f":"SUM(L473:L479)","v":0},{"$f":"SUM(M473:M479)","v":0},{"$f":"SUM(N473:N479)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (13)'!E$186,'Meta (13)'!E$195)","v":0},{"$f":"-SUM('Meta (13)'!F$186,'Meta (13)'!F$195)","v":0},{"$f":"-SUM('Meta (13)'!G$186,'Meta (13)'!G$195)","v":0},{"$f":"-SUM('Meta (13)'!H$186,'Meta (13)'!H$195)","v":0},{"$f":"-SUM('Meta (13)'!I$186,'Meta (13)'!I$195)","v":0},{"$f":"-SUM('Meta (13)'!J$186,'Meta (13)'!J$195)","v":0},{"$f":"-SUM('Meta (13)'!K$186,'Meta (13)'!K$195)","v":0},{"$f":"-SUM('Meta (13)'!L$186,'Meta (13)'!L$195)","v":0},{"$f":"-SUM('Meta (13)'!M$186,'Meta (13)'!M$195)","v":0},{"$f":"-SUM('Meta (13)'!N$186,'Meta (13)'!N$195)","v":0},{"$f":"-SUM('Meta (13)'!O$186,'Meta (13)'!O$195)","v":0},{"$f":"-SUM('Meta (13)'!P$186,'Meta (13)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (13)'!E$219,'Meta (13)'!E$239)","v":0},{"$f":"-SUM('Meta (13)'!F$219,'Meta (13)'!F$239)","v":0},{"$f":"-SUM('Meta (13)'!G$219,'Meta (13)'!G$239)","v":0},{"$f":"-SUM('Meta (13)'!H$219,'Meta (13)'!H$239)","v":0},{"$f":"-SUM('Meta (13)'!I$219,'Meta (13)'!I$239)","v":0},{"$f":"-SUM('Meta (13)'!J$219,'Meta (13)'!J$239)","v":0},{"$f":"-SUM('Meta (13)'!K$219,'Meta (13)'!K$239)","v":0},{"$f":"-SUM('Meta (13)'!L$219,'Meta (13)'!L$239)","v":0},{"$f":"-SUM('Meta (13)'!M$219,'Meta (13)'!M$239)","v":0},{"$f":"-SUM('Meta (13)'!N$219,'Meta (13)'!N$239)","v":0},{"$f":"-SUM('Meta (13)'!O$219,'Meta (13)'!O$239)","v":0},{"$f":"-SUM('Meta (13)'!P$219,'Meta (13)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (13)'!E$252","v":0},{"$f":"-'Meta (13)'!F$252","v":0},{"$f":"-'Meta (13)'!G$252","v":0},{"$f":"-'Meta (13)'!H$252","v":0},{"$f":"-'Meta (13)'!I$252","v":0},{"$f":"-'Meta (13)'!J$252","v":0},{"$f":"-'Meta (13)'!K$252","v":0},{"$f":"-'Meta (13)'!L$252","v":0},{"$f":"-'Meta (13)'!M$252","v":0},{"$f":"-'Meta (13)'!N$252","v":0},{"$f":"-'Meta (13)'!O$252","v":0},{"$f":"-'Meta (13)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (13)'!E$261","v":0},{"$f":"-'Meta (13)'!F$261","v":0},{"$f":"-'Meta (13)'!G$261","v":0},{"$f":"-'Meta (13)'!H$261","v":0},{"$f":"-'Meta (13)'!I$261","v":0},{"$f":"-'Meta (13)'!J$261","v":0},{"$f":"-'Meta (13)'!K$261","v":0},{"$f":"-'Meta (13)'!L$261","v":0},{"$f":"-'Meta (13)'!M$261","v":0},{"$f":"-'Meta (13)'!N$261","v":0},{"$f":"-'Meta (13)'!O$261","v":0},{"$f":"-'Meta (13)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (13)'!E$268","v":0},{"$f":"-'Meta (13)'!F$268","v":0},{"$f":"-'Meta (13)'!G$268","v":0},{"$f":"-'Meta (13)'!H$268","v":0},{"$f":"-'Meta (13)'!I$268","v":0},{"$f":"-'Meta (13)'!J$268","v":0},{"$f":"-'Meta (13)'!K$268","v":0},{"$f":"-'Meta (13)'!L$268","v":0},{"$f":"-'Meta (13)'!M$268","v":0},{"$f":"-'Meta (13)'!N$268","v":0},{"$f":"-'Meta (13)'!O$268","v":0},{"$f":"-'Meta (13)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (13)'!E$277","v":0},{"$f":"-'Meta (13)'!F$277","v":0},{"$f":"-'Meta (13)'!G$277","v":0},{"$f":"-'Meta (13)'!H$277","v":0},{"$f":"-'Meta (13)'!I$277","v":0},{"$f":"-'Meta (13)'!J$277","v":0},{"$f":"-'Meta (13)'!K$277","v":0},{"$f":"-'Meta (13)'!L$277","v":0},{"$f":"-'Meta (13)'!M$277","v":0},{"$f":"-'Meta (13)'!N$277","v":0},{"$f":"-'Meta (13)'!O$277","v":0},{"$f":"-'Meta (13)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (13)'!E$286","v":0},{"$f":"-'Meta (13)'!F$286","v":0},{"$f":"-'Meta (13)'!G$286","v":0},{"$f":"-'Meta (13)'!H$286","v":0},{"$f":"-'Meta (13)'!I$286","v":0},{"$f":"-'Meta (13)'!J$286","v":0},{"$f":"-'Meta (13)'!K$286","v":0},{"$f":"-'Meta (13)'!L$286","v":0},{"$f":"-'Meta (13)'!M$286","v":0},{"$f":"-'Meta (13)'!N$286","v":0},{"$f":"-'Meta (13)'!O$286","v":0},{"$f":"-'Meta (13)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C481:C487)","v":0},{"$f":"SUM(D481:D487)","v":0},{"$f":"SUM(E481:E487)","v":0},{"$f":"SUM(F481:F487)","v":0},{"$f":"SUM(G481:G487)","v":0},{"$f":"SUM(H481:H487)","v":0},{"$f":"SUM(I481:I487)","v":0},{"$f":"SUM(J481:J487)","v":0},{"$f":"SUM(K481:K487)","v":0},{"$f":"SUM(L481:L487)","v":0},{"$f":"SUM(M481:M487)","v":0},{"$f":"SUM(N481:N487)","v":0}]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (13)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (13)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (13)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (13)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (13)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (13)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (13)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (13)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (13)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (13)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (13)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (13)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (13)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (13)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (13)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (13)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (13)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (13)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (13)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (13)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (13)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (13)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (13)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (13)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (13)'!E$121","v":0},{"$f":"-'Meta (13)'!F$121","v":0},{"$f":"-'Meta (13)'!G$121","v":0},{"$f":"-'Meta (13)'!H$121","v":0},{"$f":"-'Meta (13)'!I$121","v":0},{"$f":"-'Meta (13)'!J$121","v":0},{"$f":"-'Meta (13)'!K$121","v":0},{"$f":"-'Meta (13)'!L$121","v":0},{"$f":"-'Meta (13)'!M$121","v":0},{"$f":"-'Meta (13)'!N$121","v":0},{"$f":"-'Meta (13)'!O$121","v":0},{"$f":"-'Meta (13)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (13)'!E$128","v":0},{"$f":"-'Meta (13)'!F$128","v":0},{"$f":"-'Meta (13)'!G$128","v":0},{"$f":"-'Meta (13)'!H$128","v":0},{"$f":"-'Meta (13)'!I$128","v":0},{"$f":"-'Meta (13)'!J$128","v":0},{"$f":"-'Meta (13)'!K$128","v":0},{"$f":"-'Meta (13)'!L$128","v":0},{"$f":"-'Meta (13)'!M$128","v":0},{"$f":"-'Meta (13)'!N$128","v":0},{"$f":"-'Meta (13)'!O$128","v":0},{"$f":"-'Meta (13)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C463=0,0,IF(Projeto!P470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D463=0,0,IF(Projeto!Q470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E463=0,0,IF(Projeto!R470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F463=0,0,IF(Projeto!S470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G463=0,0,IF(Projeto!T470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H463=0,0,IF(Projeto!U470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I463=0,0,IF(Projeto!V470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J463=0,0,IF(Projeto!W470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K463=0,0,IF(Projeto!X470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L463=0,0,IF(Projeto!Y470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M463=0,0,IF(Projeto!Z470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N463=0,0,IF(Projeto!AA470=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C464=0,0,IF(Projeto!P471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D464=0,0,IF(Projeto!Q471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E464=0,0,IF(Projeto!R471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F464=0,0,IF(Projeto!S471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G464=0,0,IF(Projeto!T471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H464=0,0,IF(Projeto!U471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I464=0,0,IF(Projeto!V471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J464=0,0,IF(Projeto!W471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K464=0,0,IF(Projeto!X471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L464=0,0,IF(Projeto!Y471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M464=0,0,IF(Projeto!Z471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N464=0,0,IF(Projeto!AA471=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C465=0,0,IF(Projeto!P472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D465=0,0,IF(Projeto!Q472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E465=0,0,IF(Projeto!R472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F465=0,0,IF(Projeto!S472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G465=0,0,IF(Projeto!T472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H465=0,0,IF(Projeto!U472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I465=0,0,IF(Projeto!V472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J465=0,0,IF(Projeto!W472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K465=0,0,IF(Projeto!X472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L465=0,0,IF(Projeto!Y472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M465=0,0,IF(Projeto!Z472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N465=0,0,IF(Projeto!AA472=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M463)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N463)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C471,C472,C480,C488)","v":0},{"$f":"SUM(D471,D472,D480,D488)","v":0},{"$f":"SUM(E471,E472,E480,E488)","v":0},{"$f":"SUM(F471,F472,F480,F488)","v":0},{"$f":"SUM(G471,G472,G480,G488)","v":0},{"$f":"SUM(H471,H472,H480,H488)","v":0},{"$f":"SUM(I471,I472,I480,I488)","v":0},{"$f":"SUM(J471,J472,J480,J488)","v":0},{"$f":"SUM(K471,K472,K480,K488)","v":0},{"$f":"SUM(L471,L472,L480,L488)","v":0},{"$f":"SUM(M471,M472,M480,M488)","v":0},{"$f":"SUM(N471,N472,N480,N488)","v":0}]
[null,null,{"$f":"IF(C489<0,0,IF(C463=0,-C489,0))","v":0},{"$f":"IFERROR((IF(D489<0,\"\",IF(D463=0,-D489,0))),\"\")","v":0},{"$f":"IFERROR((IF(E489<0,\"\",IF(E463=0,-E489,0))),\"\")","v":0},{"$f":"IFERROR((IF(F489<0,\"\",IF(F463=0,-F489,0))),\"\")","v":0},{"$f":"IFERROR((IF(G489<0,\"\",IF(G463=0,-G489,0))),\"\")","v":0},{"$f":"IFERROR((IF(H489<0,\"\",IF(H463=0,-H489,0))),\"\")","v":0},{"$f":"IFERROR((IF(I489<0,\"\",IF(I463=0,-I489,0))),\"\")","v":0},{"$f":"IFERROR((IF(J489<0,\"\",IF(J463=0,-J489,0))),\"\")","v":0},{"$f":"IFERROR((IF(K489<0,\"\",IF(K463=0,-K489,0))),\"\")","v":0},{"$f":"IFERROR((IF(L489<0,\"\",IF(L463=0,-L489,0))),\"\")","v":0},{"$f":"IFERROR((IF(M489<0,\"\",IF(M463=0,-M489,0))),\"\")","v":0},{"$f":"IFERROR((IF(N489<0,\"\",IF(N463=0,-N489,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C489<0,\"Inviabilidade do projeto!\",IF(C489=0,\"\",IF(C463=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C489),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D489<0,\"Inviabilidade do projeto!\",IF(D489=0,\"\",IF(D463=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D489),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 14"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (14)'!E$37=\"\",0,'Meta (14)'!E$37)","v":0},{"$f":"IF('Meta (14)'!F$37=\"\",0,'Meta (14)'!F$37)","v":0},{"$f":"IF('Meta (14)'!G$37=\"\",0,'Meta (14)'!G$37)","v":0},{"$f":"IF('Meta (14)'!H$37=\"\",0,'Meta (14)'!H$37)","v":0},{"$f":"IF('Meta (14)'!I$37=\"\",0,'Meta (14)'!I$37)","v":0},{"$f":"IF('Meta (14)'!J$37=\"\",0,'Meta (14)'!J$37)","v":0},{"$f":"IF('Meta (14)'!K$37=\"\",0,'Meta (14)'!K$37)","v":0},{"$f":"IF('Meta (14)'!L$37=\"\",0,'Meta (14)'!L$37)","v":0},{"$f":"IF('Meta (14)'!M$37=\"\",0,'Meta (14)'!M$37)","v":0},{"$f":"IF('Meta (14)'!N$37=\"\",0,'Meta (14)'!N$37)","v":0},{"$f":"IF('Meta (14)'!O$37=\"\",0,'Meta (14)'!O$37)","v":0},{"$f":"IF('Meta (14)'!P$37=\"\",0,'Meta (14)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C500:C502)),0)","v":0},{"$f":"IFERROR((SUM(D500:D502)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (14)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (14)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (14)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (14)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (14)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (14)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C524+C525","v":0},{"$f":"D524+D525","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C498:C499)+C504+C505","v":0},{"$f":"SUM(D498:D499)+D504+D505","v":0},{"$f":"SUM(E498:E499)+E504+E505","v":0},{"$f":"SUM(F498:F499)+F504+F505","v":0},{"$f":"SUM(G498:G499)+G504+G505","v":0},{"$f":"SUM(H498:H499)+H504+H505","v":0},{"$f":"SUM(I498:I499)+I504+I505","v":0},{"$f":"SUM(J498:J499)+J504+J505","v":0},{"$f":"SUM(K498:K499)+K504+K505","v":0},{"$f":"SUM(L498:L499)+L504+L505","v":0},{"$f":"SUM(M498:M499)+M504+M505","v":0},{"$f":"SUM(N498:N499)+N504+N505","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C508:C514)","v":0},{"$f":"SUM(D508:D514)","v":0},{"$f":"SUM(E508:E514)","v":0},{"$f":"SUM(F508:F514)","v":0},{"$f":"SUM(G508:G514)","v":0},{"$f":"SUM(H508:H514)","v":0},{"$f":"SUM(I508:I514)","v":0},{"$f":"SUM(J508:J514)","v":0},{"$f":"SUM(K508:K514)","v":0},{"$f":"SUM(L508:L514)","v":0},{"$f":"SUM(M508:M514)","v":0},{"$f":"SUM(N508:N514)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (14)'!E$186,'Meta (14)'!E$195)","v":0},{"$f":"-SUM('Meta (14)'!F$186,'Meta (14)'!F$195)","v":0},{"$f":"-SUM('Meta (14)'!G$186,'Meta (14)'!G$195)","v":0},{"$f":"-SUM('Meta (14)'!H$186,'Meta (14)'!H$195)","v":0},{"$f":"-SUM('Meta (14)'!I$186,'Meta (14)'!I$195)","v":0},{"$f":"-SUM('Meta (14)'!J$186,'Meta (14)'!J$195)","v":0},{"$f":"-SUM('Meta (14)'!K$186,'Meta (14)'!K$195)","v":0},{"$f":"-SUM('Meta (14)'!L$186,'Meta (14)'!L$195)","v":0},{"$f":"-SUM('Meta (14)'!M$186,'Meta (14)'!M$195)","v":0},{"$f":"-SUM('Meta (14)'!N$186,'Meta (14)'!N$195)","v":0},{"$f":"-SUM('Meta (14)'!O$186,'Meta (14)'!O$195)","v":0},{"$f":"-SUM('Meta (14)'!P$186,'Meta (14)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (14)'!E$219,'Meta (14)'!E$239)","v":0},{"$f":"-SUM('Meta (14)'!F$219,'Meta (14)'!F$239)","v":0},{"$f":"-SUM('Meta (14)'!G$219,'Meta (14)'!G$239)","v":0},{"$f":"-SUM('Meta (14)'!H$219,'Meta (14)'!H$239)","v":0},{"$f":"-SUM('Meta (14)'!I$219,'Meta (14)'!I$239)","v":0},{"$f":"-SUM('Meta (14)'!J$219,'Meta (14)'!J$239)","v":0},{"$f":"-SUM('Meta (14)'!K$219,'Meta (14)'!K$239)","v":0},{"$f":"-SUM('Meta (14)'!L$219,'Meta (14)'!L$239)","v":0},{"$f":"-SUM('Meta (14)'!M$219,'Meta (14)'!M$239)","v":0},{"$f":"-SUM('Meta (14)'!N$219,'Meta (14)'!N$239)","v":0},{"$f":"-SUM('Meta (14)'!O$219,'Meta (14)'!O$239)","v":0},{"$f":"-SUM('Meta (14)'!P$219,'Meta (14)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (14)'!E$252","v":0},{"$f":"-'Meta (14)'!F$252","v":0},{"$f":"-'Meta (14)'!G$252","v":0},{"$f":"-'Meta (14)'!H$252","v":0},{"$f":"-'Meta (14)'!I$252","v":0},{"$f":"-'Meta (14)'!J$252","v":0},{"$f":"-'Meta (14)'!K$252","v":0},{"$f":"-'Meta (14)'!L$252","v":0},{"$f":"-'Meta (14)'!M$252","v":0},{"$f":"-'Meta (14)'!N$252","v":0},{"$f":"-'Meta (14)'!O$252","v":0},{"$f":"-'Meta (14)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (14)'!E$261","v":0},{"$f":"-'Meta (14)'!F$261","v":0},{"$f":"-'Meta (14)'!G$261","v":0},{"$f":"-'Meta (14)'!H$261","v":0},{"$f":"-'Meta (14)'!I$261","v":0},{"$f":"-'Meta (14)'!J$261","v":0},{"$f":"-'Meta (14)'!K$261","v":0},{"$f":"-'Meta (14)'!L$261","v":0},{"$f":"-'Meta (14)'!M$261","v":0},{"$f":"-'Meta (14)'!N$261","v":0},{"$f":"-'Meta (14)'!O$261","v":0},{"$f":"-'Meta (14)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (14)'!E$268","v":0},{"$f":"-'Meta (14)'!F$268","v":0},{"$f":"-'Meta (14)'!G$268","v":0},{"$f":"-'Meta (14)'!H$268","v":0},{"$f":"-'Meta (14)'!I$268","v":0},{"$f":"-'Meta (14)'!J$268","v":0},{"$f":"-'Meta (14)'!K$268","v":0},{"$f":"-'Meta (14)'!L$268","v":0},{"$f":"-'Meta (14)'!M$268","v":0},{"$f":"-'Meta (14)'!N$268","v":0},{"$f":"-'Meta (14)'!O$268","v":0},{"$f":"-'Meta (14)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (14)'!E$277","v":0},{"$f":"-'Meta (14)'!F$277","v":0},{"$f":"-'Meta (14)'!G$277","v":0},{"$f":"-'Meta (14)'!H$277","v":0},{"$f":"-'Meta (14)'!I$277","v":0},{"$f":"-'Meta (14)'!J$277","v":0},{"$f":"-'Meta (14)'!K$277","v":0},{"$f":"-'Meta (14)'!L$277","v":0},{"$f":"-'Meta (14)'!M$277","v":0},{"$f":"-'Meta (14)'!N$277","v":0},{"$f":"-'Meta (14)'!O$277","v":0},{"$f":"-'Meta (14)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (14)'!E$286","v":0},{"$f":"-'Meta (14)'!F$286","v":0},{"$f":"-'Meta (14)'!G$286","v":0},{"$f":"-'Meta (14)'!H$286","v":0},{"$f":"-'Meta (14)'!I$286","v":0},{"$f":"-'Meta (14)'!J$286","v":0},{"$f":"-'Meta (14)'!K$286","v":0},{"$f":"-'Meta (14)'!L$286","v":0},{"$f":"-'Meta (14)'!M$286","v":0},{"$f":"-'Meta (14)'!N$286","v":0},{"$f":"-'Meta (14)'!O$286","v":0},{"$f":"-'Meta (14)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C516:C522)","v":0},{"$f":"SUM(D516:D522)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (14)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (14)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (14)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (14)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (14)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (14)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (14)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (14)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (14)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (14)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (14)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (14)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (14)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (14)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (14)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (14)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (14)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (14)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (14)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (14)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (14)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (14)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (14)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (14)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (14)'!E$121","v":0},{"$f":"-'Meta (14)'!F$121","v":0},{"$f":"-'Meta (14)'!G$121","v":0},{"$f":"-'Meta (14)'!H$121","v":0},{"$f":"-'Meta (14)'!I$121","v":0},{"$f":"-'Meta (14)'!J$121","v":0},{"$f":"-'Meta (14)'!K$121","v":0},{"$f":"-'Meta (14)'!L$121","v":0},{"$f":"-'Meta (14)'!M$121","v":0},{"$f":"-'Meta (14)'!N$121","v":0},{"$f":"-'Meta (14)'!O$121","v":0},{"$f":"-'Meta (14)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (14)'!E$128","v":0},{"$f":"-'Meta (14)'!F$128","v":0},{"$f":"-'Meta (14)'!G$128","v":0},{"$f":"-'Meta (14)'!H$128","v":0},{"$f":"-'Meta (14)'!I$128","v":0},{"$f":"-'Meta (14)'!J$128","v":0},{"$f":"-'Meta (14)'!K$128","v":0},{"$f":"-'Meta (14)'!L$128","v":0},{"$f":"-'Meta (14)'!M$128","v":0},{"$f":"-'Meta (14)'!N$128","v":0},{"$f":"-'Meta (14)'!O$128","v":0},{"$f":"-'Meta (14)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C498=0,0,IF(Projeto!P512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D498=0,0,IF(Projeto!Q512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E498=0,0,IF(Projeto!R512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F498=0,0,IF(Projeto!S512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G498=0,0,IF(Projeto!T512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H498=0,0,IF(Projeto!U512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I498=0,0,IF(Projeto!V512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J498=0,0,IF(Projeto!W512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K498=0,0,IF(Projeto!X512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L498=0,0,IF(Projeto!Y512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M498=0,0,IF(Projeto!Z512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N498=0,0,IF(Projeto!AA512=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C499=0,0,IF(Projeto!P513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D499=0,0,IF(Projeto!Q513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E499=0,0,IF(Projeto!R513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F499=0,0,IF(Projeto!S513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G499=0,0,IF(Projeto!T513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H499=0,0,IF(Projeto!U513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I499=0,0,IF(Projeto!V513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J499=0,0,IF(Projeto!W513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K499=0,0,IF(Projeto!X513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L499=0,0,IF(Projeto!Y513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M499=0,0,IF(Projeto!Z513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N499=0,0,IF(Projeto!AA513=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C500=0,0,IF(Projeto!P514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D500=0,0,IF(Projeto!Q514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E500=0,0,IF(Projeto!R514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F500=0,0,IF(Projeto!S514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G500=0,0,IF(Projeto!T514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H500=0,0,IF(Projeto!U514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I500=0,0,IF(Projeto!V514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J500=0,0,IF(Projeto!W514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K500=0,0,IF(Projeto!X514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L500=0,0,IF(Projeto!Y514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M500=0,0,IF(Projeto!Z514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N500=0,0,IF(Projeto!AA514=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M498)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N498)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C506,C507,C515,C523)","v":0},{"$f":"SUM(D506,D507,D515,D523)","v":0},{"$f":"SUM(E506,E507,E515,E523)","v":0},{"$f":"SUM(F506,F507,F515,F523)","v":0},{"$f":"SUM(G506,G507,G515,G523)","v":0},{"$f":"SUM(H506,H507,H515,H523)","v":0},{"$f":"SUM(I506,I507,I515,I523)","v":0},{"$f":"SUM(J506,J507,J515,J523)","v":0},{"$f":"SUM(K506,K507,K515,K523)","v":0},{"$f":"SUM(L506,L507,L515,L523)","v":0},{"$f":"SUM(M506,M507,M515,M523)","v":0},{"$f":"SUM(N506,N507,N515,N523)","v":0}]
[null,null,{"$f":"IF(C524<0,0,IF(C498=0,-C524,0))","v":0},{"$f":"IFERROR((IF(D524<0,\"\",IF(D498=0,-D524,0))),\"\")","v":0},{"$f":"IFERROR((IF(E524<0,\"\",IF(E498=0,-E524,0))),\"\")","v":0},{"$f":"IFERROR((IF(F524<0,\"\",IF(F498=0,-F524,0))),\"\")","v":0},{"$f":"IFERROR((IF(G524<0,\"\",IF(G498=0,-G524,0))),\"\")","v":0},{"$f":"IFERROR((IF(H524<0,\"\",IF(H498=0,-H524,0))),\"\")","v":0},{"$f":"IFERROR((IF(I524<0,\"\",IF(I498=0,-I524,0))),\"\")","v":0},{"$f":"IFERROR((IF(J524<0,\"\",IF(J498=0,-J524,0))),\"\")","v":0},{"$f":"IFERROR((IF(K524<0,\"\",IF(K498=0,-K524,0))),\"\")","v":0},{"$f":"IFERROR((IF(L524<0,\"\",IF(L498=0,-L524,0))),\"\")","v":0},{"$f":"IFERROR((IF(M524<0,\"\",IF(M498=0,-M524,0))),\"\")","v":0},{"$f":"IFERROR((IF(N524<0,\"\",IF(N498=0,-N524,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C524<0,\"Inviabilidade do projeto!\",IF(C524=0,\"\",IF(C498=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C524),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D524<0,\"Inviabilidade do projeto!\",IF(D524=0,\"\",IF(D498=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D524),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 15"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (15)'!E$37=\"\",0,'Meta (15)'!E$37)","v":0},{"$f":"IF('Meta (15)'!F$37=\"\",0,'Meta (15)'!F$37)","v":0},{"$f":"IF('Meta (15)'!G$37=\"\",0,'Meta (15)'!G$37)","v":0},{"$f":"IF('Meta (15)'!H$37=\"\",0,'Meta (15)'!H$37)","v":0},{"$f":"IF('Meta (15)'!I$37=\"\",0,'Meta (15)'!I$37)","v":0},{"$f":"IF('Meta (15)'!J$37=\"\",0,'Meta (15)'!J$37)","v":0},{"$f":"IF('Meta (15)'!K$37=\"\",0,'Meta (15)'!K$37)","v":0},{"$f":"IF('Meta (15)'!L$37=\"\",0,'Meta (15)'!L$37)","v":0},{"$f":"IF('Meta (15)'!M$37=\"\",0,'Meta (15)'!M$37)","v":0},{"$f":"IF('Meta (15)'!N$37=\"\",0,'Meta (15)'!N$37)","v":0},{"$f":"IF('Meta (15)'!O$37=\"\",0,'Meta (15)'!O$37)","v":0},{"$f":"IF('Meta (15)'!P$37=\"\",0,'Meta (15)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C535:C537)),0)","v":0},{"$f":"IFERROR((SUM(D535:D537)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (15)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (15)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (15)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (15)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (15)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (15)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C559+C560","v":0},{"$f":"D559+D560","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C533:C534)+C539+C540","v":0},{"$f":"SUM(D533:D534)+D539+D540","v":0},{"$f":"SUM(E533:E534)+E539+E540","v":0},{"$f":"SUM(F533:F534)+F539+F540","v":0},{"$f":"SUM(G533:G534)+G539+G540","v":0},{"$f":"SUM(H533:H534)+H539+H540","v":0},{"$f":"SUM(I533:I534)+I539+I540","v":0},{"$f":"SUM(J533:J534)+J539+J540","v":0},{"$f":"SUM(K533:K534)+K539+K540","v":0},{"$f":"SUM(L533:L534)+L539+L540","v":0},{"$f":"SUM(M533:M534)+M539+M540","v":0},{"$f":"SUM(N533:N534)+N539+N540","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C543:C549)","v":0},{"$f":"SUM(D543:D549)","v":0},{"$f":"SUM(E543:E549)","v":0},{"$f":"SUM(F543:F549)","v":0},{"$f":"SUM(G543:G549)","v":0},{"$f":"SUM(H543:H549)","v":0},{"$f":"SUM(I543:I549)","v":0},{"$f":"SUM(J543:J549)","v":0},{"$f":"SUM(K543:K549)","v":0},{"$f":"SUM(L543:L549)","v":0},{"$f":"SUM(M543:M549)","v":0},{"$f":"SUM(N543:N549)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (15)'!E$186,'Meta (15)'!E$195)","v":0},{"$f":"-SUM('Meta (15)'!F$186,'Meta (15)'!F$195)","v":0},{"$f":"-SUM('Meta (15)'!G$186,'Meta (15)'!G$195)","v":0},{"$f":"-SUM('Meta (15)'!H$186,'Meta (15)'!H$195)","v":0},{"$f":"-SUM('Meta (15)'!I$186,'Meta (15)'!I$195)","v":0},{"$f":"-SUM('Meta (15)'!J$186,'Meta (15)'!J$195)","v":0},{"$f":"-SUM('Meta (15)'!K$186,'Meta (15)'!K$195)","v":0},{"$f":"-SUM('Meta (15)'!L$186,'Meta (15)'!L$195)","v":0},{"$f":"-SUM('Meta (15)'!M$186,'Meta (15)'!M$195)","v":0},{"$f":"-SUM('Meta (15)'!N$186,'Meta (15)'!N$195)","v":0},{"$f":"-SUM('Meta (15)'!O$186,'Meta (15)'!O$195)","v":0},{"$f":"-SUM('Meta (15)'!P$186,'Meta (15)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (15)'!E$219,'Meta (15)'!E$239)","v":0},{"$f":"-SUM('Meta (15)'!F$219,'Meta (15)'!F$239)","v":0},{"$f":"-SUM('Meta (15)'!G$219,'Meta (15)'!G$239)","v":0},{"$f":"-SUM('Meta (15)'!H$219,'Meta (15)'!H$239)","v":0},{"$f":"-SUM('Meta (15)'!I$219,'Meta (15)'!I$239)","v":0},{"$f":"-SUM('Meta (15)'!J$219,'Meta (15)'!J$239)","v":0},{"$f":"-SUM('Meta (15)'!K$219,'Meta (15)'!K$239)","v":0},{"$f":"-SUM('Meta (15)'!L$219,'Meta (15)'!L$239)","v":0},{"$f":"-SUM('Meta (15)'!M$219,'Meta (15)'!M$239)","v":0},{"$f":"-SUM('Meta (15)'!N$219,'Meta (15)'!N$239)","v":0},{"$f":"-SUM('Meta (15)'!O$219,'Meta (15)'!O$239)","v":0},{"$f":"-SUM('Meta (15)'!P$219,'Meta (15)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (15)'!E$252","v":0},{"$f":"-'Meta (15)'!F$252","v":0},{"$f":"-'Meta (15)'!G$252","v":0},{"$f":"-'Meta (15)'!H$252","v":0},{"$f":"-'Meta (15)'!I$252","v":0},{"$f":"-'Meta (15)'!J$252","v":0},{"$f":"-'Meta (15)'!K$252","v":0},{"$f":"-'Meta (15)'!L$252","v":0},{"$f":"-'Meta (15)'!M$252","v":0},{"$f":"-'Meta (15)'!N$252","v":0},{"$f":"-'Meta (15)'!O$252","v":0},{"$f":"-'Meta (15)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (15)'!E$261","v":0},{"$f":"-'Meta (15)'!F$261","v":0},{"$f":"-'Meta (15)'!G$261","v":0},{"$f":"-'Meta (15)'!H$261","v":0},{"$f":"-'Meta (15)'!I$261","v":0},{"$f":"-'Meta (15)'!J$261","v":0},{"$f":"-'Meta (15)'!K$261","v":0},{"$f":"-'Meta (15)'!L$261","v":0},{"$f":"-'Meta (15)'!M$261","v":0},{"$f":"-'Meta (15)'!N$261","v":0},{"$f":"-'Meta (15)'!O$261","v":0},{"$f":"-'Meta (15)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (15)'!E$268","v":0},{"$f":"-'Meta (15)'!F$268","v":0},{"$f":"-'Meta (15)'!G$268","v":0},{"$f":"-'Meta (15)'!H$268","v":0},{"$f":"-'Meta (15)'!I$268","v":0},{"$f":"-'Meta (15)'!J$268","v":0},{"$f":"-'Meta (15)'!K$268","v":0},{"$f":"-'Meta (15)'!L$268","v":0},{"$f":"-'Meta (15)'!M$268","v":0},{"$f":"-'Meta (15)'!N$268","v":0},{"$f":"-'Meta (15)'!O$268","v":0},{"$f":"-'Meta (15)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (15)'!E$277","v":0},{"$f":"-'Meta (15)'!F$277","v":0},{"$f":"-'Meta (15)'!G$277","v":0},{"$f":"-'Meta (15)'!H$277","v":0},{"$f":"-'Meta (15)'!I$277","v":0},{"$f":"-'Meta (15)'!J$277","v":0},{"$f":"-'Meta (15)'!K$277","v":0},{"$f":"-'Meta (15)'!L$277","v":0},{"$f":"-'Meta (15)'!M$277","v":0},{"$f":"-'Meta (15)'!N$277","v":0},{"$f":"-'Meta (15)'!O$277","v":0},{"$f":"-'Meta (15)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (15)'!E$286","v":0},{"$f":"-'Meta (15)'!F$286","v":0},{"$f":"-'Meta (15)'!G$286","v":0},{"$f":"-'Meta (15)'!H$286","v":0},{"$f":"-'Meta (15)'!I$286","v":0},{"$f":"-'Meta (15)'!J$286","v":0},{"$f":"-'Meta (15)'!K$286","v":0},{"$f":"-'Meta (15)'!L$286","v":0},{"$f":"-'Meta (15)'!M$286","v":0},{"$f":"-'Meta (15)'!N$286","v":0},{"$f":"-'Meta (15)'!O$286","v":0},{"$f":"-'Meta (15)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C551:C557)","v":0},{"$f":"SUM(D551:D557)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (15)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (15)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (15)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (15)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (15)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (15)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (15)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (15)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (15)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (15)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (15)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (15)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (15)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (15)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (15)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (15)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (15)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (15)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (15)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (15)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (15)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (15)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (15)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (15)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (15)'!E$121","v":0},{"$f":"-'Meta (15)'!F$121","v":0},{"$f":"-'Meta (15)'!G$121","v":0},{"$f":"-'Meta (15)'!H$121","v":0},{"$f":"-'Meta (15)'!I$121","v":0},{"$f":"-'Meta (15)'!J$121","v":0},{"$f":"-'Meta (15)'!K$121","v":0},{"$f":"-'Meta (15)'!L$121","v":0},{"$f":"-'Meta (15)'!M$121","v":0},{"$f":"-'Meta (15)'!N$121","v":0},{"$f":"-'Meta (15)'!O$121","v":0},{"$f":"-'Meta (15)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (15)'!E$128","v":0},{"$f":"-'Meta (15)'!F$128","v":0},{"$f":"-'Meta (15)'!G$128","v":0},{"$f":"-'Meta (15)'!H$128","v":0},{"$f":"-'Meta (15)'!I$128","v":0},{"$f":"-'Meta (15)'!J$128","v":0},{"$f":"-'Meta (15)'!K$128","v":0},{"$f":"-'Meta (15)'!L$128","v":0},{"$f":"-'Meta (15)'!M$128","v":0},{"$f":"-'Meta (15)'!N$128","v":0},{"$f":"-'Meta (15)'!O$128","v":0},{"$f":"-'Meta (15)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C533=0,0,IF(Projeto!P551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D533=0,0,IF(Projeto!Q551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E533=0,0,IF(Projeto!R551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F533=0,0,IF(Projeto!S551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G533=0,0,IF(Projeto!T551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H533=0,0,IF(Projeto!U551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I533=0,0,IF(Projeto!V551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J533=0,0,IF(Projeto!W551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K533=0,0,IF(Projeto!X551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L533=0,0,IF(Projeto!Y551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M533=0,0,IF(Projeto!Z551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N533=0,0,IF(Projeto!AA551=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C534=0,0,IF(Projeto!P552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D534=0,0,IF(Projeto!Q552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E534=0,0,IF(Projeto!R552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F534=0,0,IF(Projeto!S552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G534=0,0,IF(Projeto!T552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H534=0,0,IF(Projeto!U552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I534=0,0,IF(Projeto!V552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J534=0,0,IF(Projeto!W552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K534=0,0,IF(Projeto!X552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L534=0,0,IF(Projeto!Y552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M534=0,0,IF(Projeto!Z552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N534=0,0,IF(Projeto!AA552=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C535=0,0,IF(Projeto!P553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D535=0,0,IF(Projeto!Q553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E535=0,0,IF(Projeto!R553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F535=0,0,IF(Projeto!S553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G535=0,0,IF(Projeto!T553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H535=0,0,IF(Projeto!U553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I535=0,0,IF(Projeto!V553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J535=0,0,IF(Projeto!W553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K535=0,0,IF(Projeto!X553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L535=0,0,IF(Projeto!Y553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M535=0,0,IF(Projeto!Z553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N535=0,0,IF(Projeto!AA553=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M533)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N533)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C541,C542,C550,C558)","v":0},{"$f":"SUM(D541,D542,D550,D558)","v":0},{"$f":"SUM(E541,E542,E550,E558)","v":0},{"$f":"SUM(F541,F542,F550,F558)","v":0},{"$f":"SUM(G541,G542,G550,G558)","v":0},{"$f":"SUM(H541,H542,H550,H558)","v":0},{"$f":"SUM(I541,I542,I550,I558)","v":0},{"$f":"SUM(J541,J542,J550,J558)","v":0},{"$f":"SUM(K541,K542,K550,K558)","v":0},{"$f":"SUM(L541,L542,L550,L558)","v":0},{"$f":"SUM(M541,M542,M550,M558)","v":0},{"$f":"SUM(N541,N542,N550,N558)","v":0}]
[null,null,{"$f":"IF(C559<0,0,IF(C533=0,-C559,0))","v":0},{"$f":"IFERROR((IF(D559<0,\"\",IF(D533=0,-D559,0))),\"\")","v":0},{"$f":"IFERROR((IF(E559<0,\"\",IF(E533=0,-E559,0))),\"\")","v":0},{"$f":"IFERROR((IF(F559<0,\"\",IF(F533=0,-F559,0))),\"\")","v":0},{"$f":"IFERROR((IF(G559<0,\"\",IF(G533=0,-G559,0))),\"\")","v":0},{"$f":"IFERROR((IF(H559<0,\"\",IF(H533=0,-H559,0))),\"\")","v":0},{"$f":"IFERROR((IF(I559<0,\"\",IF(I533=0,-I559,0))),\"\")","v":0},{"$f":"IFERROR((IF(J559<0,\"\",IF(J533=0,-J559,0))),\"\")","v":0},{"$f":"IFERROR((IF(K559<0,\"\",IF(K533=0,-K559,0))),\"\")","v":0},{"$f":"IFERROR((IF(L559<0,\"\",IF(L533=0,-L559,0))),\"\")","v":0},{"$f":"IFERROR((IF(M559<0,\"\",IF(M533=0,-M559,0))),\"\")","v":0},{"$f":"IFERROR((IF(N559<0,\"\",IF(N533=0,-N559,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C559<0,\"Inviabilidade do projeto!\",IF(C559=0,\"\",IF(C533=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C559),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D559<0,\"Inviabilidade do projeto!\",IF(D559=0,\"\",IF(D533=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D559),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 16"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (16)'!E$37=\"\",0,'Meta (16)'!E$37)","v":0},{"$f":"IF('Meta (16)'!F$37=\"\",0,'Meta (16)'!F$37)","v":0},{"$f":"IF('Meta (16)'!G$37=\"\",0,'Meta (16)'!G$37)","v":0},{"$f":"IF('Meta (16)'!H$37=\"\",0,'Meta (16)'!H$37)","v":0},{"$f":"IF('Meta (16)'!I$37=\"\",0,'Meta (16)'!I$37)","v":0},{"$f":"IF('Meta (16)'!J$37=\"\",0,'Meta (16)'!J$37)","v":0},{"$f":"IF('Meta (16)'!K$37=\"\",0,'Meta (16)'!K$37)","v":0},{"$f":"IF('Meta (16)'!L$37=\"\",0,'Meta (16)'!L$37)","v":0},{"$f":"IF('Meta (16)'!M$37=\"\",0,'Meta (16)'!M$37)","v":0},{"$f":"IF('Meta (16)'!N$37=\"\",0,'Meta (16)'!N$37)","v":0},{"$f":"IF('Meta (16)'!O$37=\"\",0,'Meta (16)'!O$37)","v":0},{"$f":"IF('Meta (16)'!P$37=\"\",0,'Meta (16)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C570:C572)),0)","v":0},{"$f":"IFERROR((SUM(D570:D572)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (16)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (16)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (16)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (16)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (16)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (16)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C594+C595","v":0},{"$f":"D594+D595","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C568:C569)+C574+C575","v":0},{"$f":"SUM(D568:D569)+D574+D575","v":0},{"$f":"SUM(E568:E569)+E574+E575","v":0},{"$f":"SUM(F568:F569)+F574+F575","v":0},{"$f":"SUM(G568:G569)+G574+G575","v":0},{"$f":"SUM(H568:H569)+H574+H575","v":0},{"$f":"SUM(I568:I569)+I574+I575","v":0},{"$f":"SUM(J568:J569)+J574+J575","v":0},{"$f":"SUM(K568:K569)+K574+K575","v":0},{"$f":"SUM(L568:L569)+L574+L575","v":0},{"$f":"SUM(M568:M569)+M574+M575","v":0},{"$f":"SUM(N568:N569)+N574+N575","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C578:C584)","v":0},{"$f":"SUM(D578:D584)","v":0},{"$f":"SUM(E578:E584)","v":0},{"$f":"SUM(F578:F584)","v":0},{"$f":"SUM(G578:G584)","v":0},{"$f":"SUM(H578:H584)","v":0},{"$f":"SUM(I578:I584)","v":0},{"$f":"SUM(J578:J584)","v":0},{"$f":"SUM(K578:K584)","v":0},{"$f":"SUM(L578:L584)","v":0},{"$f":"SUM(M578:M584)","v":0},{"$f":"SUM(N578:N584)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (16)'!E$186,'Meta (16)'!E$195)","v":0},{"$f":"-SUM('Meta (16)'!F$186,'Meta (16)'!F$195)","v":0},{"$f":"-SUM('Meta (16)'!G$186,'Meta (16)'!G$195)","v":0},{"$f":"-SUM('Meta (16)'!H$186,'Meta (16)'!H$195)","v":0},{"$f":"-SUM('Meta (16)'!I$186,'Meta (16)'!I$195)","v":0},{"$f":"-SUM('Meta (16)'!J$186,'Meta (16)'!J$195)","v":0},{"$f":"-SUM('Meta (16)'!K$186,'Meta (16)'!K$195)","v":0},{"$f":"-SUM('Meta (16)'!L$186,'Meta (16)'!L$195)","v":0},{"$f":"-SUM('Meta (16)'!M$186,'Meta (16)'!M$195)","v":0},{"$f":"-SUM('Meta (16)'!N$186,'Meta (16)'!N$195)","v":0},{"$f":"-SUM('Meta (16)'!O$186,'Meta (16)'!O$195)","v":0},{"$f":"-SUM('Meta (16)'!P$186,'Meta (16)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (16)'!E$219,'Meta (16)'!E$239)","v":0},{"$f":"-SUM('Meta (16)'!F$219,'Meta (16)'!F$239)","v":0},{"$f":"-SUM('Meta (16)'!G$219,'Meta (16)'!G$239)","v":0},{"$f":"-SUM('Meta (16)'!H$219,'Meta (16)'!H$239)","v":0},{"$f":"-SUM('Meta (16)'!I$219,'Meta (16)'!I$239)","v":0},{"$f":"-SUM('Meta (16)'!J$219,'Meta (16)'!J$239)","v":0},{"$f":"-SUM('Meta (16)'!K$219,'Meta (16)'!K$239)","v":0},{"$f":"-SUM('Meta (16)'!L$219,'Meta (16)'!L$239)","v":0},{"$f":"-SUM('Meta (16)'!M$219,'Meta (16)'!M$239)","v":0},{"$f":"-SUM('Meta (16)'!N$219,'Meta (16)'!N$239)","v":0},{"$f":"-SUM('Meta (16)'!O$219,'Meta (16)'!O$239)","v":0},{"$f":"-SUM('Meta (16)'!P$219,'Meta (16)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (16)'!E$252","v":0},{"$f":"-'Meta (16)'!F$252","v":0},{"$f":"-'Meta (16)'!G$252","v":0},{"$f":"-'Meta (16)'!H$252","v":0},{"$f":"-'Meta (16)'!I$252","v":0},{"$f":"-'Meta (16)'!J$252","v":0},{"$f":"-'Meta (16)'!K$252","v":0},{"$f":"-'Meta (16)'!L$252","v":0},{"$f":"-'Meta (16)'!M$252","v":0},{"$f":"-'Meta (16)'!N$252","v":0},{"$f":"-'Meta (16)'!O$252","v":0},{"$f":"-'Meta (16)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (16)'!E$261","v":0},{"$f":"-'Meta (16)'!F$261","v":0},{"$f":"-'Meta (16)'!G$261","v":0},{"$f":"-'Meta (16)'!H$261","v":0},{"$f":"-'Meta (16)'!I$261","v":0},{"$f":"-'Meta (16)'!J$261","v":0},{"$f":"-'Meta (16)'!K$261","v":0},{"$f":"-'Meta (16)'!L$261","v":0},{"$f":"-'Meta (16)'!M$261","v":0},{"$f":"-'Meta (16)'!N$261","v":0},{"$f":"-'Meta (16)'!O$261","v":0},{"$f":"-'Meta (16)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (16)'!E$268","v":0},{"$f":"-'Meta (16)'!F$268","v":0},{"$f":"-'Meta (16)'!G$268","v":0},{"$f":"-'Meta (16)'!H$268","v":0},{"$f":"-'Meta (16)'!I$268","v":0},{"$f":"-'Meta (16)'!J$268","v":0},{"$f":"-'Meta (16)'!K$268","v":0},{"$f":"-'Meta (16)'!L$268","v":0},{"$f":"-'Meta (16)'!M$268","v":0},{"$f":"-'Meta (16)'!N$268","v":0},{"$f":"-'Meta (16)'!O$268","v":0},{"$f":"-'Meta (16)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (16)'!E$277","v":0},{"$f":"-'Meta (16)'!F$277","v":0},{"$f":"-'Meta (16)'!G$277","v":0},{"$f":"-'Meta (16)'!H$277","v":0},{"$f":"-'Meta (16)'!I$277","v":0},{"$f":"-'Meta (16)'!J$277","v":0},{"$f":"-'Meta (16)'!K$277","v":0},{"$f":"-'Meta (16)'!L$277","v":0},{"$f":"-'Meta (16)'!M$277","v":0},{"$f":"-'Meta (16)'!N$277","v":0},{"$f":"-'Meta (16)'!O$277","v":0},{"$f":"-'Meta (16)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (16)'!E$286","v":0},{"$f":"-'Meta (16)'!F$286","v":0},{"$f":"-'Meta (16)'!G$286","v":0},{"$f":"-'Meta (16)'!H$286","v":0},{"$f":"-'Meta (16)'!I$286","v":0},{"$f":"-'Meta (16)'!J$286","v":0},{"$f":"-'Meta (16)'!K$286","v":0},{"$f":"-'Meta (16)'!L$286","v":0},{"$f":"-'Meta (16)'!M$286","v":0},{"$f":"-'Meta (16)'!N$286","v":0},{"$f":"-'Meta (16)'!O$286","v":0},{"$f":"-'Meta (16)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C586:C592)","v":0},{"$f":"SUM(D586:D592)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (16)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (16)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (16)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (16)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (16)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (16)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (16)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (16)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (16)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (16)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (16)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (16)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (16)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (16)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (16)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (16)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (16)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (16)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (16)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (16)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (16)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (16)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (16)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (16)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (16)'!E$121","v":0},{"$f":"-'Meta (16)'!F$121","v":0},{"$f":"-'Meta (16)'!G$121","v":0},{"$f":"-'Meta (16)'!H$121","v":0},{"$f":"-'Meta (16)'!I$121","v":0},{"$f":"-'Meta (16)'!J$121","v":0},{"$f":"-'Meta (16)'!K$121","v":0},{"$f":"-'Meta (16)'!L$121","v":0},{"$f":"-'Meta (16)'!M$121","v":0},{"$f":"-'Meta (16)'!N$121","v":0},{"$f":"-'Meta (16)'!O$121","v":0},{"$f":"-'Meta (16)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (16)'!E$128","v":0},{"$f":"-'Meta (16)'!F$128","v":0},{"$f":"-'Meta (16)'!G$128","v":0},{"$f":"-'Meta (16)'!H$128","v":0},{"$f":"-'Meta (16)'!I$128","v":0},{"$f":"-'Meta (16)'!J$128","v":0},{"$f":"-'Meta (16)'!K$128","v":0},{"$f":"-'Meta (16)'!L$128","v":0},{"$f":"-'Meta (16)'!M$128","v":0},{"$f":"-'Meta (16)'!N$128","v":0},{"$f":"-'Meta (16)'!O$128","v":0},{"$f":"-'Meta (16)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C568=0,0,IF(Projeto!P590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D568=0,0,IF(Projeto!Q590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E568=0,0,IF(Projeto!R590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F568=0,0,IF(Projeto!S590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G568=0,0,IF(Projeto!T590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H568=0,0,IF(Projeto!U590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I568=0,0,IF(Projeto!V590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J568=0,0,IF(Projeto!W590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K568=0,0,IF(Projeto!X590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L568=0,0,IF(Projeto!Y590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M568=0,0,IF(Projeto!Z590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N568=0,0,IF(Projeto!AA590=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C569=0,0,IF(Projeto!P591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D569=0,0,IF(Projeto!Q591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E569=0,0,IF(Projeto!R591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F569=0,0,IF(Projeto!S591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G569=0,0,IF(Projeto!T591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H569=0,0,IF(Projeto!U591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I569=0,0,IF(Projeto!V591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J569=0,0,IF(Projeto!W591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K569=0,0,IF(Projeto!X591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L569=0,0,IF(Projeto!Y591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M569=0,0,IF(Projeto!Z591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N569=0,0,IF(Projeto!AA591=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C570=0,0,IF(Projeto!P592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D570=0,0,IF(Projeto!Q592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E570=0,0,IF(Projeto!R592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F570=0,0,IF(Projeto!S592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G570=0,0,IF(Projeto!T592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H570=0,0,IF(Projeto!U592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I570=0,0,IF(Projeto!V592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J570=0,0,IF(Projeto!W592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K570=0,0,IF(Projeto!X592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L570=0,0,IF(Projeto!Y592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M570=0,0,IF(Projeto!Z592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N570=0,0,IF(Projeto!AA592=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M568)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N568)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C576,C577,C585,C593)","v":0},{"$f":"SUM(D576,D577,D585,D593)","v":0},{"$f":"SUM(E576,E577,E585,E593)","v":0},{"$f":"SUM(F576,F577,F585,F593)","v":0},{"$f":"SUM(G576,G577,G585,G593)","v":0},{"$f":"SUM(H576,H577,H585,H593)","v":0},{"$f":"SUM(I576,I577,I585,I593)","v":0},{"$f":"SUM(J576,J577,J585,J593)","v":0},{"$f":"SUM(K576,K577,K585,K593)","v":0},{"$f":"SUM(L576,L577,L585,L593)","v":0},{"$f":"SUM(M576,M577,M585,M593)","v":0},{"$f":"SUM(N576,N577,N585,N593)","v":0}]
[null,null,{"$f":"IF(C594<0,0,IF(C568=0,-C594,0))","v":0},{"$f":"IFERROR((IF(D594<0,\"\",IF(D568=0,-D594,0))),\"\")","v":0},{"$f":"IFERROR((IF(E594<0,\"\",IF(E568=0,-E594,0))),\"\")","v":0},{"$f":"IFERROR((IF(F594<0,\"\",IF(F568=0,-F594,0))),\"\")","v":0},{"$f":"IFERROR((IF(G594<0,\"\",IF(G568=0,-G594,0))),\"\")","v":0},{"$f":"IFERROR((IF(H594<0,\"\",IF(H568=0,-H594,0))),\"\")","v":0},{"$f":"IFERROR((IF(I594<0,\"\",IF(I568=0,-I594,0))),\"\")","v":0},{"$f":"IFERROR((IF(J594<0,\"\",IF(J568=0,-J594,0))),\"\")","v":0},{"$f":"IFERROR((IF(K594<0,\"\",IF(K568=0,-K594,0))),\"\")","v":0},{"$f":"IFERROR((IF(L594<0,\"\",IF(L568=0,-L594,0))),\"\")","v":0},{"$f":"IFERROR((IF(M594<0,\"\",IF(M568=0,-M594,0))),\"\")","v":0},{"$f":"IFERROR((IF(N594<0,\"\",IF(N568=0,-N594,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C594<0,\"Inviabilidade do projeto!\",IF(C594=0,\"\",IF(C568=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C594),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D594<0,\"Inviabilidade do projeto!\",IF(D594=0,\"\",IF(D568=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D594),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 17"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (17)'!E$37=\"\",0,'Meta (17)'!E$37)","v":0},{"$f":"IF('Meta (17)'!F$37=\"\",0,'Meta (17)'!F$37)","v":0},{"$f":"IF('Meta (17)'!G$37=\"\",0,'Meta (17)'!G$37)","v":0},{"$f":"IF('Meta (17)'!H$37=\"\",0,'Meta (17)'!H$37)","v":0},{"$f":"IF('Meta (17)'!I$37=\"\",0,'Meta (17)'!I$37)","v":0},{"$f":"IF('Meta (17)'!J$37=\"\",0,'Meta (17)'!J$37)","v":0},{"$f":"IF('Meta (17)'!K$37=\"\",0,'Meta (17)'!K$37)","v":0},{"$f":"IF('Meta (17)'!L$37=\"\",0,'Meta (17)'!L$37)","v":0},{"$f":"IF('Meta (17)'!M$37=\"\",0,'Meta (17)'!M$37)","v":0},{"$f":"IF('Meta (17)'!N$37=\"\",0,'Meta (17)'!N$37)","v":0},{"$f":"IF('Meta (17)'!O$37=\"\",0,'Meta (17)'!O$37)","v":0},{"$f":"IF('Meta (17)'!P$37=\"\",0,'Meta (17)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C605:C607)),0)","v":0},{"$f":"IFERROR((SUM(D605:D607)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (17)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (17)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (17)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (17)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (17)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (17)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C629+C630","v":0},{"$f":"D629+D630","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C603:C604)+C609+C610","v":0},{"$f":"SUM(D603:D604)+D609+D610","v":0},{"$f":"SUM(E603:E604)+E609+E610","v":0},{"$f":"SUM(F603:F604)+F609+F610","v":0},{"$f":"SUM(G603:G604)+G609+G610","v":0},{"$f":"SUM(H603:H604)+H609+H610","v":0},{"$f":"SUM(I603:I604)+I609+I610","v":0},{"$f":"SUM(J603:J604)+J609+J610","v":0},{"$f":"SUM(K603:K604)+K609+K610","v":0},{"$f":"SUM(L603:L604)+L609+L610","v":0},{"$f":"SUM(M603:M604)+M609+M610","v":0},{"$f":"SUM(N603:N604)+N609+N610","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C613:C619)","v":0},{"$f":"SUM(D613:D619)","v":0},{"$f":"SUM(E613:E619)","v":0},{"$f":"SUM(F613:F619)","v":0},{"$f":"SUM(G613:G619)","v":0},{"$f":"SUM(H613:H619)","v":0},{"$f":"SUM(I613:I619)","v":0},{"$f":"SUM(J613:J619)","v":0},{"$f":"SUM(K613:K619)","v":0},{"$f":"SUM(L613:L619)","v":0},{"$f":"SUM(M613:M619)","v":0},{"$f":"SUM(N613:N619)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (17)'!E$186,'Meta (17)'!E$195)","v":0},{"$f":"-SUM('Meta (17)'!F$186,'Meta (17)'!F$195)","v":0},{"$f":"-SUM('Meta (17)'!G$186,'Meta (17)'!G$195)","v":0},{"$f":"-SUM('Meta (17)'!H$186,'Meta (17)'!H$195)","v":0},{"$f":"-SUM('Meta (17)'!I$186,'Meta (17)'!I$195)","v":0},{"$f":"-SUM('Meta (17)'!J$186,'Meta (17)'!J$195)","v":0},{"$f":"-SUM('Meta (17)'!K$186,'Meta (17)'!K$195)","v":0},{"$f":"-SUM('Meta (17)'!L$186,'Meta (17)'!L$195)","v":0},{"$f":"-SUM('Meta (17)'!M$186,'Meta (17)'!M$195)","v":0},{"$f":"-SUM('Meta (17)'!N$186,'Meta (17)'!N$195)","v":0},{"$f":"-SUM('Meta (17)'!O$186,'Meta (17)'!O$195)","v":0},{"$f":"-SUM('Meta (17)'!P$186,'Meta (17)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (17)'!E$219,'Meta (17)'!E$239)","v":0},{"$f":"-SUM('Meta (17)'!F$219,'Meta (17)'!F$239)","v":0},{"$f":"-SUM('Meta (17)'!G$219,'Meta (17)'!G$239)","v":0},{"$f":"-SUM('Meta (17)'!H$219,'Meta (17)'!H$239)","v":0},{"$f":"-SUM('Meta (17)'!I$219,'Meta (17)'!I$239)","v":0},{"$f":"-SUM('Meta (17)'!J$219,'Meta (17)'!J$239)","v":0},{"$f":"-SUM('Meta (17)'!K$219,'Meta (17)'!K$239)","v":0},{"$f":"-SUM('Meta (17)'!L$219,'Meta (17)'!L$239)","v":0},{"$f":"-SUM('Meta (17)'!M$219,'Meta (17)'!M$239)","v":0},{"$f":"-SUM('Meta (17)'!N$219,'Meta (17)'!N$239)","v":0},{"$f":"-SUM('Meta (17)'!O$219,'Meta (17)'!O$239)","v":0},{"$f":"-SUM('Meta (17)'!P$219,'Meta (17)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (17)'!E$252","v":0},{"$f":"-'Meta (17)'!F$252","v":0},{"$f":"-'Meta (17)'!G$252","v":0},{"$f":"-'Meta (17)'!H$252","v":0},{"$f":"-'Meta (17)'!I$252","v":0},{"$f":"-'Meta (17)'!J$252","v":0},{"$f":"-'Meta (17)'!K$252","v":0},{"$f":"-'Meta (17)'!L$252","v":0},{"$f":"-'Meta (17)'!M$252","v":0},{"$f":"-'Meta (17)'!N$252","v":0},{"$f":"-'Meta (17)'!O$252","v":0},{"$f":"-'Meta (17)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (17)'!E$261","v":0},{"$f":"-'Meta (17)'!F$261","v":0},{"$f":"-'Meta (17)'!G$261","v":0},{"$f":"-'Meta (17)'!H$261","v":0},{"$f":"-'Meta (17)'!I$261","v":0},{"$f":"-'Meta (17)'!J$261","v":0},{"$f":"-'Meta (17)'!K$261","v":0},{"$f":"-'Meta (17)'!L$261","v":0},{"$f":"-'Meta (17)'!M$261","v":0},{"$f":"-'Meta (17)'!N$261","v":0},{"$f":"-'Meta (17)'!O$261","v":0},{"$f":"-'Meta (17)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (17)'!E$268","v":0},{"$f":"-'Meta (17)'!F$268","v":0},{"$f":"-'Meta (17)'!G$268","v":0},{"$f":"-'Meta (17)'!H$268","v":0},{"$f":"-'Meta (17)'!I$268","v":0},{"$f":"-'Meta (17)'!J$268","v":0},{"$f":"-'Meta (17)'!K$268","v":0},{"$f":"-'Meta (17)'!L$268","v":0},{"$f":"-'Meta (17)'!M$268","v":0},{"$f":"-'Meta (17)'!N$268","v":0},{"$f":"-'Meta (17)'!O$268","v":0},{"$f":"-'Meta (17)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (17)'!E$277","v":0},{"$f":"-'Meta (17)'!F$277","v":0},{"$f":"-'Meta (17)'!G$277","v":0},{"$f":"-'Meta (17)'!H$277","v":0},{"$f":"-'Meta (17)'!I$277","v":0},{"$f":"-'Meta (17)'!J$277","v":0},{"$f":"-'Meta (17)'!K$277","v":0},{"$f":"-'Meta (17)'!L$277","v":0},{"$f":"-'Meta (17)'!M$277","v":0},{"$f":"-'Meta (17)'!N$277","v":0},{"$f":"-'Meta (17)'!O$277","v":0},{"$f":"-'Meta (17)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (17)'!E$286","v":0},{"$f":"-'Meta (17)'!F$286","v":0},{"$f":"-'Meta (17)'!G$286","v":0},{"$f":"-'Meta (17)'!H$286","v":0},{"$f":"-'Meta (17)'!I$286","v":0},{"$f":"-'Meta (17)'!J$286","v":0},{"$f":"-'Meta (17)'!K$286","v":0},{"$f":"-'Meta (17)'!L$286","v":0},{"$f":"-'Meta (17)'!M$286","v":0},{"$f":"-'Meta (17)'!N$286","v":0},{"$f":"-'Meta (17)'!O$286","v":0},{"$f":"-'Meta (17)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C621:C627)","v":0},{"$f":"SUM(D621:D627)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (17)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (17)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (17)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (17)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (17)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (17)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (17)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (17)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (17)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (17)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (17)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (17)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (17)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (17)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (17)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (17)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (17)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (17)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (17)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (17)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (17)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (17)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (17)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (17)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (17)'!E$121","v":0},{"$f":"-'Meta (17)'!F$121","v":0},{"$f":"-'Meta (17)'!G$121","v":0},{"$f":"-'Meta (17)'!H$121","v":0},{"$f":"-'Meta (17)'!I$121","v":0},{"$f":"-'Meta (17)'!J$121","v":0},{"$f":"-'Meta (17)'!K$121","v":0},{"$f":"-'Meta (17)'!L$121","v":0},{"$f":"-'Meta (17)'!M$121","v":0},{"$f":"-'Meta (17)'!N$121","v":0},{"$f":"-'Meta (17)'!O$121","v":0},{"$f":"-'Meta (17)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (17)'!E$128","v":0},{"$f":"-'Meta (17)'!F$128","v":0},{"$f":"-'Meta (17)'!G$128","v":0},{"$f":"-'Meta (17)'!H$128","v":0},{"$f":"-'Meta (17)'!I$128","v":0},{"$f":"-'Meta (17)'!J$128","v":0},{"$f":"-'Meta (17)'!K$128","v":0},{"$f":"-'Meta (17)'!L$128","v":0},{"$f":"-'Meta (17)'!M$128","v":0},{"$f":"-'Meta (17)'!N$128","v":0},{"$f":"-'Meta (17)'!O$128","v":0},{"$f":"-'Meta (17)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C603=0,0,IF(Projeto!P629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D603=0,0,IF(Projeto!Q629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E603=0,0,IF(Projeto!R629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F603=0,0,IF(Projeto!S629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G603=0,0,IF(Projeto!T629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H603=0,0,IF(Projeto!U629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I603=0,0,IF(Projeto!V629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J603=0,0,IF(Projeto!W629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K603=0,0,IF(Projeto!X629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L603=0,0,IF(Projeto!Y629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M603=0,0,IF(Projeto!Z629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N603=0,0,IF(Projeto!AA629=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C604=0,0,IF(Projeto!P630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D604=0,0,IF(Projeto!Q630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E604=0,0,IF(Projeto!R630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F604=0,0,IF(Projeto!S630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G604=0,0,IF(Projeto!T630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H604=0,0,IF(Projeto!U630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I604=0,0,IF(Projeto!V630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J604=0,0,IF(Projeto!W630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K604=0,0,IF(Projeto!X630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L604=0,0,IF(Projeto!Y630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M604=0,0,IF(Projeto!Z630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N604=0,0,IF(Projeto!AA630=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C605=0,0,IF(Projeto!P631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D605=0,0,IF(Projeto!Q631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E605=0,0,IF(Projeto!R631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F605=0,0,IF(Projeto!S631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G605=0,0,IF(Projeto!T631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H605=0,0,IF(Projeto!U631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I605=0,0,IF(Projeto!V631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J605=0,0,IF(Projeto!W631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K605=0,0,IF(Projeto!X631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L605=0,0,IF(Projeto!Y631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M605=0,0,IF(Projeto!Z631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N605=0,0,IF(Projeto!AA631=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M603)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N603)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C611,C612,C620,C628)","v":0},{"$f":"SUM(D611,D612,D620,D628)","v":0},{"$f":"SUM(E611,E612,E620,E628)","v":0},{"$f":"SUM(F611,F612,F620,F628)","v":0},{"$f":"SUM(G611,G612,G620,G628)","v":0},{"$f":"SUM(H611,H612,H620,H628)","v":0},{"$f":"SUM(I611,I612,I620,I628)","v":0},{"$f":"SUM(J611,J612,J620,J628)","v":0},{"$f":"SUM(K611,K612,K620,K628)","v":0},{"$f":"SUM(L611,L612,L620,L628)","v":0},{"$f":"SUM(M611,M612,M620,M628)","v":0},{"$f":"SUM(N611,N612,N620,N628)","v":0}]
[null,null,{"$f":"IF(C629<0,0,IF(C603=0,-C629,0))","v":0},{"$f":"IFERROR((IF(D629<0,\"\",IF(D603=0,-D629,0))),\"\")","v":0},{"$f":"IFERROR((IF(E629<0,\"\",IF(E603=0,-E629,0))),\"\")","v":0},{"$f":"IFERROR((IF(F629<0,\"\",IF(F603=0,-F629,0))),\"\")","v":0},{"$f":"IFERROR((IF(G629<0,\"\",IF(G603=0,-G629,0))),\"\")","v":0},{"$f":"IFERROR((IF(H629<0,\"\",IF(H603=0,-H629,0))),\"\")","v":0},{"$f":"IFERROR((IF(I629<0,\"\",IF(I603=0,-I629,0))),\"\")","v":0},{"$f":"IFERROR((IF(J629<0,\"\",IF(J603=0,-J629,0))),\"\")","v":0},{"$f":"IFERROR((IF(K629<0,\"\",IF(K603=0,-K629,0))),\"\")","v":0},{"$f":"IFERROR((IF(L629<0,\"\",IF(L603=0,-L629,0))),\"\")","v":0},{"$f":"IFERROR((IF(M629<0,\"\",IF(M603=0,-M629,0))),\"\")","v":0},{"$f":"IFERROR((IF(N629<0,\"\",IF(N603=0,-N629,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C629<0,\"Inviabilidade do projeto!\",IF(C629=0,\"\",IF(C603=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C629),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D629<0,\"Inviabilidade do projeto!\",IF(D629=0,\"\",IF(D603=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D629),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 18"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (18)'!E$37=\"\",0,'Meta (18)'!E$37)","v":0},{"$f":"IF('Meta (18)'!F$37=\"\",0,'Meta (18)'!F$37)","v":0},{"$f":"IF('Meta (18)'!G$37=\"\",0,'Meta (18)'!G$37)","v":0},{"$f":"IF('Meta (18)'!H$37=\"\",0,'Meta (18)'!H$37)","v":0},{"$f":"IF('Meta (18)'!I$37=\"\",0,'Meta (18)'!I$37)","v":0},{"$f":"IF('Meta (18)'!J$37=\"\",0,'Meta (18)'!J$37)","v":0},{"$f":"IF('Meta (18)'!K$37=\"\",0,'Meta (18)'!K$37)","v":0},{"$f":"IF('Meta (18)'!L$37=\"\",0,'Meta (18)'!L$37)","v":0},{"$f":"IF('Meta (18)'!M$37=\"\",0,'Meta (18)'!M$37)","v":0},{"$f":"IF('Meta (18)'!N$37=\"\",0,'Meta (18)'!N$37)","v":0},{"$f":"IF('Meta (18)'!O$37=\"\",0,'Meta (18)'!O$37)","v":0},{"$f":"IF('Meta (18)'!P$37=\"\",0,'Meta (18)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C640:C642)),0)","v":0},{"$f":"IFERROR((SUM(D640:D642)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (18)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (18)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (18)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (18)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (18)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (18)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C664+C665","v":0},{"$f":"D664+D665","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C638:C639)+C644+C645","v":0},{"$f":"SUM(D638:D639)+D644+D645","v":0},{"$f":"SUM(E638:E639)+E644+E645","v":0},{"$f":"SUM(F638:F639)+F644+F645","v":0},{"$f":"SUM(G638:G639)+G644+G645","v":0},{"$f":"SUM(H638:H639)+H644+H645","v":0},{"$f":"SUM(I638:I639)+I644+I645","v":0},{"$f":"SUM(J638:J639)+J644+J645","v":0},{"$f":"SUM(K638:K639)+K644+K645","v":0},{"$f":"SUM(L638:L639)+L644+L645","v":0},{"$f":"SUM(M638:M639)+M644+M645","v":0},{"$f":"SUM(N638:N639)+N644+N645","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C648:C654)","v":0},{"$f":"SUM(D648:D654)","v":0},{"$f":"SUM(E648:E654)","v":0},{"$f":"SUM(F648:F654)","v":0},{"$f":"SUM(G648:G654)","v":0},{"$f":"SUM(H648:H654)","v":0},{"$f":"SUM(I648:I654)","v":0},{"$f":"SUM(J648:J654)","v":0},{"$f":"SUM(K648:K654)","v":0},{"$f":"SUM(L648:L654)","v":0},{"$f":"SUM(M648:M654)","v":0},{"$f":"SUM(N648:N654)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (18)'!E$186,'Meta (18)'!E$195)","v":0},{"$f":"-SUM('Meta (18)'!F$186,'Meta (18)'!F$195)","v":0},{"$f":"-SUM('Meta (18)'!G$186,'Meta (18)'!G$195)","v":0},{"$f":"-SUM('Meta (18)'!H$186,'Meta (18)'!H$195)","v":0},{"$f":"-SUM('Meta (18)'!I$186,'Meta (18)'!I$195)","v":0},{"$f":"-SUM('Meta (18)'!J$186,'Meta (18)'!J$195)","v":0},{"$f":"-SUM('Meta (18)'!K$186,'Meta (18)'!K$195)","v":0},{"$f":"-SUM('Meta (18)'!L$186,'Meta (18)'!L$195)","v":0},{"$f":"-SUM('Meta (18)'!M$186,'Meta (18)'!M$195)","v":0},{"$f":"-SUM('Meta (18)'!N$186,'Meta (18)'!N$195)","v":0},{"$f":"-SUM('Meta (18)'!O$186,'Meta (18)'!O$195)","v":0},{"$f":"-SUM('Meta (18)'!P$186,'Meta (18)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (18)'!E$219,'Meta (18)'!E$239)","v":0},{"$f":"-SUM('Meta (18)'!F$219,'Meta (18)'!F$239)","v":0},{"$f":"-SUM('Meta (18)'!G$219,'Meta (18)'!G$239)","v":0},{"$f":"-SUM('Meta (18)'!H$219,'Meta (18)'!H$239)","v":0},{"$f":"-SUM('Meta (18)'!I$219,'Meta (18)'!I$239)","v":0},{"$f":"-SUM('Meta (18)'!J$219,'Meta (18)'!J$239)","v":0},{"$f":"-SUM('Meta (18)'!K$219,'Meta (18)'!K$239)","v":0},{"$f":"-SUM('Meta (18)'!L$219,'Meta (18)'!L$239)","v":0},{"$f":"-SUM('Meta (18)'!M$219,'Meta (18)'!M$239)","v":0},{"$f":"-SUM('Meta (18)'!N$219,'Meta (18)'!N$239)","v":0},{"$f":"-SUM('Meta (18)'!O$219,'Meta (18)'!O$239)","v":0},{"$f":"-SUM('Meta (18)'!P$219,'Meta (18)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (18)'!E$252","v":0},{"$f":"-'Meta (18)'!F$252","v":0},{"$f":"-'Meta (18)'!G$252","v":0},{"$f":"-'Meta (18)'!H$252","v":0},{"$f":"-'Meta (18)'!I$252","v":0},{"$f":"-'Meta (18)'!J$252","v":0},{"$f":"-'Meta (18)'!K$252","v":0},{"$f":"-'Meta (18)'!L$252","v":0},{"$f":"-'Meta (18)'!M$252","v":0},{"$f":"-'Meta (18)'!N$252","v":0},{"$f":"-'Meta (18)'!O$252","v":0},{"$f":"-'Meta (18)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (18)'!E$261","v":0},{"$f":"-'Meta (18)'!F$261","v":0},{"$f":"-'Meta (18)'!G$261","v":0},{"$f":"-'Meta (18)'!H$261","v":0},{"$f":"-'Meta (18)'!I$261","v":0},{"$f":"-'Meta (18)'!J$261","v":0},{"$f":"-'Meta (18)'!K$261","v":0},{"$f":"-'Meta (18)'!L$261","v":0},{"$f":"-'Meta (18)'!M$261","v":0},{"$f":"-'Meta (18)'!N$261","v":0},{"$f":"-'Meta (18)'!O$261","v":0},{"$f":"-'Meta (18)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (18)'!E$268","v":0},{"$f":"-'Meta (18)'!F$268","v":0},{"$f":"-'Meta (18)'!G$268","v":0},{"$f":"-'Meta (18)'!H$268","v":0},{"$f":"-'Meta (18)'!I$268","v":0},{"$f":"-'Meta (18)'!J$268","v":0},{"$f":"-'Meta (18)'!K$268","v":0},{"$f":"-'Meta (18)'!L$268","v":0},{"$f":"-'Meta (18)'!M$268","v":0},{"$f":"-'Meta (18)'!N$268","v":0},{"$f":"-'Meta (18)'!O$268","v":0},{"$f":"-'Meta (18)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (18)'!E$277","v":0},{"$f":"-'Meta (18)'!F$277","v":0},{"$f":"-'Meta (18)'!G$277","v":0},{"$f":"-'Meta (18)'!H$277","v":0},{"$f":"-'Meta (18)'!I$277","v":0},{"$f":"-'Meta (18)'!J$277","v":0},{"$f":"-'Meta (18)'!K$277","v":0},{"$f":"-'Meta (18)'!L$277","v":0},{"$f":"-'Meta (18)'!M$277","v":0},{"$f":"-'Meta (18)'!N$277","v":0},{"$f":"-'Meta (18)'!O$277","v":0},{"$f":"-'Meta (18)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (18)'!E$286","v":0},{"$f":"-'Meta (18)'!F$286","v":0},{"$f":"-'Meta (18)'!G$286","v":0},{"$f":"-'Meta (18)'!H$286","v":0},{"$f":"-'Meta (18)'!I$286","v":0},{"$f":"-'Meta (18)'!J$286","v":0},{"$f":"-'Meta (18)'!K$286","v":0},{"$f":"-'Meta (18)'!L$286","v":0},{"$f":"-'Meta (18)'!M$286","v":0},{"$f":"-'Meta (18)'!N$286","v":0},{"$f":"-'Meta (18)'!O$286","v":0},{"$f":"-'Meta (18)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C656:C662)","v":0},{"$f":"SUM(D656:D662)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (18)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (18)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (18)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (18)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (18)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (18)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (18)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (18)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (18)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (18)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (18)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (18)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (18)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (18)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (18)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (18)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (18)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (18)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (18)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (18)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (18)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (18)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (18)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (18)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (18)'!E$121","v":0},{"$f":"-'Meta (18)'!F$121","v":0},{"$f":"-'Meta (18)'!G$121","v":0},{"$f":"-'Meta (18)'!H$121","v":0},{"$f":"-'Meta (18)'!I$121","v":0},{"$f":"-'Meta (18)'!J$121","v":0},{"$f":"-'Meta (18)'!K$121","v":0},{"$f":"-'Meta (18)'!L$121","v":0},{"$f":"-'Meta (18)'!M$121","v":0},{"$f":"-'Meta (18)'!N$121","v":0},{"$f":"-'Meta (18)'!O$121","v":0},{"$f":"-'Meta (18)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (18)'!E$128","v":0},{"$f":"-'Meta (18)'!F$128","v":0},{"$f":"-'Meta (18)'!G$128","v":0},{"$f":"-'Meta (18)'!H$128","v":0},{"$f":"-'Meta (18)'!I$128","v":0},{"$f":"-'Meta (18)'!J$128","v":0},{"$f":"-'Meta (18)'!K$128","v":0},{"$f":"-'Meta (18)'!L$128","v":0},{"$f":"-'Meta (18)'!M$128","v":0},{"$f":"-'Meta (18)'!N$128","v":0},{"$f":"-'Meta (18)'!O$128","v":0},{"$f":"-'Meta (18)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C638=0,0,IF(Projeto!P668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D638=0,0,IF(Projeto!Q668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E638=0,0,IF(Projeto!R668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F638=0,0,IF(Projeto!S668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G638=0,0,IF(Projeto!T668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H638=0,0,IF(Projeto!U668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I638=0,0,IF(Projeto!V668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J638=0,0,IF(Projeto!W668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K638=0,0,IF(Projeto!X668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L638=0,0,IF(Projeto!Y668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M638=0,0,IF(Projeto!Z668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N638=0,0,IF(Projeto!AA668=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C639=0,0,IF(Projeto!P669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D639=0,0,IF(Projeto!Q669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E639=0,0,IF(Projeto!R669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F639=0,0,IF(Projeto!S669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G639=0,0,IF(Projeto!T669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H639=0,0,IF(Projeto!U669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I639=0,0,IF(Projeto!V669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J639=0,0,IF(Projeto!W669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K639=0,0,IF(Projeto!X669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L639=0,0,IF(Projeto!Y669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M639=0,0,IF(Projeto!Z669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N639=0,0,IF(Projeto!AA669=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C640=0,0,IF(Projeto!P670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D640=0,0,IF(Projeto!Q670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E640=0,0,IF(Projeto!R670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F640=0,0,IF(Projeto!S670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G640=0,0,IF(Projeto!T670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H640=0,0,IF(Projeto!U670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I640=0,0,IF(Projeto!V670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J640=0,0,IF(Projeto!W670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K640=0,0,IF(Projeto!X670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L640=0,0,IF(Projeto!Y670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M640=0,0,IF(Projeto!Z670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N640=0,0,IF(Projeto!AA670=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M638)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N638)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C646,C647,C655,C663)","v":0},{"$f":"SUM(D646,D647,D655,D663)","v":0},{"$f":"SUM(E646,E647,E655,E663)","v":0},{"$f":"SUM(F646,F647,F655,F663)","v":0},{"$f":"SUM(G646,G647,G655,G663)","v":0},{"$f":"SUM(H646,H647,H655,H663)","v":0},{"$f":"SUM(I646,I647,I655,I663)","v":0},{"$f":"SUM(J646,J647,J655,J663)","v":0},{"$f":"SUM(K646,K647,K655,K663)","v":0},{"$f":"SUM(L646,L647,L655,L663)","v":0},{"$f":"SUM(M646,M647,M655,M663)","v":0},{"$f":"SUM(N646,N647,N655,N663)","v":0}]
[null,null,{"$f":"IF(C664<0,0,IF(C638=0,-C664,0))","v":0},{"$f":"IFERROR((IF(D664<0,\"\",IF(D638=0,-D664,0))),\"\")","v":0},{"$f":"IFERROR((IF(E664<0,\"\",IF(E638=0,-E664,0))),\"\")","v":0},{"$f":"IFERROR((IF(F664<0,\"\",IF(F638=0,-F664,0))),\"\")","v":0},{"$f":"IFERROR((IF(G664<0,\"\",IF(G638=0,-G664,0))),\"\")","v":0},{"$f":"IFERROR((IF(H664<0,\"\",IF(H638=0,-H664,0))),\"\")","v":0},{"$f":"IFERROR((IF(I664<0,\"\",IF(I638=0,-I664,0))),\"\")","v":0},{"$f":"IFERROR((IF(J664<0,\"\",IF(J638=0,-J664,0))),\"\")","v":0},{"$f":"IFERROR((IF(K664<0,\"\",IF(K638=0,-K664,0))),\"\")","v":0},{"$f":"IFERROR((IF(L664<0,\"\",IF(L638=0,-L664,0))),\"\")","v":0},{"$f":"IFERROR((IF(M664<0,\"\",IF(M638=0,-M664,0))),\"\")","v":0},{"$f":"IFERROR((IF(N664<0,\"\",IF(N638=0,-N664,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C664<0,\"Inviabilidade do projeto!\",IF(C664=0,\"\",IF(C638=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C664),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D664<0,\"Inviabilidade do projeto!\",IF(D664=0,\"\",IF(D638=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D664),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 19"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (19)'!E$37=\"\",0,'Meta (19)'!E$37)","v":0},{"$f":"IF('Meta (19)'!F$37=\"\",0,'Meta (19)'!F$37)","v":0},{"$f":"IF('Meta (19)'!G$37=\"\",0,'Meta (19)'!G$37)","v":0},{"$f":"IF('Meta (19)'!H$37=\"\",0,'Meta (19)'!H$37)","v":0},{"$f":"IF('Meta (19)'!I$37=\"\",0,'Meta (19)'!I$37)","v":0},{"$f":"IF('Meta (19)'!J$37=\"\",0,'Meta (19)'!J$37)","v":0},{"$f":"IF('Meta (19)'!K$37=\"\",0,'Meta (19)'!K$37)","v":0},{"$f":"IF('Meta (19)'!L$37=\"\",0,'Meta (19)'!L$37)","v":0},{"$f":"IF('Meta (19)'!M$37=\"\",0,'Meta (19)'!M$37)","v":0},{"$f":"IF('Meta (19)'!N$37=\"\",0,'Meta (19)'!N$37)","v":0},{"$f":"IF('Meta (19)'!O$37=\"\",0,'Meta (19)'!O$37)","v":0},{"$f":"IF('Meta (19)'!P$37=\"\",0,'Meta (19)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C675:C677)),0)","v":0},{"$f":"IFERROR((SUM(D675:D677)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (19)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (19)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (19)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (19)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (19)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (19)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C699+C700","v":0},{"$f":"D699+D700","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C673:C674)+C679+C680","v":0},{"$f":"SUM(D673:D674)+D679+D680","v":0},{"$f":"SUM(E673:E674)+E679+E680","v":0},{"$f":"SUM(F673:F674)+F679+F680","v":0},{"$f":"SUM(G673:G674)+G679+G680","v":0},{"$f":"SUM(H673:H674)+H679+H680","v":0},{"$f":"SUM(I673:I674)+I679+I680","v":0},{"$f":"SUM(J673:J674)+J679+J680","v":0},{"$f":"SUM(K673:K674)+K679+K680","v":0},{"$f":"SUM(L673:L674)+L679+L680","v":0},{"$f":"SUM(M673:M674)+M679+M680","v":0},{"$f":"SUM(N673:N674)+N679+N680","v":0}]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C683:C689)","v":0},{"$f":"SUM(D683:D689)","v":0},{"$f":"SUM(E683:E689)","v":0},{"$f":"SUM(F683:F689)","v":0},{"$f":"SUM(G683:G689)","v":0},{"$f":"SUM(H683:H689)","v":0},{"$f":"SUM(I683:I689)","v":0},{"$f":"SUM(J683:J689)","v":0},{"$f":"SUM(K683:K689)","v":0},{"$f":"SUM(L683:L689)","v":0},{"$f":"SUM(M683:M689)","v":0},{"$f":"SUM(N683:N689)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (19)'!E$186,'Meta (19)'!E$195)","v":0},{"$f":"-SUM('Meta (19)'!F$186,'Meta (19)'!F$195)","v":0},{"$f":"-SUM('Meta (19)'!G$186,'Meta (19)'!G$195)","v":0},{"$f":"-SUM('Meta (19)'!H$186,'Meta (19)'!H$195)","v":0},{"$f":"-SUM('Meta (19)'!I$186,'Meta (19)'!I$195)","v":0},{"$f":"-SUM('Meta (19)'!J$186,'Meta (19)'!J$195)","v":0},{"$f":"-SUM('Meta (19)'!K$186,'Meta (19)'!K$195)","v":0},{"$f":"-SUM('Meta (19)'!L$186,'Meta (19)'!L$195)","v":0},{"$f":"-SUM('Meta (19)'!M$186,'Meta (19)'!M$195)","v":0},{"$f":"-SUM('Meta (19)'!N$186,'Meta (19)'!N$195)","v":0},{"$f":"-SUM('Meta (19)'!O$186,'Meta (19)'!O$195)","v":0},{"$f":"-SUM('Meta (19)'!P$186,'Meta (19)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (19)'!E$219,'Meta (19)'!E$239)","v":0},{"$f":"-SUM('Meta (19)'!F$219,'Meta (19)'!F$239)","v":0},{"$f":"-SUM('Meta (19)'!G$219,'Meta (19)'!G$239)","v":0},{"$f":"-SUM('Meta (19)'!H$219,'Meta (19)'!H$239)","v":0},{"$f":"-SUM('Meta (19)'!I$219,'Meta (19)'!I$239)","v":0},{"$f":"-SUM('Meta (19)'!J$219,'Meta (19)'!J$239)","v":0},{"$f":"-SUM('Meta (19)'!K$219,'Meta (19)'!K$239)","v":0},{"$f":"-SUM('Meta (19)'!L$219,'Meta (19)'!L$239)","v":0},{"$f":"-SUM('Meta (19)'!M$219,'Meta (19)'!M$239)","v":0},{"$f":"-SUM('Meta (19)'!N$219,'Meta (19)'!N$239)","v":0},{"$f":"-SUM('Meta (19)'!O$219,'Meta (19)'!O$239)","v":0},{"$f":"-SUM('Meta (19)'!P$219,'Meta (19)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (19)'!E$252","v":0},{"$f":"-'Meta (19)'!F$252","v":0},{"$f":"-'Meta (19)'!G$252","v":0},{"$f":"-'Meta (19)'!H$252","v":0},{"$f":"-'Meta (19)'!I$252","v":0},{"$f":"-'Meta (19)'!J$252","v":0},{"$f":"-'Meta (19)'!K$252","v":0},{"$f":"-'Meta (19)'!L$252","v":0},{"$f":"-'Meta (19)'!M$252","v":0},{"$f":"-'Meta (19)'!N$252","v":0},{"$f":"-'Meta (19)'!O$252","v":0},{"$f":"-'Meta (19)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (19)'!E$261","v":0},{"$f":"-'Meta (19)'!F$261","v":0},{"$f":"-'Meta (19)'!G$261","v":0},{"$f":"-'Meta (19)'!H$261","v":0},{"$f":"-'Meta (19)'!I$261","v":0},{"$f":"-'Meta (19)'!J$261","v":0},{"$f":"-'Meta (19)'!K$261","v":0},{"$f":"-'Meta (19)'!L$261","v":0},{"$f":"-'Meta (19)'!M$261","v":0},{"$f":"-'Meta (19)'!N$261","v":0},{"$f":"-'Meta (19)'!O$261","v":0},{"$f":"-'Meta (19)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (19)'!E$268","v":0},{"$f":"-'Meta (19)'!F$268","v":0},{"$f":"-'Meta (19)'!G$268","v":0},{"$f":"-'Meta (19)'!H$268","v":0},{"$f":"-'Meta (19)'!I$268","v":0},{"$f":"-'Meta (19)'!J$268","v":0},{"$f":"-'Meta (19)'!K$268","v":0},{"$f":"-'Meta (19)'!L$268","v":0},{"$f":"-'Meta (19)'!M$268","v":0},{"$f":"-'Meta (19)'!N$268","v":0},{"$f":"-'Meta (19)'!O$268","v":0},{"$f":"-'Meta (19)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (19)'!E$277","v":0},{"$f":"-'Meta (19)'!F$277","v":0},{"$f":"-'Meta (19)'!G$277","v":0},{"$f":"-'Meta (19)'!H$277","v":0},{"$f":"-'Meta (19)'!I$277","v":0},{"$f":"-'Meta (19)'!J$277","v":0},{"$f":"-'Meta (19)'!K$277","v":0},{"$f":"-'Meta (19)'!L$277","v":0},{"$f":"-'Meta (19)'!M$277","v":0},{"$f":"-'Meta (19)'!N$277","v":0},{"$f":"-'Meta (19)'!O$277","v":0},{"$f":"-'Meta (19)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (19)'!E$286","v":0},{"$f":"-'Meta (19)'!F$286","v":0},{"$f":"-'Meta (19)'!G$286","v":0},{"$f":"-'Meta (19)'!H$286","v":0},{"$f":"-'Meta (19)'!I$286","v":0},{"$f":"-'Meta (19)'!J$286","v":0},{"$f":"-'Meta (19)'!K$286","v":0},{"$f":"-'Meta (19)'!L$286","v":0},{"$f":"-'Meta (19)'!M$286","v":0},{"$f":"-'Meta (19)'!N$286","v":0},{"$f":"-'Meta (19)'!O$286","v":0},{"$f":"-'Meta (19)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C691:C697)","v":0},{"$f":"SUM(D691:D697)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (19)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (19)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (19)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (19)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (19)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (19)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (19)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (19)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (19)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (19)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (19)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (19)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (19)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (19)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (19)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (19)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (19)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (19)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (19)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (19)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (19)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (19)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (19)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (19)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (19)'!E$121","v":0},{"$f":"-'Meta (19)'!F$121","v":0},{"$f":"-'Meta (19)'!G$121","v":0},{"$f":"-'Meta (19)'!H$121","v":0},{"$f":"-'Meta (19)'!I$121","v":0},{"$f":"-'Meta (19)'!J$121","v":0},{"$f":"-'Meta (19)'!K$121","v":0},{"$f":"-'Meta (19)'!L$121","v":0},{"$f":"-'Meta (19)'!M$121","v":0},{"$f":"-'Meta (19)'!N$121","v":0},{"$f":"-'Meta (19)'!O$121","v":0},{"$f":"-'Meta (19)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (19)'!E$128","v":0},{"$f":"-'Meta (19)'!F$128","v":0},{"$f":"-'Meta (19)'!G$128","v":0},{"$f":"-'Meta (19)'!H$128","v":0},{"$f":"-'Meta (19)'!I$128","v":0},{"$f":"-'Meta (19)'!J$128","v":0},{"$f":"-'Meta (19)'!K$128","v":0},{"$f":"-'Meta (19)'!L$128","v":0},{"$f":"-'Meta (19)'!M$128","v":0},{"$f":"-'Meta (19)'!N$128","v":0},{"$f":"-'Meta (19)'!O$128","v":0},{"$f":"-'Meta (19)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C673=0,0,IF(Projeto!P707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D673=0,0,IF(Projeto!Q707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E673=0,0,IF(Projeto!R707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F673=0,0,IF(Projeto!S707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G673=0,0,IF(Projeto!T707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H673=0,0,IF(Projeto!U707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I673=0,0,IF(Projeto!V707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J673=0,0,IF(Projeto!W707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K673=0,0,IF(Projeto!X707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L673=0,0,IF(Projeto!Y707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M673=0,0,IF(Projeto!Z707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N673=0,0,IF(Projeto!AA707=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C674=0,0,IF(Projeto!P708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D674=0,0,IF(Projeto!Q708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E674=0,0,IF(Projeto!R708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F674=0,0,IF(Projeto!S708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G674=0,0,IF(Projeto!T708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H674=0,0,IF(Projeto!U708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I674=0,0,IF(Projeto!V708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J674=0,0,IF(Projeto!W708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K674=0,0,IF(Projeto!X708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L674=0,0,IF(Projeto!Y708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M674=0,0,IF(Projeto!Z708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N674=0,0,IF(Projeto!AA708=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C675=0,0,IF(Projeto!P709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D675=0,0,IF(Projeto!Q709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E675=0,0,IF(Projeto!R709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F675=0,0,IF(Projeto!S709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G675=0,0,IF(Projeto!T709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H675=0,0,IF(Projeto!U709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I675=0,0,IF(Projeto!V709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J675=0,0,IF(Projeto!W709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K675=0,0,IF(Projeto!X709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L675=0,0,IF(Projeto!Y709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M675=0,0,IF(Projeto!Z709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N675=0,0,IF(Projeto!AA709=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M673)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N673)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C681,C682,C690,C698)","v":0},{"$f":"SUM(D681,D682,D690,D698)","v":0},{"$f":"SUM(E681,E682,E690,E698)","v":0},{"$f":"SUM(F681,F682,F690,F698)","v":0},{"$f":"SUM(G681,G682,G690,G698)","v":0},{"$f":"SUM(H681,H682,H690,H698)","v":0},{"$f":"SUM(I681,I682,I690,I698)","v":0},{"$f":"SUM(J681,J682,J690,J698)","v":0},{"$f":"SUM(K681,K682,K690,K698)","v":0},{"$f":"SUM(L681,L682,L690,L698)","v":0},{"$f":"SUM(M681,M682,M690,M698)","v":0},{"$f":"SUM(N681,N682,N690,N698)","v":0}]
[null,null,{"$f":"IF(C699<0,0,IF(C673=0,-C699,0))","v":0},{"$f":"IFERROR((IF(D699<0,\"\",IF(D673=0,-D699,0))),\"\")","v":0},{"$f":"IFERROR((IF(E699<0,\"\",IF(E673=0,-E699,0))),\"\")","v":0},{"$f":"IFERROR((IF(F699<0,\"\",IF(F673=0,-F699,0))),\"\")","v":0},{"$f":"IFERROR((IF(G699<0,\"\",IF(G673=0,-G699,0))),\"\")","v":0},{"$f":"IFERROR((IF(H699<0,\"\",IF(H673=0,-H699,0))),\"\")","v":0},{"$f":"IFERROR((IF(I699<0,\"\",IF(I673=0,-I699,0))),\"\")","v":0},{"$f":"IFERROR((IF(J699<0,\"\",IF(J673=0,-J699,0))),\"\")","v":0},{"$f":"IFERROR((IF(K699<0,\"\",IF(K673=0,-K699,0))),\"\")","v":0},{"$f":"IFERROR((IF(L699<0,\"\",IF(L673=0,-L699,0))),\"\")","v":0},{"$f":"IFERROR((IF(M699<0,\"\",IF(M673=0,-M699,0))),\"\")","v":0},{"$f":"IFERROR((IF(N699<0,\"\",IF(N673=0,-N699,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C699<0,\"Inviabilidade do projeto!\",IF(C699=0,\"\",IF(C673=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C699),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D699<0,\"Inviabilidade do projeto!\",IF(D699=0,\"\",IF(D673=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D699),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]
[]
[]
[null,"RESUMO FINANCEIRO DA META 20"]
[]
[null,"DEMONSTRAÇÃO DO RESULTADO","Etapa 01","Etapa 02","Etapa 03","Etapa 04","Etapa 05","Etapa 06","Etapa 07","Etapa 08","Etapa 09","Etapa 10","Etapa 11","Etapa 12"]
[null,"(=) Receita bruta estimada",{"$f":"IF('Meta (20)'!E$37=\"\",0,'Meta (20)'!E$37)","v":0},{"$f":"IF('Meta (20)'!F$37=\"\",0,'Meta (20)'!F$37)","v":0},{"$f":"IF('Meta (20)'!G$37=\"\",0,'Meta (20)'!G$37)","v":0},{"$f":"IF('Meta (20)'!H$37=\"\",0,'Meta (20)'!H$37)","v":0},{"$f":"IF('Meta (20)'!I$37=\"\",0,'Meta (20)'!I$37)","v":0},{"$f":"IF('Meta (20)'!J$37=\"\",0,'Meta (20)'!J$37)","v":0},{"$f":"IF('Meta (20)'!K$37=\"\",0,'Meta (20)'!K$37)","v":0},{"$f":"IF('Meta (20)'!L$37=\"\",0,'Meta (20)'!L$37)","v":0},{"$f":"IF('Meta (20)'!M$37=\"\",0,'Meta (20)'!M$37)","v":0},{"$f":"IF('Meta (20)'!N$37=\"\",0,'Meta (20)'!N$37)","v":0},{"$f":"IF('Meta (20)'!O$37=\"\",0,'Meta (20)'!O$37)","v":0},{"$f":"IF('Meta (20)'!P$37=\"\",0,'Meta (20)'!P$37)","v":0}]
[null,"(-) Abatimentos",{"$f":"IFERROR((SUM(C710:C712)),0)","v":0},{"$f":"IFERROR((SUM(D710:D712)),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inadimplência",{"$f":"IFERROR((-'Meta (20)'!E$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!F$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!G$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!H$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!I$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!J$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!K$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!L$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!M$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!N$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!O$39),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!P$39),0)","v":0}]
[null,"Descontos concedidos",{"$f":"IFERROR((-'Meta (20)'!E$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!F$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!G$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!H$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!I$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!J$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!K$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!L$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!M$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!N$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!O$41),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!P$41),0)","v":0}]
[null,"Taxas UFJF",{"$f":"IFERROR((-SUM('Meta (20)'!E$43:E$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!F$43:F$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!G$43:G$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!H$43:H$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!I$43:I$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!J$43:J$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!K$43:K$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!L$43:L$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!M$43:M$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!N$43:N$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!O$43:O$44)),0)","v":0},{"$f":"IFERROR((-SUM('Meta (20)'!P$43:P$44)),0)","v":0}]
[null,"Taxas específicas UFJF",{"$f":"IFERROR((-'Meta (20)'!E$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!F$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!G$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!H$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!I$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!J$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!K$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!L$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!M$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!N$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!O$336),0)","v":0},{"$f":"IFERROR((-'Meta (20)'!P$336),0)","v":0}]
[null,"(+) Superavit de etapas anteriores",0,{"$f":"C734+C735","v":0},{"$f":"D734+D735","v":0},0,0,0,0,0,0,0,0,0]
[null,"(+) Receita de aplicações financeiras"]
[null,"(=) Receita líquida para execução do projeto",{"$f":"SUM(C708:C709)+C714+C715","v":0},{"$f":"SUM(D708:D709)+D714+D715","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"(-) Custos de aquisição/contratação p/ execução",{"$f":"SUM(C718:C724)","v":0},{"$f":"SUM(D718:D724)","v":0},{"$f":"SUM(E718:E724)","v":0},{"$f":"SUM(F718:F724)","v":0},{"$f":"SUM(G718:G724)","v":0},{"$f":"SUM(H718:H724)","v":0},{"$f":"SUM(I718:I724)","v":0},{"$f":"SUM(J718:J724)","v":0},{"$f":"SUM(K718:K724)","v":0},{"$f":"SUM(L718:L724)","v":0},{"$f":"SUM(M718:M724)","v":0},{"$f":"SUM(N718:N724)","v":0}]
[null,"Material de consumo",{"$f":"-SUM('Meta (20)'!E$186,'Meta (20)'!E$195)","v":0},{"$f":"-SUM('Meta (20)'!F$186,'Meta (20)'!F$195)","v":0},{"$f":"-SUM('Meta (20)'!G$186,'Meta (20)'!G$195)","v":0},{"$f":"-SUM('Meta (20)'!H$186,'Meta (20)'!H$195)","v":0},{"$f":"-SUM('Meta (20)'!I$186,'Meta (20)'!I$195)","v":0},{"$f":"-SUM('Meta (20)'!J$186,'Meta (20)'!J$195)","v":0},{"$f":"-SUM('Meta (20)'!K$186,'Meta (20)'!K$195)","v":0},{"$f":"-SUM('Meta (20)'!L$186,'Meta (20)'!L$195)","v":0},{"$f":"-SUM('Meta (20)'!M$186,'Meta (20)'!M$195)","v":0},{"$f":"-SUM('Meta (20)'!N$186,'Meta (20)'!N$195)","v":0},{"$f":"-SUM('Meta (20)'!O$186,'Meta (20)'!O$195)","v":0},{"$f":"-SUM('Meta (20)'!P$186,'Meta (20)'!P$195)","v":0}]
[null,"Material permanente",{"$f":"-SUM('Meta (20)'!E$219,'Meta (20)'!E$239)","v":0},{"$f":"-SUM('Meta (20)'!F$219,'Meta (20)'!F$239)","v":0},{"$f":"-SUM('Meta (20)'!G$219,'Meta (20)'!G$239)","v":0},{"$f":"-SUM('Meta (20)'!H$219,'Meta (20)'!H$239)","v":0},{"$f":"-SUM('Meta (20)'!I$219,'Meta (20)'!I$239)","v":0},{"$f":"-SUM('Meta (20)'!J$219,'Meta (20)'!J$239)","v":0},{"$f":"-SUM('Meta (20)'!K$219,'Meta (20)'!K$239)","v":0},{"$f":"-SUM('Meta (20)'!L$219,'Meta (20)'!L$239)","v":0},{"$f":"-SUM('Meta (20)'!M$219,'Meta (20)'!M$239)","v":0},{"$f":"-SUM('Meta (20)'!N$219,'Meta (20)'!N$239)","v":0},{"$f":"-SUM('Meta (20)'!O$219,'Meta (20)'!O$239)","v":0},{"$f":"-SUM('Meta (20)'!P$219,'Meta (20)'!P$239)","v":0}]
[null,"Contratação de serviços",{"$f":"-'Meta (20)'!E$252","v":0},{"$f":"-'Meta (20)'!F$252","v":0},{"$f":"-'Meta (20)'!G$252","v":0},{"$f":"-'Meta (20)'!H$252","v":0},{"$f":"-'Meta (20)'!I$252","v":0},{"$f":"-'Meta (20)'!J$252","v":0},{"$f":"-'Meta (20)'!K$252","v":0},{"$f":"-'Meta (20)'!L$252","v":0},{"$f":"-'Meta (20)'!M$252","v":0},{"$f":"-'Meta (20)'!N$252","v":0},{"$f":"-'Meta (20)'!O$252","v":0},{"$f":"-'Meta (20)'!P$252","v":0}]
[null,"Diárias",{"$f":"-'Meta (20)'!E$261","v":0},{"$f":"-'Meta (20)'!F$261","v":0},{"$f":"-'Meta (20)'!G$261","v":0},{"$f":"-'Meta (20)'!H$261","v":0},{"$f":"-'Meta (20)'!I$261","v":0},{"$f":"-'Meta (20)'!J$261","v":0},{"$f":"-'Meta (20)'!K$261","v":0},{"$f":"-'Meta (20)'!L$261","v":0},{"$f":"-'Meta (20)'!M$261","v":0},{"$f":"-'Meta (20)'!N$261","v":0},{"$f":"-'Meta (20)'!O$261","v":0},{"$f":"-'Meta (20)'!P$261","v":0}]
[null,"Alimentação",{"$f":"-'Meta (20)'!E$268","v":0},{"$f":"-'Meta (20)'!F$268","v":0},{"$f":"-'Meta (20)'!G$268","v":0},{"$f":"-'Meta (20)'!H$268","v":0},{"$f":"-'Meta (20)'!I$268","v":0},{"$f":"-'Meta (20)'!J$268","v":0},{"$f":"-'Meta (20)'!K$268","v":0},{"$f":"-'Meta (20)'!L$268","v":0},{"$f":"-'Meta (20)'!M$268","v":0},{"$f":"-'Meta (20)'!N$268","v":0},{"$f":"-'Meta (20)'!O$268","v":0},{"$f":"-'Meta (20)'!P$268","v":0}]
[null,"Eventos",{"$f":"-'Meta (20)'!E$277","v":0},{"$f":"-'Meta (20)'!F$277","v":0},{"$f":"-'Meta (20)'!G$277","v":0},{"$f":"-'Meta (20)'!H$277","v":0},{"$f":"-'Meta (20)'!I$277","v":0},{"$f":"-'Meta (20)'!J$277","v":0},{"$f":"-'Meta (20)'!K$277","v":0},{"$f":"-'Meta (20)'!L$277","v":0},{"$f":"-'Meta (20)'!M$277","v":0},{"$f":"-'Meta (20)'!N$277","v":0},{"$f":"-'Meta (20)'!O$277","v":0},{"$f":"-'Meta (20)'!P$277","v":0}]
[null,"Palestrantes/colaborador eventual convidado",{"$f":"-'Meta (20)'!E$286","v":0},{"$f":"-'Meta (20)'!F$286","v":0},{"$f":"-'Meta (20)'!G$286","v":0},{"$f":"-'Meta (20)'!H$286","v":0},{"$f":"-'Meta (20)'!I$286","v":0},{"$f":"-'Meta (20)'!J$286","v":0},{"$f":"-'Meta (20)'!K$286","v":0},{"$f":"-'Meta (20)'!L$286","v":0},{"$f":"-'Meta (20)'!M$286","v":0},{"$f":"-'Meta (20)'!N$286","v":0},{"$f":"-'Meta (20)'!O$286","v":0},{"$f":"-'Meta (20)'!P$286","v":0}]
[null,"(-) Custos com pessoal",{"$f":"SUM(C726:C732)","v":0},{"$f":"SUM(D726:D732)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores do quadro UFJF",{"$f":"-SUM('Meta (20)'!E$136:E$155)","v":0},{"$f":"-SUM('Meta (20)'!F$136:F$155)","v":0},{"$f":"-SUM('Meta (20)'!G$136:G$155)","v":0},{"$f":"-SUM('Meta (20)'!H$136:H$155)","v":0},{"$f":"-SUM('Meta (20)'!I$136:I$155)","v":0},{"$f":"-SUM('Meta (20)'!J$136:J$155)","v":0},{"$f":"-SUM('Meta (20)'!K$136:K$155)","v":0},{"$f":"-SUM('Meta (20)'!L$136:L$155)","v":0},{"$f":"-SUM('Meta (20)'!M$136:M$155)","v":0},{"$f":"-SUM('Meta (20)'!N$136:N$155)","v":0},{"$f":"-SUM('Meta (20)'!O$136:O$155)","v":0},{"$f":"-SUM('Meta (20)'!P$136:P$155)","v":0}]
[null,"Professores convidados",{"$f":"-SUM('Meta (20)'!E$158:E$169)","v":0},{"$f":"-SUM('Meta (20)'!F$158:F$169)","v":0},{"$f":"-SUM('Meta (20)'!G$158:G$169)","v":0},{"$f":"-SUM('Meta (20)'!H$158:H$169)","v":0},{"$f":"-SUM('Meta (20)'!I$158:I$169)","v":0},{"$f":"-SUM('Meta (20)'!J$158:J$169)","v":0},{"$f":"-SUM('Meta (20)'!K$158:K$169)","v":0},{"$f":"-SUM('Meta (20)'!L$158:L$169)","v":0},{"$f":"-SUM('Meta (20)'!M$158:M$169)","v":0},{"$f":"-SUM('Meta (20)'!N$158:N$169)","v":0},{"$f":"-SUM('Meta (20)'!O$158:O$169)","v":0},{"$f":"-SUM('Meta (20)'!P$158:P$169)","v":0}]
[null,"Orientação TCC",{"$f":"-'Meta (20)'!E$121","v":0},{"$f":"-'Meta (20)'!F$121","v":0},{"$f":"-'Meta (20)'!G$121","v":0},{"$f":"-'Meta (20)'!H$121","v":0},{"$f":"-'Meta (20)'!I$121","v":0},{"$f":"-'Meta (20)'!J$121","v":0},{"$f":"-'Meta (20)'!K$121","v":0},{"$f":"-'Meta (20)'!L$121","v":0},{"$f":"-'Meta (20)'!M$121","v":0},{"$f":"-'Meta (20)'!N$121","v":0},{"$f":"-'Meta (20)'!O$121","v":0},{"$f":"-'Meta (20)'!P$121","v":0}]
[null,"Coordenador de curso (meta)",{"$f":"-'Meta (20)'!E$128","v":0},{"$f":"-'Meta (20)'!F$128","v":0},{"$f":"-'Meta (20)'!G$128","v":0},{"$f":"-'Meta (20)'!H$128","v":0},{"$f":"-'Meta (20)'!I$128","v":0},{"$f":"-'Meta (20)'!J$128","v":0},{"$f":"-'Meta (20)'!K$128","v":0},{"$f":"-'Meta (20)'!L$128","v":0},{"$f":"-'Meta (20)'!M$128","v":0},{"$f":"-'Meta (20)'!N$128","v":0},{"$f":"-'Meta (20)'!O$128","v":0},{"$f":"-'Meta (20)'!P$128","v":0}]
[null,"Coordenador geral (projeto - em rateio)",{"$f":"IF(C708=0,0,IF(Projeto!P746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(D708=0,0,IF(Projeto!Q746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(E708=0,0,IF(Projeto!R746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(F708=0,0,IF(Projeto!S746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(G708=0,0,IF(Projeto!T746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(H708=0,0,IF(Projeto!U746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(I708=0,0,IF(Projeto!V746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(J708=0,0,IF(Projeto!W746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(K708=0,0,IF(Projeto!X746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(L708=0,0,IF(Projeto!Y746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(M708=0,0,IF(Projeto!Z746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0},{"$f":"IF(N708=0,0,IF(Projeto!AA746=\"Por meta\",Rateios!$D$4,Rateios!$E$4))","v":0}]
[null,"Secretaria (projeto - em rateio)",{"$f":"IF(C709=0,0,IF(Projeto!P747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(D709=0,0,IF(Projeto!Q747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(E709=0,0,IF(Projeto!R747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(F709=0,0,IF(Projeto!S747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(G709=0,0,IF(Projeto!T747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(H709=0,0,IF(Projeto!U747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(I709=0,0,IF(Projeto!V747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(J709=0,0,IF(Projeto!W747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(K709=0,0,IF(Projeto!X747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(L709=0,0,IF(Projeto!Y747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(M709=0,0,IF(Projeto!Z747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0},{"$f":"IF(N709=0,0,IF(Projeto!AA747=\"Por meta\",Rateios!$D$5,Rateios!$E$5))","v":0}]
[null,"Pessoal celetista (projeto - em rateio)",{"$f":"IF(C710=0,0,IF(Projeto!P748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(D710=0,0,IF(Projeto!Q748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(E710=0,0,IF(Projeto!R748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(F710=0,0,IF(Projeto!S748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(G710=0,0,IF(Projeto!T748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(H710=0,0,IF(Projeto!U748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(I710=0,0,IF(Projeto!V748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(J710=0,0,IF(Projeto!W748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(K710=0,0,IF(Projeto!X748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(L710=0,0,IF(Projeto!Y748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(M710=0,0,IF(Projeto!Z748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0},{"$f":"IF(N710=0,0,IF(Projeto!AA748=\"Por meta\",Rateios!$D$6,Rateios!$E$6))","v":0}]
[null,"(-) Despesas Operacionais e Admin (Fadepe)",{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!C708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!D708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!E708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!F708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!G708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!H708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!I708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!J708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!K708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!L708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!M708)),0)","v":0},{"$f":"IFERROR((-(7.5%*'Resumo financeiro por etapa'!N708)),0)","v":0}]
[null,"(=) Resultado estimado",{"$f":"SUM(C716,C717,C725,C733)","v":0},{"$f":"SUM(D716,D717,D725,D733)","v":0},{"$f":"SUM(E716,E717,E725,E733)","v":0},{"$f":"SUM(F716,F717,F725,F733)","v":0},{"$f":"SUM(G716,G717,G725,G733)","v":0},{"$f":"SUM(H716,H717,H725,H733)","v":0},{"$f":"SUM(I716,I717,I725,I733)","v":0},{"$f":"SUM(J716,J717,J725,J733)","v":0},{"$f":"SUM(K716,K717,K725,K733)","v":0},{"$f":"SUM(L716,L717,L725,L733)","v":0},{"$f":"SUM(M716,M717,M725,M733)","v":0},{"$f":"SUM(N716,N717,N725,N733)","v":0}]
[null,null,{"$f":"IF(C734<0,0,IF(C708=0,-C734,0))","v":0},{"$f":"IFERROR((IF(D734<0,\"\",IF(D708=0,-D734,0))),\"\")","v":0},{"$f":"IFERROR((IF(E734<0,\"\",IF(E708=0,-E734,0))),\"\")","v":0},{"$f":"IFERROR((IF(F734<0,\"\",IF(F708=0,-F734,0))),\"\")","v":0},{"$f":"IFERROR((IF(G734<0,\"\",IF(G708=0,-G734,0))),\"\")","v":0},{"$f":"IFERROR((IF(H734<0,\"\",IF(H708=0,-H734,0))),\"\")","v":0},{"$f":"IFERROR((IF(I734<0,\"\",IF(I708=0,-I734,0))),\"\")","v":0},{"$f":"IFERROR((IF(J734<0,\"\",IF(J708=0,-J734,0))),\"\")","v":0},{"$f":"IFERROR((IF(K734<0,\"\",IF(K708=0,-K734,0))),\"\")","v":0},{"$f":"IFERROR((IF(L734<0,\"\",IF(L708=0,-L734,0))),\"\")","v":0},{"$f":"IFERROR((IF(M734<0,\"\",IF(M708=0,-M734,0))),\"\")","v":0},{"$f":"IFERROR((IF(N734<0,\"\",IF(N708=0,-N734,0))),\"\")","v":0}]
[]
[null,"Status de movimentação do superávit/déficit",{"$f":"IF(C734<0,\"Inviabilidade do projeto!\",IF(C734=0,\"\",IF(C708=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((C734),2))),\"Superávit para etapa seguinte\")))","v":""},{"$f":"IF(D734<0,\"Inviabilidade do projeto!\",IF(D734=0,\"\",IF(D708=0,(CONCATENATE(\"Emitir GRU de R$\",ROUND((D734),2))),\"Superávit para etapa seguinte\")))","v":""},"","","","","","","","","",""]

{"sheet":"Meta (1)","index":5,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[187,1,187,3],[188,1,188,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[222,1,222,2],[200,1,200,2],[201,1,201,2],[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[213,1,213,2],[214,1,214,2],[182,1,182,3],[183,1,183,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[235,1,235,2],[236,1,236,2],[238,1,238,3],[239,1,239,3],[237,1,237,3],[260,1,260,3],[261,1,261,3],[251,1,251,3],[252,1,252,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[234,1,234,2],[202,1,202,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[320,1,320,3],[321,1,321,3],[322,1,322,3],[296,1,296,3],[297,1,297,3],[250,1,250,3],[259,1,259,3],[266,1,266,3],[275,1,275,3],[292,1,292,3],[277,1,277,3],[284,1,284,3],[285,1,285,3],[267,1,267,3],[268,1,268,3],[298,1,298,3],[299,1,299,3],[301,1,301,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[335,1,335,3],[300,1,300,3],[302,1,302,3],[276,1,276,3],[286,1,286,3],[291,1,291,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[332,1,332,3],[333,1,333,3],[334,1,334,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[230,1,230,2],[231,1,231,2],[232,1,232,2],[199,1,199,2],[194,1,194,3],[193,1,193,3],[219,1,219,3],[220,1,220,2],[221,1,221,2],[218,1,218,3],[217,1,217,3],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[233,1,233,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[51,1,51,3],[52,1,52,3],[53,1,53,3],[67,1,67,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[185,1,185,3],[184,1,184,3],[186,1,186,3],[172,1,172,3],[173,1,173,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[148,1,148,3],[159,1,159,3],[164,1,164,3],[39,1,39,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[136,1,136,3],[71,1,71,15],[73,11,73,14],[74,11,74,14],[73,7,73,8],[74,7,74,8],[75,7,75,8],[75,11,75,14],[76,7,76,8],[76,11,76,14],[78,7,78,8],[78,11,78,14],[79,7,79,8],[79,11,79,14],[80,7,80,8],[80,11,80,14],[77,7,77,8],[77,11,77,14],[81,7,81,8],[81,11,81,14],[165,1,165,3],[166,1,166,3],[167,1,167,3],[162,1,162,3],[163,1,163,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[174,1,174,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[34,1,34,3],[28,1,28,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[7,14,7,15],[7,9,7,10],[7,11,7,12],[8,6,9,8],[8,9,9,10],[19,1,19,3],[21,1,21,3],[22,1,22,3],[23,1,23,3],[7,4,7,8],[14,1,14,3],[15,1,15,3],[16,1,16,3],[0,1,0,15],[8,5,9,5],[2,1,2,15],[30,1,30,15],[37,1,37,3],[42,1,42,3],[43,1,43,3],[41,1,41,3],[45,1,45,15],[17,1,17,3],[6,1,6,3],[6,9,6,10],[6,4,6,8],[6,11,6,15],[7,1,7,3],[9,1,9,3],[8,1,8,3],[8,11,9,11],[8,12,9,15],[4,1,4,15],[12,1,12,15],[33,1,33,3],[32,1,32,3],[36,1,36,3],[95,11,95,14],[96,11,96,14],[105,7,105,8],[105,11,105,14],[85,1,85,4],[86,1,86,4],[91,1,91,4],[105,1,105,4],[95,1,95,4],[115,5,115,6],[115,7,115,15],[97,11,97,14],[98,11,98,14],[99,11,99,14],[104,11,104,14],[106,11,106,14],[101,1,101,4],[92,1,92,4],[103,7,103,8],[103,11,103,14],[96,1,96,4],[107,1,107,4],[109,1,109,4],[110,1,110,4],[111,1,111,4],[113,1,113,4],[114,1,114,4],[115,1,115,4],[97,1,97,4],[98,1,98,4],[104,1,104,4],[106,1,106,4],[107,11,107,14],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[109,7,109,15],[110,7,110,15],[113,7,113,15],[114,7,114,15],[111,5,111,6],[95,7,95,8],[96,7,96,8],[107,7,107,8],[97,7,97,8],[98,7,98,8],[99,7,99,8],[104,7,104,8],[106,7,106,8],[93,1,93,4],[91,7,91,8],[91,11,91,14],[92,7,92,8],[92,11,92,14],[93,7,93,8],[170,1,170,15],[289,1,289,15],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[99,1,99,4],[168,1,168,3],[101,7,101,8],[101,11,101,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[10,1,10,3],[10,5,10,11],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[129,1,129,3],[130,1,130,3],[129,5,130,15],[117,1,117,15],[120,1,120,3],[40,1,40,3],[38,1,38,3],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[59,1,59,3],[84,1,84,4],[84,7,84,8],[84,11,84,14],[87,1,87,4],[309,1,309,3],[152,1,152,3],[153,1,153,3],[154,1,154,3],[134,1,134,3],[73,1,73,4],[74,1,74,4],[75,1,75,4],[76,1,76,4],[77,1,77,4],[78,1,78,4],[79,1,79,4],[80,1,80,4],[81,1,81,4],[82,1,82,4],[83,1,83,4],[160,1,160,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[140,1,140,3],[141,1,141,3],[142,1,142,3],[143,1,143,3],[265,1,265,3],[65,1,65,3],[66,1,66,3],[303,1,303,3],[304,1,304,3],[305,1,305,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[161,1,161,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[135,1,135,3],[132,1,132,15],[93,11,93,14],[82,7,82,8],[82,11,82,14],[83,7,83,8],[83,11,83,14],[85,7,85,8],[85,11,85,14],[86,7,86,8],[86,11,86,14],[274,1,274,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[253,1,253,3],[254,1,254,3],[255,1,255,3],[256,1,256,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[283,1,283,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",null,null,null,null,null,{"$f":"IF(J19=\"\",\"\",IF(J35>J19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H99=\"Especialista\",E$52,IF($H99=\"Mestre\",E$53,IF($H99=\"Doutor\",E$54,\"\"))))*$P99),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H100=\"Especialista\",E$52,IF($H100=\"Mestre\",E$53,IF($H100=\"Doutor\",E$54,\"\"))))*$P100),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H101=\"Especialista\",E$52,IF($H101=\"Mestre\",E$53,IF($H101=\"Doutor\",E$54,\"\"))))*$P101),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H102=\"Especialista\",E$52,IF($H102=\"Mestre\",E$53,IF($H102=\"Doutor\",E$54,\"\"))))*$P102),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H103=\"Especialista\",E$52,IF($H103=\"Mestre\",E$53,IF($H103=\"Doutor\",E$54,\"\"))))*$P103),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H104=\"Especialista\",E$52,IF($H104=\"Mestre\",E$53,IF($H104=\"Doutor\",E$54,\"\"))))*$P104),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H105=\"Especialista\",E$52,IF($H105=\"Mestre\",E$53,IF($H105=\"Doutor\",E$54,\"\"))))*$P105),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H106=\"Especialista\",E$52,IF($H106=\"Mestre\",E$53,IF($H106=\"Doutor\",E$54,\"\"))))*$P106),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H107=\"Especialista\",E$52,IF($H107=\"Mestre\",E$53,IF($H107=\"Doutor\",E$54,\"\"))))*$P107),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H108=\"Especialista\",E$52,IF($H108=\"Mestre\",E$53,IF($H108=\"Doutor\",E$54,\"\"))))*$P108),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$66,IF($H76=\"Mestre\",E$67,IF($H76=\"Doutor\",E$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H77=\"Especialista\",E$66,IF($H77=\"Mestre\",E$67,IF($H77=\"Doutor\",E$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H78=\"Especialista\",E$66,IF($H78=\"Mestre\",E$67,IF($H78=\"Doutor\",E$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H79=\"Especialista\",E$66,IF($H79=\"Mestre\",E$67,IF($H79=\"Doutor\",E$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H80=\"Especialista\",E$66,IF($H80=\"Mestre\",E$67,IF($H80=\"Doutor\",E$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H81=\"Especialista\",E$66,IF($H81=\"Mestre\",E$67,IF($H81=\"Doutor\",E$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H82=\"Especialista\",E$66,IF($H82=\"Mestre\",E$67,IF($H82=\"Doutor\",E$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H83=\"Especialista\",E$66,IF($H83=\"Mestre\",E$67,IF($H83=\"Doutor\",E$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H84=\"Especialista\",E$66,IF($H84=\"Mestre\",E$67,IF($H84=\"Doutor\",E$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H85=\"Especialista\",E$66,IF($H85=\"Mestre\",E$67,IF($H85=\"Doutor\",E$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H86=\"Especialista\",E$66,IF($H86=\"Mestre\",E$67,IF($H86=\"Doutor\",E$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H87=\"Especialista\",E$66,IF($H87=\"Mestre\",E$67,IF($H87=\"Doutor\",E$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H88=\"Especialista\",E$66,IF($H88=\"Mestre\",E$67,IF($H88=\"Doutor\",E$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H89=\"Especialista\",E$66,IF($H89=\"Mestre\",E$67,IF($H89=\"Doutor\",E$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H90=\"Especialista\",E$66,IF($H90=\"Mestre\",E$67,IF($H90=\"Doutor\",E$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H91=\"Especialista\",E$66,IF($H91=\"Mestre\",E$67,IF($H91=\"Doutor\",E$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$66,IF($H92=\"Mestre\",E$67,IF($H92=\"Doutor\",E$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H93=\"Especialista\",E$66,IF($H93=\"Mestre\",E$67,IF($H93=\"Doutor\",E$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H94=\"Especialista\",E$66,IF($H94=\"Mestre\",E$67,IF($H94=\"Doutor\",E$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$66,IF($H98=\"Mestre\",E$67,IF($H98=\"Doutor\",E$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H99=\"Especialista\",E$66,IF($H99=\"Mestre\",E$67,IF($H99=\"Doutor\",E$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H100=\"Especialista\",E$66,IF($H100=\"Mestre\",E$67,IF($H100=\"Doutor\",E$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H101=\"Especialista\",E$66,IF($H101=\"Mestre\",E$67,IF($H101=\"Doutor\",E$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H102=\"Especialista\",E$66,IF($H102=\"Mestre\",E$67,IF($H102=\"Doutor\",E$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H103=\"Especialista\",E$66,IF($H103=\"Mestre\",E$67,IF($H103=\"Doutor\",E$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H104=\"Especialista\",E$66,IF($H104=\"Mestre\",E$67,IF($H104=\"Doutor\",E$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H105=\"Especialista\",E$66,IF($H105=\"Mestre\",E$67,IF($H105=\"Doutor\",E$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H106=\"Especialista\",E$66,IF($H106=\"Mestre\",E$67,IF($H106=\"Doutor\",E$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H107=\"Especialista\",E$66,IF($H107=\"Mestre\",E$67,IF($H107=\"Doutor\",E$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H108=\"Especialista\",E$66,IF($H108=\"Mestre\",E$67,IF($H108=\"Doutor\",E$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (2)","index":6,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (3)","index":7,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (4)","index":8,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (5)","index":9,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (6)","index":10,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (7)","index":11,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (8)","index":12,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (9)","index":13,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (10)","index":14,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (11)","index":15,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (12)","index":16,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (13)","index":17,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (14)","index":18,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (15)","index":19,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (16)","index":20,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (17)","index":21,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (18)","index":22,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (19)","index":23,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Meta (20)","index":24,"n_rows":336,"n_cols":16,"rows_kept":336,"cut":false,"hidden":false,"merged":[[204,1,204,2],[205,1,205,2],[206,1,206,2],[207,1,207,2],[208,1,208,2],[209,1,209,2],[210,1,210,2],[211,1,211,2],[212,1,212,2],[334,1,334,3],[335,1,335,3],[328,1,328,3],[329,1,329,3],[330,1,330,3],[331,1,331,3],[332,1,332,3],[333,1,333,3],[322,1,322,3],[323,1,323,3],[324,1,324,3],[325,1,325,3],[326,1,326,3],[327,1,327,3],[316,1,316,3],[317,1,317,3],[318,1,318,3],[319,1,319,3],[320,1,320,3],[321,1,321,3],[310,1,310,3],[311,1,311,3],[312,1,312,3],[313,1,313,3],[314,1,314,3],[315,1,315,3],[306,1,306,3],[307,1,307,3],[308,1,308,3],[309,1,309,3],[298,1,298,3],[299,1,299,3],[300,1,300,3],[301,1,301,3],[302,1,302,3],[303,1,303,3],[297,1,297,3],[284,1,284,3],[285,1,285,3],[286,1,286,3],[289,1,289,15],[291,1,291,3],[283,1,283,3],[304,1,304,3],[305,1,305,3],[279,1,279,3],[280,1,280,3],[281,1,281,3],[282,1,282,3],[292,1,292,3],[293,1,293,3],[294,1,294,3],[295,1,295,3],[296,1,296,3],[275,1,275,3],[276,1,276,3],[277,1,277,3],[267,1,267,3],[268,1,268,3],[269,1,269,3],[278,1,278,3],[270,1,270,3],[271,1,271,3],[272,1,272,3],[273,1,273,3],[274,1,274,3],[253,1,253,3],[254,1,254,3],[261,1,261,3],[266,1,266,3],[259,1,259,3],[260,1,260,3],[255,1,255,3],[256,1,256,3],[257,1,257,3],[258,1,258,3],[262,1,262,3],[263,1,263,3],[264,1,264,3],[265,1,265,3],[232,1,232,2],[213,1,213,2],[250,1,250,3],[251,1,251,3],[252,1,252,3],[237,1,237,3],[238,1,238,3],[239,1,239,3],[240,1,240,3],[241,1,241,3],[242,1,242,3],[243,1,243,3],[244,1,244,3],[245,1,245,3],[246,1,246,3],[247,1,247,3],[248,1,248,3],[249,1,249,3],[214,1,214,2],[187,1,187,3],[188,1,188,3],[220,1,220,2],[221,1,221,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[203,1,203,2],[215,1,215,2],[216,1,216,2],[217,1,217,3],[218,1,218,3],[219,1,219,3],[222,1,222,2],[223,1,223,2],[224,1,224,2],[225,1,225,2],[226,1,226,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[231,1,231,2],[195,1,195,3],[196,1,196,2],[197,1,197,2],[198,1,198,2],[199,1,199,2],[202,1,202,2],[193,1,193,3],[194,1,194,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[200,1,200,2],[201,1,201,2],[167,1,167,3],[168,1,168,3],[170,1,170,15],[172,1,172,3],[173,1,173,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[174,1,174,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[154,1,154,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[129,1,129,3],[129,5,130,15],[130,1,130,3],[132,1,132,15],[134,1,134,3],[135,1,135,3],[117,1,117,15],[120,1,120,3],[122,1,122,15],[125,1,125,3],[126,1,126,3],[127,1,127,3],[113,1,113,4],[113,7,113,15],[114,1,114,4],[114,7,114,15],[115,1,115,4],[115,5,115,6],[115,7,115,15],[109,1,109,4],[109,7,109,15],[110,1,110,4],[110,7,110,15],[111,1,111,4],[111,5,111,6],[106,1,106,4],[106,7,106,8],[106,11,106,14],[107,1,107,4],[107,7,107,8],[107,11,107,14],[104,1,104,4],[104,7,104,8],[104,11,104,14],[105,1,105,4],[105,7,105,8],[105,11,105,14],[102,1,102,4],[102,7,102,8],[102,11,102,14],[103,1,103,4],[103,7,103,8],[103,11,103,14],[100,1,100,4],[100,7,100,8],[100,11,100,14],[101,1,101,4],[101,7,101,8],[101,11,101,14],[98,1,98,4],[98,7,98,8],[98,11,98,14],[99,1,99,4],[99,7,99,8],[99,11,99,14],[96,1,96,4],[96,7,96,8],[96,11,96,14],[97,1,97,4],[97,7,97,8],[97,11,97,14],[93,1,93,4],[93,7,93,8],[93,11,93,14],[95,1,95,4],[95,7,95,8],[95,11,95,14],[91,1,91,4],[91,7,91,8],[91,11,91,14],[92,1,92,4],[92,7,92,8],[92,11,92,14],[89,1,89,4],[89,7,89,8],[89,11,89,14],[90,1,90,4],[90,7,90,8],[90,11,90,14],[87,1,87,4],[87,7,87,8],[87,11,87,14],[88,1,88,4],[88,7,88,8],[88,11,88,14],[85,1,85,4],[85,7,85,8],[85,11,85,14],[86,1,86,4],[86,7,86,8],[86,11,86,14],[83,1,83,4],[83,7,83,8],[83,11,83,14],[84,1,84,4],[84,7,84,8],[84,11,84,14],[81,1,81,4],[81,7,81,8],[81,11,81,14],[82,1,82,4],[82,7,82,8],[82,11,82,14],[79,1,79,4],[79,7,79,8],[79,11,79,14],[80,1,80,4],[80,7,80,8],[80,11,80,14],[77,1,77,4],[77,7,77,8],[77,11,77,14],[78,1,78,4],[78,7,78,8],[78,11,78,14],[75,1,75,4],[75,7,75,8],[75,11,75,14],[76,1,76,4],[76,7,76,8],[76,11,76,14],[73,1,73,4],[73,7,73,8],[73,11,73,14],[74,1,74,4],[74,7,74,8],[74,11,74,14],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[71,1,71,15],[54,1,54,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[62,1,62,3],[47,1,47,3],[49,1,49,3],[50,1,50,3],[51,1,51,3],[52,1,52,3],[53,1,53,3],[39,1,39,3],[40,1,40,3],[41,1,41,3],[42,1,42,3],[43,1,43,3],[45,1,45,15],[32,1,32,3],[33,1,33,3],[34,1,34,3],[36,1,36,3],[37,1,37,3],[38,1,38,3],[23,1,23,3],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[30,1,30,15],[15,1,15,3],[16,1,16,3],[17,1,17,3],[19,1,19,3],[21,1,21,3],[22,1,22,3],[10,1,10,3],[10,5,10,11],[12,1,12,15],[14,1,14,3],[7,1,7,3],[7,4,7,8],[7,9,7,10],[7,11,7,12],[7,14,7,15],[8,1,8,3],[8,5,9,5],[8,6,9,8],[8,9,9,10],[8,11,9,11],[0,1,0,15],[2,1,2,15],[4,1,4,15],[6,1,6,3],[6,4,6,8],[6,9,6,10],[6,11,6,15],[8,12,9,15],[9,1,9,3]]}
[null,"METAS E ETAPAS"]
[]
[null,"Meta 1"]
[]
[null,"Dados Gerais"]
[]
[null,"Nome do Curso (meta)",null,null,null,null,null,null,null,"Modalidade do curso"]
[null,"Coordenador do Curso (meta)",null,null,null,null,null,null,null,"Siape",null,null,null,"CPF"]
[null,"Data de início da Meta",null,null,null,{"$f":"IF(E9=\"\",\"\",IF(E10=\"\",\"Erro\",(CONCATENATE((ROUND((((E10-E9)/7)/52),1)),\" anos\"))))","v":""},{"$f":"IF(F9=\"\",\"\",IF(F9=\"Erro\",\"Erro\",IF((ROUND((((E10-E9)/7)/52),1))>5,\"Período superior ao permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\", \"Projeto dentro do prazo permitido pelo Art 4º da Resolução CONSU/UFJF Nº26/2018\")))","v":""},null,null,"Carga horária (em horas)",null,null,"Atenção: observar a carga-horária mínima para o curso"]
[null,"Data de fim da Meta"]
[null,"Quantidade de etapas previstas",null,null,null,"Se a quantidade de etapas for superior a 12, favor entrar em contato com o escritório de projetos da Fadepe"]
[]
[null,"Estimativa das turmas"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Data de início da turma",null,null,{"$f":"IF(E9=\"\",\"\",E9)","v":""}]
[null,"Data de fim da turma"]
[null,"Tempo estimado (em semanas)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7)),1)),\" semanas\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7)),1)),\" semanas\")))","v":""},"","","","","","","","","",""]
[null,null,null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",((ROUND((((E17-E16)/7/(52/12))),0)))))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",((ROUND((((F17-F16)/7/(52/12))),0)))))","v":""},"","","","","","","","","",""]
[null,"Tempo estimado (em anos)",null,null,{"$f":"IF(E16=\"\",\"\",IF(E17=\"\",\"Erro\",CONCATENATE((ROUND((((E17-E16)/7/(52/12))),0)),\" meses\")))","v":""},{"$f":"IF(F16=\"\",\"\",IF(F17=\"\",\"Erro\",CONCATENATE((ROUND((((F17-F16)/7/(52/12))),1)),\" meses\")))","v":""},"","","","","","","","","",""]
[]
[null,"Estimativa de alunos pagantes"]
[null,"Demanda social (UFJF)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,0,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,0,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,0,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[null,"Demanda social (Sociedade)",null,null,{"$f":"IF(E22=\"\",\"\",IF(E22<12,1,(ROUND((E22*0.1),0))))","v":""},{"$f":"IF(F22=\"\",\"\",IF(F22<12,1,(ROUND((F22*0.1),0))))","v":""},{"$f":"IF(G22=\"\",\"\",IF(G22<12,1,(ROUND((G22*0.1),0))))","v":""},"","","","","","","","",""]
[]
[null,"Evasão de alunos (em %)"]
[null,"Alunos pagantes",null,null,{"$f":"IF((ROUND((E22*(1-E26)),0))=0,\"\",(ROUND((E22*(1-E26)),0)))","v":""},"","","","","","","","","","",""]
[null,"Alunos não pagantes",null,null,{"$f":"IF((SUM(E23:E24))=0,\"\",(SUM(E23:E24)))","v":""},"","","","","","","","","","",""]
[null,"Total de alunos",null,null,{"$f":"IF(SUM(E27:E28)=0,0,SUM(E27:E28))","v":0},{"$f":"IF(SUM(F27:F28)=0,0,SUM(F27:F28))","v":0},{"$f":"IF(SUM(G27:G28)=0,0,SUM(G27:G28))","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Estimativa de receita"]
[]
[null,"Turmas (etapas)",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da mensalidade para a etapa"]
[null,"Quantidade de parcelas para a etapa"]
[null,null,null,"Observação",{"$f":"IF(E19=\"\",\"\",IF(E35>E19,\"Superior ao periodo da etapa\",\"Dentro da vigência da etapa\"))","v":""},"","","","","","","","","","",""]
[null,"Receita Bruta por etapa",null,null,{"$f":"IFERROR((IF(E35>E19,\"\",((E34*E27*E35)))),\"\")","v":""},{"$f":"IFERROR((IF(F35>F19,\"\",((F34*F27*F35)))),\"\")","v":""},"","","","","","","","","",""]
[null,"Inadimplência sobre a receita (em %)"]
[null,"Inadimplência sobre a receita (em R$)",null,null,{"$f":"IFERROR((E38*E37),\"\")","v":""},{"$f":"IFERROR((F38*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Descontos concedidos (em %)"]
[null,"Descontos concedidos (em R$)",null,null,{"$f":"IFERROR((E40*E37),\"\")","v":""},{"$f":"IFERROR((F40*F37),\"\")","v":""},"","","","","","","","","",""]
[null,"Receita bruta antes das taxas UFJF",null,null,{"$f":"IFERROR((E37*(1-(E38+E40))),\"\")","v":""},{"$f":"IFERROR((F37*(1-F38)),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Unidade acadêmica)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[null,"Taxa UFJF (7,5% - Adminstração Sup.)",null,null,{"$f":"IFERROR((E42*7.5%),\"\")","v":""},{"$f":"IFERROR((F42*7.5%),\"\")","v":""},"","","","","","","","","",""]
[]
[null,"Parâmetros de custos com pessoal"]
[]
[null,"Teto Constitucional",null,null,{"$f":"Projeto!E38","v":0},{"$f":"Projeto!F38","v":0},{"$f":"Projeto!G38","v":0},{"$f":"Projeto!H38","v":0},{"$f":"Projeto!I38","v":0},{"$f":"Projeto!J38","v":0},{"$f":"Projeto!K38","v":0},{"$f":"Projeto!L38","v":0},{"$f":"Projeto!M38","v":0},{"$f":"Projeto!N38","v":0},{"$f":"Projeto!O38","v":0},{"$f":"Projeto!P38","v":0}]
[]
[null,"Custos com pessoal",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Coordenador do Curso (vlr mensal)"]
[null,"Professor - Espec. - (vlr por hora)"]
[null,"Professor  - Mestre - (vlr por hora)"]
[null,"Professor  - Doutor - (vlr por hora)"]
[null,"Orientação TCC"]
[]
[null,"Coordenador do Curso (Grupo III)",null,null,{"$f":"E$48*10%","v":0},{"$f":"F$48*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo II)",null,null,{"$f":"E$48*10%*70%","v":0},{"$f":"F$48*10%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Coordenador do Curso (Grupo I)",null,null,{"$f":"E$48*40%*10%","v":0},{"$f":"F$48*40%*10%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Taxa específica UFJF",null,null,{"$f":"IF(E51>E59,((E51-E59)*30%),IF(E51>E58,((E57-E51)*60%),0))","v":0},{"$f":"IF(F51>F59,((F51-F59)*30%),IF(F51>F58,((F57-F51)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Professores (Grupo III)",null,null,{"$f":"E$48*1%","v":0},{"$f":"F$48*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo II)",null,null,{"$f":"E$48*1%*70%","v":0},{"$f":"F$48*1%*70%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Professores (Grupo I)",null,null,{"$f":"E$48*40%*1%","v":0},{"$f":"F$48*40%*1%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor especialista",null,null,{"$f":"IF(E52>E$65,((E52-E$65)*30%),IF(E52>E$64,((E$63-E52)*60%),0))","v":0},{"$f":"IF(F52>F$65,((F52-F$65)*30%),IF(F52>F$64,((F$63-F52)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor doutor",null,null,{"$f":"IF(E53>E$65,((E53-E$65)*30%),IF(E53>E$64,((E$63-E53)*60%),0))","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Tx específica UFJF - Professor mestre",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Identificação de docentes"]
[]
[null,"Nome do Professor do quadro da UFJF",null,null,null,"SIAPE","CPF","Titulação Máxima",null,"Departamento","Unidade Acadêmica","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nome do Professor Externo",null,null,null,"SIAPE \n(Quando de outra IFES)","CPF","Titulação Máxima",null,"Departamento (Quando de outra IFES)","Unidade Acadêmica (Quando de outra IFES)","Disciplina a ser ministrada no curso",null,null,null,"Horas totais da disciplina por etapa"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Total de docentes do quadro da UFJF",null,null,null,{"$f":"IF(COUNTA(B75:E94)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B75:E94))","v":""},{"$f":"IFERROR((F110/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G110=\"\",\"Aguardando o preenchimento dos dados\",IF(G110<0.75,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de docentes Externos",null,null,null,{"$f":"IF(COUNTA(B97:E108)=0,\"\",CONTAR_VALORES_EXCLUSIVOS(B97:E108))","v":""},{"$f":"IFERROR((F111/SUM($F$110:$F$111)),\"\")","v":""},{"$f":"IF(G111=\"\",\"Aguardando o preenchimento dos dados\",IF(G111>0.25,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Corpo docente (em quantidade)",null,null,null,{"$f":"IF(SUM(F110:F111)=0,\"\",(CONCATENATE(SUM(F110:F111),\" docentes\")))","v":""}]
[]
[null,"Total de carga horária - docentes do quadro da UFJF",null,null,null,{"$f":"IF(SUM(P75:P94)=0,\"\",SUM(P75:P94))","v":""},{"$f":"IFERROR((F114/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G114=\"\",\"Aguardando o preenchimento dos dados\",IF(G114<0.6666,\"Observar o disposto no Inciso II do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total de carga horária - docentes Externos",null,null,null,{"$f":"IF(SUM(P97:P108)=0,\"\",SUM(P97:P108))","v":""},{"$f":"IFERROR((F115/SUM($F$114:$F$115)),\"\")","v":""},{"$f":"IF(G115=\"\",\"Aguardando o preenchimento dos dados\",IF(G115>0.3334,\"Observar o disposto no Parágrafo único do art 14 da Resolução CONSU/UFJF Nº 26/2018\",\"Dentro do limite permitido\"))","v":"Aguardando o preenchimento dos dados"}]
[null,"Total da carga horária",null,null,null,{"$f":"IF(SUM(F114:F115)=0,\"\",CONCATENATE(SUM(F114:F115),\" horas\"))","v":""},null,{"$f":"IF(SUM(F114:F115)=L9,CONCATENATE(\"Curso dentro da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)>L9,CONCATENATE(\"Curso acima da carga-horaria de \",L9,\" horas\"),IF(SUM(F114:F115)<L9,CONCATENATE(\"Curso abaixo da carga-horaria de \",L9,\" horas\"),\"Aguardando preenchimento dos dados\")))","v":"Curso dentro da carga-horaria de  horas"}]
[]
[null,"Custos com orientação de TCC"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Orientação TCC",null,null,{"$f":"IFERROR((E29*E55),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Custos com coordenação do curso"]
[]
[null,null,null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Valor da bolsa",null,null,{"$f":"E51","v":0},{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Quantidade de bolsas por etapa"]
[null,"Custo com coordenação por etapa",null,null,{"$f":"E126*E127","v":0},{"$f":"F126*F127","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,"Quantidade de bolsas",null,null,{"$f":"SUM(E127:P127)","v":0},{"$f":"IF(E130>ROUND(((E10-E9)/7/4.3333333),0),\"Quantidade de bolsas excede o período de vigência da meta\",\"Quantidade de bolsas está dentro do período do projeto\")","v":"Quantidade de bolsas está dentro do período do projeto"}]
[null,"Período da meta",null,null,{"$f":"IF(E9=\"\",\"\",CONCATENATE((ROUND(((E10-E9)/7/4.3333333),0)),\" meses\"))","v":""}]
[]
[null,"Custos com pessoal para ministração das aulas"]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente da UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$52,IF($H75=\"Mestre\",E$53,IF($H75=\"Doutor\",E$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$52,IF($H75=\"Mestre\",F$53,IF($H75=\"Doutor\",F$54,\"\"))))*$P75),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H76=\"Especialista\",E$52,IF($H76=\"Mestre\",E$53,IF($H76=\"Doutor\",E$54,\"\"))))*$P76),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H92=\"Especialista\",E$52,IF($H92=\"Mestre\",E$53,IF($H92=\"Doutor\",E$54,\"\"))))*$P92),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Nome da disciplina Ministrada pelo corpo docente externo",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$52,IF($H97=\"Mestre\",E$53,IF($H97=\"Doutor\",E$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},{"$f":"IFERROR((IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$52,IF($H97=\"Mestre\",F$53,IF($H97=\"Doutor\",F$54,\"\"))))*$P97),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,{"$f":"IFERROR((IF(E$29>0,(IFERROR(((IF($H98=\"Especialista\",E$52,IF($H98=\"Mestre\",E$53,IF($H98=\"Doutor\",E$54,\"\"))))*$P98),\"\")),0)*1.2),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Outros custos para execução da Meta"]
[]
[null,"Demais custos do projeto",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nacional)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$186>(E$42*8%),((E$186-(E$42*8%))*30%),IF(E$186>(E$42*10%),((E$186-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (nac)",null,null,{"$f":"SUM(E176:E184)","v":0},{"$f":"SUM(F176:F184)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (importado)"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$195>(E$42*8%),((E$195-(E$42*8%))*30%),IF(E$195>(E$42*10%),((E$195-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material de consumo (imp)",null,null,{"$f":"SUM(E189:E193)","v":0},{"$f":"SUM(F189:F193)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nacional)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B198=\"\",\"\",B198)","v":""},null,{"$f":"IF(B208=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D198*E198","v":0},{"$f":"$D198*F198","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B199=\"\",\"\",B199)","v":""},null,{"$f":"IF(B209=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D199*E199","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D200*E200","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D201*E201","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D202*E202","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D203*E203","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D204*E204","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D205*E205","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D206*E206","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D207*E207","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$219>(E$42*8%),((E$219-(E$42*8%))*30%),IF(E$219>(E$42*10%),((E$219-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (nac)",null,null,{"$f":"SUMPRODUCT($D198:$D207,E198:E207)","v":0},{"$f":"SUMPRODUCT($D198:$D207,F198:F207)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (importado)"]
[null,"Item",null,"Valor unit nominal","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade","Quantidade"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"IF(B222=\"\",\"\",B222)","v":""},null,{"$f":"IF(B230=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D222*E222","v":0},{"$f":"$D222*F222","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(B223=\"\",\"\",B223)","v":""},null,{"$f":"IF(B231=\"\",\"\",\"Subtotal\")","v":""},{"$f":"$D223*E223","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D224*E224","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D225*E225","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D226*E226","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D227*E227","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D228*E228","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"",null,"",{"$f":"$D229*E229","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxas específicas UFJF",null,null,{"$f":"IFERROR((IF(E$239>(E$42*8%),((E$239-(E$42*8%))*30%),IF(E$239>(E$42*10%),((E$239-(E$42*10%))*60%),0))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - material permanente (imp)",null,null,{"$f":"SUMPRODUCT($D222:$D229,E222:E229)","v":0},{"$f":"SUMPRODUCT($D222:$D229,F222:F229)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - contratação de serviços",null,null,{"$f":"SUM(E242:E250)","v":0},{"$f":"SUM(F242:F250)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - diárias",null,null,{"$f":"SUM(E255:E259)","v":0},{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E268*30%","v":0},{"$f":"F268*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - alimentação",null,null,{"$f":"SUM(E264:E266)","v":0},{"$f":"SUM(F264:F266)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Inscrições em eventos"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF"]
[null,"Subtotal - eventos",null,null,{"$f":"SUM(E271:E275)","v":0},{"$f":"SUM(F271:F275)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrantes/colab eventual convidado"]
[null,"Item",null,null,"Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item","Valor total do item"]
[]
[]
[]
[]
[]
[null,"Taxas específicas UFJF",null,null,{"$f":"E286*30%","v":0},{"$f":"F286*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Subtotal - palestrantes/colab eventual convidado",null,null,{"$f":"SUM(E280:E284)","v":0},{"$f":"SUM(F280:F284)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total - outros custos do projeto",null,null,{"$f":"SUM(E186,E195,E219,E239,E252,E261,E268,E277)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Taxas específicas UFJF para a meta"]
[]
[null,"Taxas específicas UFJF",null,null,"Etapa 1","Etapa 2","Etapa 3","Etapa 4","Etapa 5","Etapa 6","Etapa 7","Etapa 8","Etapa 9","Etapa 10","Etapa 11","Etapa 12"]
[null,"Material de consumo (nac)",null,null,{"$f":"E185","v":0},{"$f":"F185","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material de consumo (imp)",null,null,{"$f":"E194","v":0},{"$f":"F194","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (nac)",null,null,{"$f":"E218","v":0},{"$f":"F218","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Material permanente (imp)",null,null,{"$f":"E238","v":0},{"$f":"F238","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Contratação de serviços",null,null,{"$f":"E251","v":0},{"$f":"F251","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Diárias",null,null,{"$f":"E260","v":0},{"$f":"F260","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Alimentação",null,null,{"$f":"E267","v":0},{"$f":"F267","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Eventos",null,null,{"$f":"E276","v":0},{"$f":"F276","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Palestrante/colab eventual convidado",null,null,{"$f":"E285","v":0},{"$f":"F285","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Orientação",null,null,{"$f":"E121*30%","v":0},{"$f":"F121*30%","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Hora-aula",null,null,{"$f":"SUM(E304:E335)","v":0},{"$f":"SUM(F304:F335)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L75=\"\",\"\",L75)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H75=\"Especialista\",E$66,IF($H75=\"Mestre\",E$67,IF($H75=\"Doutor\",E$68,\"\"))))*$P75),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H75=\"Especialista\",F$66,IF($H75=\"Mestre\",F$67,IF($H75=\"Doutor\",F$68,\"\"))))*$P75),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H76=\"Especialista\",F$66,IF($H76=\"Mestre\",F$67,IF($H76=\"Doutor\",F$68,\"\"))))*$P76),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H77=\"Especialista\",F$66,IF($H77=\"Mestre\",F$67,IF($H77=\"Doutor\",F$68,\"\"))))*$P77),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H78=\"Especialista\",F$66,IF($H78=\"Mestre\",F$67,IF($H78=\"Doutor\",F$68,\"\"))))*$P78),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H79=\"Especialista\",F$66,IF($H79=\"Mestre\",F$67,IF($H79=\"Doutor\",F$68,\"\"))))*$P79),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H80=\"Especialista\",F$66,IF($H80=\"Mestre\",F$67,IF($H80=\"Doutor\",F$68,\"\"))))*$P80),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H81=\"Especialista\",F$66,IF($H81=\"Mestre\",F$67,IF($H81=\"Doutor\",F$68,\"\"))))*$P81),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H82=\"Especialista\",F$66,IF($H82=\"Mestre\",F$67,IF($H82=\"Doutor\",F$68,\"\"))))*$P82),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H83=\"Especialista\",F$66,IF($H83=\"Mestre\",F$67,IF($H83=\"Doutor\",F$68,\"\"))))*$P83),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H84=\"Especialista\",F$66,IF($H84=\"Mestre\",F$67,IF($H84=\"Doutor\",F$68,\"\"))))*$P84),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H85=\"Especialista\",F$66,IF($H85=\"Mestre\",F$67,IF($H85=\"Doutor\",F$68,\"\"))))*$P85),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H86=\"Especialista\",F$66,IF($H86=\"Mestre\",F$67,IF($H86=\"Doutor\",F$68,\"\"))))*$P86),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H87=\"Especialista\",F$66,IF($H87=\"Mestre\",F$67,IF($H87=\"Doutor\",F$68,\"\"))))*$P87),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H88=\"Especialista\",F$66,IF($H88=\"Mestre\",F$67,IF($H88=\"Doutor\",F$68,\"\"))))*$P88),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H89=\"Especialista\",F$66,IF($H89=\"Mestre\",F$67,IF($H89=\"Doutor\",F$68,\"\"))))*$P89),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H90=\"Especialista\",F$66,IF($H90=\"Mestre\",F$67,IF($H90=\"Doutor\",F$68,\"\"))))*$P90),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H91=\"Especialista\",F$66,IF($H91=\"Mestre\",F$67,IF($H91=\"Doutor\",F$68,\"\"))))*$P91),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H92=\"Especialista\",F$66,IF($H92=\"Mestre\",F$67,IF($H92=\"Doutor\",F$68,\"\"))))*$P92),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H93=\"Especialista\",F$66,IF($H93=\"Mestre\",F$67,IF($H93=\"Doutor\",F$68,\"\"))))*$P93),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H94=\"Especialista\",F$66,IF($H94=\"Mestre\",F$67,IF($H94=\"Doutor\",F$68,\"\"))))*$P94),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(L97=\"\",\"\",L97)","v":""},null,null,{"$f":"IF(E$29>0,(IFERROR(((IF($H97=\"Especialista\",E$66,IF($H97=\"Mestre\",E$67,IF($H97=\"Doutor\",E$68,\"\"))))*$P97),\"\")),0)","v":0},{"$f":"IF(F$29>0,(IFERROR(((IF($H97=\"Especialista\",F$66,IF($H97=\"Mestre\",F$67,IF($H97=\"Doutor\",F$68,\"\"))))*$P97),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H98=\"Especialista\",F$66,IF($H98=\"Mestre\",F$67,IF($H98=\"Doutor\",F$68,\"\"))))*$P98),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H99=\"Especialista\",F$66,IF($H99=\"Mestre\",F$67,IF($H99=\"Doutor\",F$68,\"\"))))*$P99),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H100=\"Especialista\",F$66,IF($H100=\"Mestre\",F$67,IF($H100=\"Doutor\",F$68,\"\"))))*$P100),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H101=\"Especialista\",F$66,IF($H101=\"Mestre\",F$67,IF($H101=\"Doutor\",F$68,\"\"))))*$P101),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H102=\"Especialista\",F$66,IF($H102=\"Mestre\",F$67,IF($H102=\"Doutor\",F$68,\"\"))))*$P102),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H103=\"Especialista\",F$66,IF($H103=\"Mestre\",F$67,IF($H103=\"Doutor\",F$68,\"\"))))*$P103),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H104=\"Especialista\",F$66,IF($H104=\"Mestre\",F$67,IF($H104=\"Doutor\",F$68,\"\"))))*$P104),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H105=\"Especialista\",F$66,IF($H105=\"Mestre\",F$67,IF($H105=\"Doutor\",F$68,\"\"))))*$P105),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H106=\"Especialista\",F$66,IF($H106=\"Mestre\",F$67,IF($H106=\"Doutor\",F$68,\"\"))))*$P106),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H107=\"Especialista\",F$66,IF($H107=\"Mestre\",F$67,IF($H107=\"Doutor\",F$68,\"\"))))*$P107),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"",null,null,0,{"$f":"IF(F$29>0,(IFERROR(((IF($H108=\"Especialista\",F$66,IF($H108=\"Mestre\",F$67,IF($H108=\"Doutor\",F$68,\"\"))))*$P108),\"\")),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"Total taxas específicas UFJF",null,null,{"$f":"SUM(E293:E303)","v":0},{"$f":"SUM(F293:F303)","v":0},0,0,0,0,0,0,0,0,0,0]