{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Padrão","Gráf1","H4R","Convencional","H4R - REV","CAPA","Plan3"],"not_rendered":{"charts":2,"images":23,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Gráf1","index":1,"reason":"not_a_worksheet"}],"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":"Padrão","index":0,"n_rows":72,"n_cols":9,"rows_kept":72,"cut":false,"hidden":true,"merged":[[62,3,62,5],[63,3,63,5],[64,3,64,5],[65,3,65,5],[67,3,67,5],[61,3,61,5],[32,3,32,5],[33,3,33,5],[34,3,34,5],[35,3,35,5],[36,3,36,5],[37,3,37,5],[38,3,38,5],[40,3,40,8],[55,3,56,5],[58,3,59,3],[60,3,60,5],[30,3,30,5],[1,3,1,8],[17,3,17,8],[18,3,18,5],[26,3,26,8],[28,3,28,5]]}
[]
[null,null,null,"Comparativo dos custos de soldagem"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"DADOS INFORMADOS"]
[null,null,null,"Dados da Junta",null,null,"Convencional","H4R","Unidade"]
[null,null,null,"Ângulo do Chanfro",null,null,60,{"$f":"G20","v":60},"°"]
[null,null,null,"Espessura da chapa (e)",null,null,12.5,12.5,"mm"]
[null,null,null,"Abertura da Raiz  ( r)",null,null,3,3,"mm"]
[null,null,null,"Face da raiz (g)",null,null,3,3,"mm"]
[null,null,null,"Penetração (t)",null,null,2,2,"mm"]
[null,null,null,"Reforço (h)",null,null,2,2,"mm"]
[]
[null,null,null,"DADOS DO ELETRODO"]
[null,null,null,"Taxa de deposição",null,null,1.0900000000000001,{"$f":"G28","v":1.0900000000000001},"Kg/h"]
[null,null,null,"Peso por vareta",null,null,{"$f":"35.7/1000","v":3.5700000000000003E-2},{"$f":"G29","v":3.5700000000000003E-2},"Kg"]
[]
[null,null,null,"Custos informados",null,null,"Convencional","H4R","Unidade"]
[null,null,null,"N. de soldadores:",null,null,5,{"$f":"G32","v":5}]
[null,null,null,"Capacidade dos cochichos",null,null,2,0,"Kg"]
[null,null,null,"Salário Soldador + encargos",null,null,4500,{"$f":"G34","v":4500},"R$"]
[null,null,null,"Salario controlador + encargos",null,null,3000,0,"R$"]
[null,null,null,"Custo dos eletrodos R$/Kg",null,null,5,7,"R$"]
[null,null,null,"Número de estufas",null,null,2,0,"Unid."]
[null,null,null,"Custos dos cochichos",null,null,79,0,"R$"]
[null,null,null,"Custos das estufas ",null,null,7695,0,"R$"]
[]
[null,null,null,"DADOS CALCULADOS"]
[null,null,null,"Área",null,null,{"$f":"((((G21-G23)/10)^2*TAN(G20/PI()/2))/2)*2+G21/10*G22/10+((2*(G21/10-G23/10)+2*G24)*TAN(G20/2/PI())+G22/10)*PI()/4","v":1.3035831821647199},{"$f":"G42","v":1.3035831821647199},"cm2"]
[null,null,null,"Comp",null,null,200,200,"m"]
[null,null,null,"Volume",null,null,{"$f":"G43*G42*100","v":26071.663643294396},26071.663643294396,"cm3"]
[null,null,null,"dens. Aço",null,null,7.85,7.85,"g/cm3"]
[null,null,null,"Eficiencia",null,null,70,70,"%"]
[null,null,null,"Peso da solda",null,null,{"$f":"G45*G44/1000","v":204.662559599861},204.662559599861,"Kg"]
[null,null,null,"Consumo de eletrodos",null,null,{"$f":"G47/(G46/100)","v":292.37508514265858},292.37508514265858,"Kg"]
[null,null,null,"Numero de varetas",null,null,{"$f":"G48/G29","v":8189.7782953125643},8189.7782953125643,"Unid."]
[null,null,null,"Sobra de eletrodo",null,null,4,4,"cm"]
[null,null,null,"Peso das sobras",null,null,{"$f":"G29/35*G50*G49","v":33.414295444875265},33.414295444875265,"Kg"]
[null,null,null,"Peso total de eletrodos",null,null,{"$f":"G51+G48","v":325.78938058753386},325.78938058753386,"Kg"]
[null,null,null,"Tempo de soldagem por soldador",null,null,{"$f":"G48/G28/G32","v":53.646804613331845},{"$f":"H48/H28/H32","v":53.646804613331845},"h"]
[null,null,null,"Numero de recargas por soldador",null,null,{"$f":"G48/G32/G33","v":29.237508514265858},0]
[null,null,null,"Tempo médio para recargas (10 min)",null,null,{"$f":"G54*10/60","v":4.8729180857109764},{"$f":"H54*10","v":0},"h"]
[null,null,null,"Tempo líquido de soldagem por soldador",null,null,{"$f":"G53+G55","v":58.519722699042823},{"$f":"H53-H55","v":53.646804613331845},"h"]
[null,null,null,null,null,null,{"$f":"G56/8","v":7.3149653373803529},{"$f":"H56/8","v":6.7058505766664807},"Dias"]
[null,null,null,"Custo de mão de obra",null,null,{"$f":"(G34+G35)/30*G57","v":1828.7413343450883},{"$f":"(H34+H35)/30*H57","v":1005.8775864999722},"R$"]
[null,null,null,"Custos para tratamento do eletrodo","Secagem",null,{"$f":"5.6*2*G48/500*0.44","v":2.8816488391660426},0,"R$"]
[null,null,null,null,"Manutenção",null,{"$f":"5.6*24*30*G48/500*0.44","v":1037.3935820997754},0,"R$"]
[null,null,null,"Custo total para tratamento",null,null,{"$f":"SUM(G59:G60)","v":1040.2752309389414},{"$f":"SUM(H59:H60)","v":0},"R$"]
[null,null,null,"Numero de cochichos",null,null,{"$f":"G32","v":5},0,"Unid."]
[null,null,null,"Custo das estufas",null,null,{"$f":"G39*G37","v":15390},0,"R$"]
[null,null,null,"Custo dos cochichos",null,null,{"$f":"G38*G62","v":395},0,"R$"]
[null,null,null,"Investimento em estufas e cochichos",null,null,{"$f":"G64+G63","v":15785},0,"R$"]
[null,null,null,"Amortização",null,null,{"$f":"G64*0.5/12+G63*0.25/12","v":337.08333333333331},0,"R$"]
[null,null,null,"Custos de energia para soldagem",null,null,{"$f":"(G48/G28*130*24*0.44)/1000","v":368.2316668659098},{"$f":"(H48/H28*110*24*0.44)/1000","v":311.58064119423136},"R$"]
[null,null,null,"Custo total dos eletrodos ",null,null,{"$f":"G36*G52","v":1628.9469029376692},{"$f":"H36*H52","v":2280.5256641127371}]
[null,null,null,"Custo total de soldagem",null,null,{"$f":"G58+G61+G67+G66+G68","v":5203.2784684209419},{"$f":"H58+H61+H67+H68","v":3597.9838918069408},"R$"]
[null,null,null,"Economia",null,null,{"$f":"(G69-H69)/H69","v":0.44616502599398999}]
[]
[null,null,null,null,null,null,null,1374.1092533658821]

{"sheet":"H4R","index":2,"n_rows":70,"n_cols":9,"rows_kept":70,"cut":false,"hidden":true,"merged":[[1,3,1,8],[18,3,18,5],[60,3,60,5],[35,3,35,5],[17,3,17,8],[28,3,28,5],[26,3,26,8],[67,3,67,5],[30,3,30,5],[34,3,34,5],[33,3,33,5],[32,3,32,5],[36,3,36,5],[37,3,37,5],[38,3,38,5],[40,3,40,8],[55,3,56,5],[58,3,59,3],[61,3,61,5],[62,3,62,5],[63,3,63,5],[64,3,64,5],[65,3,65,5]]}
[]
[null,null,null,"Comparativo dos custos de soldagem"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"DADOS INFORMADOS"]
[null,null,null,"Dados da Junta",null,null,"Convencional","H4R","Unidade"]
[null,null,null,"Ângulo do Chanfro",null,null,60,{"$f":"G20","v":60},"°"]
[null,null,null,"Espessura da chapa (e)",null,null,12.5,12.5,"mm"]
[null,null,null,"Abertura da Raiz  ( r)",null,null,3,3,"mm"]
[null,null,null,"Face da raiz (g)",null,null,3,3,"mm"]
[null,null,null,"Penetração (t)",null,null,2,2,"mm"]
[null,null,null,"Reforço (h)",null,null,2,2,"mm"]
[]
[null,null,null,"DADOS DO ELETRODO"]
[null,null,null,"Taxa de deposição",null,null,1.0900000000000001,{"$f":"G28","v":1.0900000000000001},"Kg/h"]
[null,null,null,"Peso por vareta",null,null,{"$f":"35.7/1000","v":3.5700000000000003E-2},{"$f":"G29","v":3.5700000000000003E-2},"Kg"]
[]
[null,null,null,"Custos informados",null,null,"Convencional","H4R","Unidade"]
[null,null,null,"N. de soldadores:",null,null,5,{"$f":"G32","v":5}]
[null,null,null,"Capacidade dos cochichos",null,null,2,0,"Kg"]
[null,null,null,"Salário Soldador + encargos",null,null,4500,{"$f":"G34","v":4500},"R$"]
[null,null,null,"Salario controlador + encargos",null,null,3000,0,"R$"]
[null,null,null,"Custo dos eletrodos R$/Kg",null,null,null,null,"R$"]
[null,null,null,"Número de estufas",null,null,2,0,"Unid."]
[null,null,null,"Custos dos cochichos",null,null,79,0,"R$"]
[null,null,null,"Custos das estufas ",null,null,7695,0,"R$"]
[]
[null,null,null,"DADOS CALCULADOS"]
[null,null,null,"Área",null,null,{"$f":"((((G21-G23)/10)^2*TAN(G20/PI()/2))/2)*2+G21/10*G22/10+((2*(G21/10-G23/10)+2*G24)*TAN(G20/2/PI())+G22/10)*PI()/4","v":1.3035831821647199},{"$f":"G42","v":1.3035831821647199},"cm2"]
[null,null,null,"Comp",null,null,200,200,"m"]
[null,null,null,"Volume",null,null,{"$f":"G43*G42*100","v":26071.663643294396},26071.663643294396,"cm3"]
[null,null,null,"dens. Aço",null,null,7.85,7.85,"g/cm3"]
[null,null,null,"Eficiencia",null,null,70,70,"%"]
[null,null,null,"Peso da solda",null,null,{"$f":"G45*G44/1000","v":204.662559599861},204.662559599861,"Kg"]
[null,null,null,"Consumo de eletrodos",null,null,{"$f":"G47/(G46/100)","v":292.37508514265858},292.37508514265858,"Kg"]
[null,null,null,"Numero de varetas",null,null,{"$f":"G48/G29","v":8189.7782953125643},8189.7782953125643,"Unid."]
[null,null,null,"Sobra de eletrodo",null,null,4,4,"cm"]
[null,null,null,"Peso das sobras",null,null,{"$f":"G29/35*G50*G49","v":33.414295444875265},33.414295444875265,"Kg"]
[null,null,null,"Peso total de eletrodos",null,null,{"$f":"G51+G48","v":325.78938058753386},325.78938058753386,"Kg"]
[null,null,null,"Tempo de soldagem por soldador",null,null,{"$f":"G48/G28/G32","v":53.646804613331845},{"$f":"H48/H28/H32","v":53.646804613331845},"h"]
[null,null,null,"Numero de recargas por soldador",null,null,{"$f":"G48/G32/G33","v":29.237508514265858},0]
[null,null,null,"Tempo médio para recargas (10 min)",null,null,{"$f":"G54*10/60","v":4.8729180857109764},{"$f":"H54*10","v":0},"h"]
[null,null,null,"Tempo líquido de soldagem por soldador",null,null,{"$f":"G53+G55","v":58.519722699042823},{"$f":"H53-H55","v":53.646804613331845},"h"]
[null,null,null,null,null,null,{"$f":"G56/8","v":7.3149653373803529},{"$f":"H56/8","v":6.7058505766664807},"Dias"]
[null,null,null,"Custo de mão de obra",null,null,{"$f":"(G34+G35)/30*G57","v":1828.7413343450883},{"$f":"(H34+H35)/30*H57","v":1005.8775864999722},"R$"]
[null,null,null,"Custos para tratamento do eletrodo","Secagem",null,{"$f":"5.6*2*G48/500*0.44","v":2.8816488391660426},0,"R$"]
[null,null,null,null,"Manutenção",null,{"$f":"5.6*24*30*G48/500*0.44","v":1037.3935820997754},0,"R$"]
[null,null,null,"Custo total para tratamento",null,null,{"$f":"SUM(G59:G60)","v":1040.2752309389414},{"$f":"SUM(H59:H60)","v":0},"R$"]
[null,null,null,"Numero de cochichos",null,null,{"$f":"G32","v":5},0,"Unid."]
[null,null,null,"Custo das estufas",null,null,{"$f":"G39*G37","v":15390},0,"R$"]
[null,null,null,"Custo dos cochichos",null,null,{"$f":"G38*G62","v":395},0,"R$"]
[null,null,null,"Investimento em estufas e cochichos",null,null,{"$f":"G64+G63","v":15785},0,"R$"]
[null,null,null,"Amortização",null,null,{"$f":"G64*0.5/12+G63*0.25/12","v":337.08333333333331},0,"R$"]
[null,null,null,"Custos de energia para soldagem",null,null,{"$f":"(G48/G28*130*24*0.44)/1000","v":368.2316668659098},{"$f":"(H48/H28*110*24*0.44)/1000","v":311.58064119423136},"R$"]
[null,null,null,"Custo total dos eletrodos ",null,null,{"$f":"G36*G52","v":0},{"$f":"H36*H52","v":0}]
[null,null,null,"Custo total de soldagem",null,null,{"$f":"G58+G61+G67+G66+G68","v":3574.3315654832727},{"$f":"H58+H61+H67+H68","v":1317.4582276942035},"R$"]
[null,null,null,"Economia",null,null,{"$f":"(G69-H69)/H69","v":1.7130511543724742}]

{"sheet":"Convencional","index":3,"n_rows":83,"n_cols":20,"rows_kept":83,"cut":false,"hidden":true,"merged":[[31,3,31,4],[32,3,32,4],[33,3,33,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[42,3,42,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[49,3,49,4],[51,3,51,19],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[76,3,76,4],[78,3,78,4],[66,3,67,4],[69,3,70,3],[71,3,71,4],[72,3,72,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[60,3,60,4],[61,3,61,4],[1,3,1,19],[17,3,17,19],[18,3,18,4],[37,3,37,19],[41,3,41,4],[38,3,38,4],[39,3,39,4],[19,3,19,4],[20,3,20,4],[34,3,34,4],[35,3,35,4],[21,3,21,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4]]}
[]
[null,null,null,"Comparativo dos custos de soldagem"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"DADOS INFORMADOS"]
[null,null,null,"Dados da Junta",null,"Nome 01","Nome 02","Nome 03","Nome 04","Nome 05","Nome 06","Nome 07","Nome 08","Nome 09","Nome 10","Nome 11","Nome 12","Nome 13","Nome 14","Unidade"]
[null,null,null,"Sheet thickness (t)",null,{"$f":"CAPA!E20","v":12},{"$f":"F20","v":12},{"$f":"G20","v":12},12,12,12,12,12,12,12,12,12,12,12,{"$f":"CAPA!D20","v":"mm"}]
[null,null,null,"Root gap (b)",null,{"$f":"CAPA!E21","v":3},{"$f":"F21","v":3},3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"CAPA!D21","v":"mm"}]
[null,null,null,"Reinforcement (h1)",null,{"$f":"CAPA!E22","v":1},{"$f":"F22","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CAPA!D22","v":"mm"}]
[null,null,null,"Seam lengh",null,{"$f":"CAPA!E23","v":120},{"$f":"F23","v":120},120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"CAPA!D23","v":"m"}]
[null,null,null,"Cap pass",null,{"$f":"CAPA!E24","v":0},{"$f":"F24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D24","v":"cm³"}]
[null,null,null,"Density",null,{"$f":"CAPA!E25","v":0},{"$f":"F25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D25","v":"g/cm³"}]
[null,null,null,"Depth of root face (s)",null,{"$f":"CAPA!E26","v":0},{"$f":"F26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D26","v":"mm"}]
[null,null,null,"Weld preparation angle (α1)",null,{"$f":"CAPA!E27","v":0},{"$f":"F27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D27","v":"°"}]
[null,null,null,"Angle of bevel",null,{"$f":"CAPA!E28","v":15},{"$f":"F28","v":15},15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"CAPA!D28","v":"º"}]
[null,null,null,"Reinforcement Bottom (h2)",null,{"$f":"CAPA!E29","v":0},{"$f":"F29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D29","v":"mm"}]
[null,null,null,"Weld preparation angle (α2)",null,{"$f":"CAPA!E30","v":0},{"$f":"F30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D30","v":"°"}]
[null,null,null,"Groove Depth (n)",null,{"$f":"CAPA!E31","v":0},{"$f":"F31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D31","v":"mm"}]
[null,null,null,"Penetration (e)",null,{"$f":"CAPA!E32","v":1},{"$f":"F32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CAPA!D32","v":"mm"}]
[null,null,null,"Root radius  (R1)",null,{"$f":"CAPA!E33","v":0},{"$f":"F33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D33","v":"mm"}]
[null,null,null,"Root radius  (R2)",null,{"$f":"CAPA!E34","v":0},{"$f":"F34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D34","v":"mm"}]
[null,null,null,"Seam thickness (a)",null,{"$f":"CAPA!E35","v":0},{"$f":"F35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D35","v":"mm"}]
[null,null,null,"Seam thickness (b)",null,{"$f":"CAPA!E36","v":0},{"$f":"F36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D36","v":"mm"}]
[]
[null,null,null,"DADOS DO ELETRODO"]
[null,null,null,"Taxa de deposição",null,{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},{"$f":"CAPA!$E$40","v":1.0900000000000001},"Kg/h"]
[null,null,null,"Peso por vareta",null,{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},{"$f":"CAPA!$E$41","v":3.7199999999999997E-2},"Kg"]
[]
[null,null,null,"Custos informados",null,{"$f":"F19","v":"Nome 01"},"Nome 02","Nome 03","Nome 04","Nome 05","Nome 06","Nome 07","Nome 08","Nome 09","Nome 10","Nome 11","Nome 12","Nome 13","Nome 14","Unidade"]
[null,null,null,"N. de soldadores:",null,{"$f":"CAPA!E45","v":6},{"$f":"F43","v":6},{"$f":"G43","v":6},6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Capacidade dos cochichos",null,{"$f":"CAPA!E46","v":2},{"$f":"F44","v":2},2,2,2,2,2,2,2,2,2,2,2,2,"Kg"]
[null,null,null,"Salário Soldador + encargos",null,{"$f":"CAPA!E47","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,"R$"]
[null,null,null,"Salario controlador + encargos",null,{"$f":"CAPA!E48","v":1500},1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,"R$"]
[null,null,null,"Custo dos eletrodos R$/Kg",null,{"$f":"CAPA!E49","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,"R$"]
[null,null,null,"Número de estufas",null,{"$f":"CAPA!E50","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,"Unid."]
[null,null,null,"Custos dos cochichos",null,{"$f":"CAPA!E51","v":79},79,79,79,79,79,79,79,79,79,79,79,79,79,"R$"]
[null,null,null,"Custos das estufas ",null,{"$f":"CAPA!E52","v":7695},7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,7695,"R$"]
[]
[null,null,null,"DADOS CALCULADOS"]
[null,null,null,"Área",null,{"$f":"(F20*F21+(PI()*F22*(F21+2*F32))/4)/100","v":0.3992699081698724},{"$f":"(G20*G21+(PI()*G22*(G21+2*G32))/4+((G20-G26)^2*TAN(G27*PI()/180)/2))/100","v":0.3992699081698724},{"$f":"((H20*H21+(PI()*H22*(H21+2*H32))/4+((H20-H26)^2*TAN(H27*PI()/180)/2))/100)*2","v":0.7985398163397448},{"$f":"(I21*I20 + ((I20-I26-I31)^2*TAN(I30*PI()/180))/2 + ((I31^2*TAN(I27*PI()/180)))/2 + (PI()*(I21+TAN(I30*PI()/180)*I31+2*I22))*I22/4 + PI()*(I21+TAN(I30*PI()/180)*(I20-I26-I31))*I29/4)/100","v":0.3992699081698724},{"$f":"(J20*J21 + ((J20-J26)^2*TAN(J27/2*PI()/180)) + (PI()*(2*(TAN(J27/2*PI()/180)*(J20-J26)+J21)*J22))/4)/100","v":0.40712388980384689},{"$f":"(K20*K21 + (((K20-K21)/2)^2*TAN(K27/2*PI()/180)) + (PI()*K22*TAN(K27/2*PI()/180)*(K20-K21))/4)/100","v":0.36},{"$f":"(L20*L21 + ((L20/3)^2*TAN(L30/2*PI()/180)) + ((2*L20/3)^2*TAN(L28/2*PI()/180)) + (PI()*((2*(L20/3*TAN(L30/2*PI()/180)+L21)+2*L22)*L29))/4 +(PI()*((2*(2*L20/3*TAN(L27/2*PI()/180)+L29)+2*L22)*L29))/4)/100","v":0.44425759845593332},{"$f":"(M20*M21 + TAN(M27/2*PI()/180)*M31^2 + (M20-M26-M31)^2*TAN(M30/2*PI()/180) + (PI()* (2*TAN(M27/2*PI()/180)*M31+M21)*M22)/4 + (PI()*(2*TAN(M30/2*PI()/180) *(M20-M26-M31)+M21)*M29)/4)/100","v":0.38356194490192341},{"$f":"(J20*J21 + ((J20-J26)^2*TAN(J27*PI()/180)) + (PI()*(2*(TAN(J27*PI()/180)*(J20-J26)+J21)*J22))/4)/100","v":0.40712388980384689},{"$f":"(O20*O21 + (O20-O26-O33)^2*TAN(O28*PI()/180)*2 + (O33^2*(2*(PI()-(PI()/2+O28*PI()/180))-SIN(2*(PI()-(PI()/2+O28*PI()/180)))))/2 + 2*(O20-O26-O33)*O33 + (PI()*(2*(O20-O26-O33)*TAN(O28*PI()/180)+2*O33+O21+2*O22)*O22)/4)/100","v":1.2214708152401217},{"$f":"(P20*P21 + (P31-P33)^2*TAN(P27*PI()/180) + ((P31-P33)*P33)*2 * P33^2*((PI()/2-P27*PI()/180)-SIN(PI()/2-P27*PI()/180))/2 + ((2*(P32+(P31-P33)*TAN(P27*PI()/180)+P33)+P21)*PI()*P22)/4 + (P20-P26-P31)^2*TAN(P30*PI()/180) + P34^2*((PI()/2-P30*PI()/180)-SIN(PI()/2-P30*PI()/180))/2 +((P20-P26-P31)*P34)*2 + ((2*(P32+(P20-P26-P31)*TAN(P30*PI()/180)+P34)+P21)*PI()*P29)/4)/100","v":0.3992699081698724},{"$f":"(Q20*Q21+Q31^2*TAN(Q27/2*PI()/180) + (PI()*(2*(Q31*TAN(Q27/2*PI()/180)+Q32)+Q21)*Q22)/4 + (Q20-Q26-Q31)^2*TAN(Q28*PI()/180) + Q33^2*((PI()/2-Q28*PI()/180)-SIN(PI()/2-Q28*PI()/180))/2 + ((Q20-Q26-Q31)*Q33)*2 + ((2*(Q32+(Q20-Q26-Q31)*TAN(Q28*PI()/180)+Q33)+Q21)*PI())/4*Q29)/100","v":0.7851167452706892},{"$f":"(R20*R21+R20^2*TAN(R28*PI()/180)+(((R20*TAN(R28*PI()/180)+R32)*2+R21)*PI()*R22)/4)/100","v":0.835623978139305},{"$f":"(S35^2+2*PI()*S35*S22/4)/100","v":0},"cm2"]
[null,null,null,"Comp",null,{"$f":"F23","v":120},{"$f":"G23","v":120},{"$f":"H23","v":120},{"$f":"I23","v":120},120,120,120,120,120,120,120,120,120,120,"m"]
[null,null,null,"Volume",null,{"$f":"F54*F53*100","v":4791.2388980384694},{"$f":"G54*G53*100","v":4791.2388980384694},{"$f":"H54*H53*100","v":9582.4777960769388},4791.2388980384694,4885.4866776461631,4320,5331.0911814711999,4602.7433388230811,4885.4866776461631,14657.649782881461,4791.2388980384694,9421.400943248269,10027.487737671659,0,"cm3"]
[null,null,null,"dens. Aço",null,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,"g/cm3"]
[null,null,null,"Eficiencia",null,70,70,70,70,70,70,70,70,70,70,70,70,70,70,"%"]
[null,null,null,"Peso da solda",null,{"$f":"F56*F55/1000","v":37.61122534960198},{"$f":"G56*G55/1000","v":37.61122534960198},75.222450699203961,37.61122534960198,38.351070419522379,33.911999999999999,41.849065774548919,36.131535209761182,38.351070419522379,115.06255079561946,37.61122534960198,73.957997404498911,78.715778740722527,0,"Kg"]
[null,null,null,"Consumo de eletrodos",null,{"$f":"F58/(F57/100)","v":53.73032192800283},{"$f":"G58/(G57/100)","v":53.73032192800283},107.46064385600566,53.73032192800283,{"$f":"J58/(J57/100)","v":54.787243456460544},48.445714285714288,59.784379677927028,51.616478871087409,54.787243456460544,164.37507256517065,53.73032192800283,105.65428200642702,112.45111248674648,0,"Kg"]
[null,null,null,"Numero de varetas",null,{"$f":"F59/F40","v":1444.3634926882482},{"$f":"G59/G40","v":1444.3634926882482},2888.7269853764965,1444.3634926882482,1472.7753617328106,1302.3041474654381,1607.1069805894363,1387.5397545991241,1472.7753617328106,4418.6847463755557,1444.3634926882482,2840.1688711405118,3022.8793679232926,0,"Unid."]
[null,null,null,"Sobra de eletrodo",null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,"cm"]
[null,null,null,"Peso das sobras",null,{"$f":"F40/35*F61*F60","v":6.1406082203431804},{"$f":"G40/35*G61*G60","v":6.1406082203431804},12.281216440686361,6.1406082203431804,{"$f":"J40/35*J61*J60","v":6.2613992521669193},5.5366530612244906,6.8325005346202312,5.8990261566957036,6.2613992521669193,18.785722578876648,6.1406082203431804,12.074775086448803,12.851555712771026,0,"Kg"]
[null,null,null,"Peso total de eletrodos",null,{"$f":"F62+F59","v":59.870930148346012},{"$f":"G62+G59","v":59.870930148346012},119.74186029669202,59.870930148346012,61.048642708627462,53.98236734693878,66.616880212547258,57.515505027783114,61.048642708627462,183.16079514404731,59.870930148346012,117.72905709287582,125.30266819951751,0,"Kg"]
[null,null,null,"Tempo de soldagem por soldador",null,{"$f":"F59/F39/F43","v":8.2156455547404938},{"$f":"G59/G39/G43","v":8.2156455547404938},16.431291109480988,8.2156455547404938,{"$f":"J59/J39/J43","v":8.3772543511407545},7.4076015727391864,9.1413424583986274,7.89242796193997,8.3772543511407545,25.133803144521504,8.2156455547404938,16.155088991808412,17.194359707453589,0,"h"]
[null,null,null,"Numero de recargas por soldador",null,{"$f":"F59/F43/F44","v":4.4775268273335689},{"$f":"G59/G43/G44","v":4.4775268273335689},8.9550536546671378,4.4775268273335689,{"$f":"J59/J43/J44","v":4.5656036213717117},4.0371428571428574,4.9820316398272526,4.3013732392572841,4.5656036213717117,13.697922713764221,4.4775268273335689,8.804523500535586,9.3709260405622068,0]
[null,null,null,"Tempo médio para recargas (10 min)",null,{"$f":"F65*10/60","v":0.74625447122226152},{"$f":"G65*10/60","v":0.74625447122226152},1.492508942444523,0.74625447122226152,0.76093393689528521,0.67285714285714293,0.8303386066378754,0.71689553987621402,0.76093393689528521,2.2829871189607038,0.74625447122226152,1.4674205834225977,1.5618210067603679,0,"h"]
[null,null,null,"Tempo líquido de soldagem por soldador",null,{"$f":"F64+F66","v":8.9619000259627555},{"$f":"G64+G66","v":8.9619000259627555},17.923800051925511,8.9619000259627555,9.138188288036039,8.080458715596329,9.9716810650365026,8.6093235018161849,9.138188288036039,27.416790263482209,8.9619000259627555,17.62250957523101,18.756180714213958,0,"h"]
[null,null,null,null,null,{"$f":"F67/8","v":1.1202375032453444},{"$f":"G67/8","v":1.1202375032453444},2.2404750064906889,1.1202375032453444,1.1422735360045049,1.0100573394495411,1.2464601331295628,1.0761654377270231,1.1422735360045049,3.4270987829352761,1.1202375032453444,2.2028136969038763,2.3445225892767447,0,"Dias"]
[null,null,null,"Custo de mão de obra",null,{"$f":"(F45/30*F43+F46/30)*F68","v":1064.2256280830773},1064.2256280830773,2128.4512561661545,1064.2256280830773,{"$f":"(J45/30*J43+J46/30)*J68","v":1085.1598592042797},{"$f":"(K45/30*K43+K46/30)*K68","v":959.55447247706411},{"$f":"(L45/30*L43+L46/30)*L68","v":1184.1371264730847},{"$f":"(M45/30*M43+M46/30)*M68","v":1022.357165840672},{"$f":"(N45/30*N43+N46/30)*N68","v":1085.1598592042797},3255.7438437885125,{"$f":"(P45/30*P43+P46/30)*P68","v":1064.2256280830773},{"$f":"(Q45/30*Q43+Q46/30)*Q68","v":2092.6730120586826},{"$f":"(R45/30*R43+R46/30)*R68","v":2227.2964598129074},{"$f":"(S45/30*S43+S46/30)*S68","v":0},"R$"]
[null,null,null,"Custos para tratamento do eletrodo","Secagem",{"$f":"5.6*F48*F59/500*0.44*2","v":1.0591321058447918},{"$f":"5.6*G48*G59/500*0.44*2","v":1.0591321058447918},2.1182642116895836,1.0591321058447918,1.0799661430137502,0.95496191999999991,1.1784696922112974,1.0174640315068748,1.0799661430137502,3.2401614304046435,1.0591321058447918,2.0826572069106897,2.2166363293387463,0,"R$"]
[null,null,null,null,"Manutenção",{"$f":"5.6*24*F68*F59/500*0.44","v":7.1188770351513204},{"$f":"5.6*24*G68*G59/500*0.44","v":7.1188770351513204},28.475508140605282,7.1188770351513204,7.4017004696727788,5.7873977771449532,8.8134929366570915,6.5697577490285859,7.4017004696727788,66.626119767921466,7.1188770351513204,27.526234928030618,31.181723678077066,0,"R$"]
[null,null,null,"Custo total para tratamento",null,{"$f":"SUM(F70:F71)","v":8.178009140996112},{"$f":"SUM(G70:G71)","v":8.178009140996112},30.593772352294867,8.178009140996112,8.4816666126865297,6.7423596971449529,9.9919626288683894,7.5872217805354607,8.4816666126865297,69.866281198326107,8.178009140996112,29.608892134941307,33.39836000741581,0,"R$"]
[null,null,null,"Numero de cochichos",null,{"$f":"F43","v":6},{"$f":"G43","v":6},6,6,6,6,6,6,6,6,6,6,6,6,"Unid."]
[null,null,null,"Custo das estufas",null,{"$f":"F50*F48","v":15390},{"$f":"G50*G48","v":15390},15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,15390,"R$"]
[null,null,null,"Custo dos cochichos",null,{"$f":"F49*F73","v":474},{"$f":"G49*G73","v":474},474,474,474,474,474,474,474,474,474,474,474,474,"R$"]
[null,null,null,"Investimento em estufas e cochichos",null,{"$f":"F75+F74","v":15864},{"$f":"G75+G74","v":15864},15864,15864,15864,15864,15864,15864,15864,15864,15864,15864,15864,15864,"R$"]
[null,null,null,"Amortização",null,{"$f":"(F75*0.5/12+F74*0.25/12)","v":340.375},{"$f":"(G75*0.5/12+G74*0.25/12)","v":340.375},340.375,340.375,340.375,340.375,340.375,340.375,340.375,340.375,340.375,340.375,340.375,340.375,"R$"]
[null,null,null,"Custos de energia para soldagem",null,{"$f":"(F59/F39*130*24*0.44)/1000","v":67.670629305286511},{"$f":"(G59/G39*130*24*0.44)/1000","v":67.670629305286511},{"$f":"(H59/H39*130*24*0.44)/1000","v":135.34125861057302},67.670629305286511,69.001768639476168,61.014932634338123,75.29540956133782,65.008350636907139,69.001768639476168,207.02210974079472,67.670629305286511,133.06623700772752,141.62650203835372,0,"R$"]
[null,null,null,"Custo total dos eletrodos ",null,{"$f":"F47*F63","v":478.9674411867681},{"$f":"G47*G63","v":478.9674411867681},957.9348823735362,478.9674411867681,488.38914166901969,431.85893877551024,532.93504170037806,460.12404022226491,488.38914166901969,1465.2863611523785,478.9674411867681,941.83245674300656,1002.4213455961401,0]
[null,null,null,"Custo total de soldagem",null,{"$f":"F69+F72+F78+F77+F79","v":1959.416707716128},{"$f":"G69+G72+G78+G77+G79","v":1959.416707716128},{"$f":"H69+H72+H78+H77+H79","v":3592.6961695025584},1959.416707716128,1991.407436125462,1799.5457035840575,2142.7345403636691,1895.4517784803795,1991.407436125462,5338.2935958800117,1959.416707716128,3537.5555979443579,3745.1176674548169,340.375,"R$"]
[]
[]
[null,null,null,"Economia",null,{"$f":"(F80-#REF!)/#REF!","v":{"$error":"#REF!"}}]

{"sheet":"H4R - REV","index":4,"n_rows":81,"n_cols":20,"rows_kept":81,"cut":false,"hidden":true,"merged":[[33,3,33,4],[34,3,34,4],[26,3,26,4],[27,3,27,4],[28,3,28,4],[29,3,29,4],[30,3,30,4],[76,3,76,4],[78,3,78,4],[42,3,42,4],[69,3,70,3],[71,3,71,4],[72,3,72,4],[73,3,73,4],[74,3,74,4],[75,3,75,4],[61,3,61,4],[62,3,62,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[66,3,67,4],[55,3,55,4],[56,3,56,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[60,3,60,4],[54,3,54,4],[41,3,41,4],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[47,3,47,4],[48,3,48,4],[49,3,49,4],[51,3,51,19],[52,3,52,4],[53,3,53,4],[39,3,39,4],[1,3,1,19],[17,3,17,19],[18,3,18,4],[19,3,19,4],[20,3,20,4],[21,3,21,4],[35,3,35,4],[37,3,37,19],[38,3,38,4],[22,3,22,4],[23,3,23,4],[24,3,24,4],[25,3,25,4],[31,3,31,4],[32,3,32,4]]}
[]
[null,null,null,"Comparativo dos custos de soldagem"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"DADOS INFORMADOS"]
[null,"Ângulo do Chanfro",null,"Dados da Junta",null,{"$f":"Convencional!F19","v":"Nome 01"},{"$f":"Convencional!G19","v":"Nome 02"},{"$f":"Convencional!H19","v":"Nome 03"},{"$f":"Convencional!I19","v":"Nome 04"},{"$f":"Convencional!J19","v":"Nome 05"},{"$f":"Convencional!K19","v":"Nome 06"},{"$f":"Convencional!L19","v":"Nome 07"},{"$f":"Convencional!M19","v":"Nome 08"},{"$f":"Convencional!N19","v":"Nome 09"},{"$f":"Convencional!O19","v":"Nome 10"},{"$f":"Convencional!P19","v":"Nome 11"},{"$f":"Convencional!Q19","v":"Nome 12"},{"$f":"Convencional!R19","v":"Nome 13"},{"$f":"Convencional!S19","v":"Nome 14"},"Unidade"]
[null,"Espessura da chapa (e)",null,"Sheet thickness",null,{"$f":"CAPA!E20","v":12},{"$f":"F20","v":12},{"$f":"G20","v":12},12,12,12,12,12,12,12,12,12,12,12,{"$f":"CAPA!D20","v":"mm"}]
[null,"Abertura da Raiz  ( r)",null,"Root gap",null,{"$f":"CAPA!E21","v":3},{"$f":"F21","v":3},3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"CAPA!D21","v":"mm"}]
[null,null,null,"Reinforcement",null,{"$f":"CAPA!E22","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CAPA!D22","v":"mm"}]
[null,null,null,"Seam lengh",null,{"$f":"CAPA!E23","v":120},120,120,120,120,120,120,120,120,120,120,120,120,120,{"$f":"CAPA!D23","v":"m"}]
[null,null,null,"Cap pass",null,{"$f":"CAPA!E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D24","v":"cm³"}]
[null,null,null,"Density",null,{"$f":"CAPA!E25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D25","v":"g/cm³"}]
[null,null,null,"Depth of root face",null,{"$f":"CAPA!E26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D26","v":"mm"}]
[null,null,null,"Weld preparation angle",null,{"$f":"CAPA!E27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D27","v":"°"}]
[null,null,null,"Angle of bevel",null,{"$f":"CAPA!E28","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"CAPA!D28","v":"º"}]
[null,null,null,"Reinforcement Bottom (h2)",null,{"$f":"CAPA!E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D29","v":"mm"}]
[null,null,null,"Weld preparation angle (α2)",null,{"$f":"CAPA!E30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D30","v":"°"}]
[null,null,null,"Groove Depth",null,{"$f":"CAPA!E31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D31","v":"mm"}]
[null,null,null,"Penetration",null,{"$f":"CAPA!E32","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"CAPA!D32","v":"mm"}]
[null,null,null,"Root radius  (R1)",null,{"$f":"CAPA!E33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D33","v":"mm"}]
[null,null,null,"Root radius  (R2)",null,{"$f":"CAPA!E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D34","v":"mm"}]
[null,"Face da raiz (g)",null,"Seam thickness (a)",null,{"$f":"CAPA!E35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D35","v":"mm"}]
[null,"Penetração (t)",null,"Seam thickness (b)",null,{"$f":"CAPA!E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CAPA!D36","v":"mm"}]
[]
[null,null,null,"DADOS DO ELETRODO"]
[null,null,null,"Taxa de deposição",null,{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},{"$f":"CAPA!$F$40","v":1.0900000000000001},"Kg/h"]
[null,null,null,"Peso por vareta",null,{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},{"$f":"CAPA!$F$41","v":3.4700000000000002E-2},"Kg"]
[]
[null,null,null,"Custos informados",null,{"$f":"F19","v":"Nome 01"},"Nome 02","Nome 03","Nome 04","Nome 05","Nome 06","Nome 07","Nome 08","Nome 09","Nome 10","Nome 11","Nome 12","Nome 13","Nome 14","Unidade"]
[null,null,null,"N. de soldadores:",null,{"$f":"CAPA!F45","v":6},{"$f":"F43","v":6},{"$f":"G43","v":6},6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Capacidade dos cochichos",null,{"$f":"CAPA!F46","v":0},{"$f":"F44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"Kg"]
[null,null,null,"Salário Soldador + encargos",null,{"$f":"CAPA!F47","v":4500},4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,4500,"R$"]
[null,null,null,"Salario controlador + encargos",null,{"$f":"CAPA!F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Custo dos eletrodos R$/Kg",null,{"$f":"CAPA!F49","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,"R$"]
[null,null,null,"Número de estufas",null,{"$f":"CAPA!F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"Unid."]
[null,null,null,"Custos dos cochichos",null,{"$f":"CAPA!F51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Custos das estufas ",null,{"$f":"CAPA!F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[]
[null,null,null,"DADOS CALCULADOS"]
[null,null,null,"Área",null,{"$f":"(F20*F21+(PI()*F22*(F21+2*F32))/4)/100","v":0.3992699081698724},{"$f":"(G20*G21+(PI()*G22*(G21+2*G32))/4+((G20-G26)^2*TAN(G27*PI()/180)/2))/100","v":0.3992699081698724},{"$f":"((H20*H21+(PI()*H22*(H21+2*H32))/4+((H20-H26)^2*TAN(H27*PI()/180)/2))/100)*2","v":0.7985398163397448},{"$f":"(I21*I20 + ((I20-I26-I31)^2*TAN(I30*PI()/180))/2 + ((I31^2*TAN(I27*PI()/180)))/2 + (PI()*(I21+TAN(I30*PI()/180)*I31+2*I22))*I22/4 + PI()*(I21+TAN(I30*PI()/180)*(I20-I26-I31))*I29/4)/100","v":0.3992699081698724},{"$f":"(J20*J21 + ((J20-J26)^2*TAN(J27/2*PI()/180)) + (PI()*(2*(TAN(J27/2*PI()/180)*(J20-J26)+J21)*J22))/4)/100","v":0.40712388980384689},{"$f":"(K20*K21 + (((K20-K21)/2)^2*TAN(K27/2*PI()/180)) + (PI()*K22*TAN(K27/2*PI()/180)*(K20-K21))/4)/100","v":0.36},{"$f":"(L20*L21 + ((L20/3)^2*TAN(L30/2*PI()/180)) + ((2*L20/3)^2*TAN(L28/2*PI()/180)) + (PI()*((2*(L20/3*TAN(L30/2*PI()/180)+L21)+2*L22)*L29))/4 +(PI()*((2*(2*L20/3*TAN(L27/2*PI()/180)+L29)+2*L22)*L29))/4)/100","v":0.44425759845593332},{"$f":"(M20*M21 + TAN(M27/2*PI()/180)*M31^2 + (M20-M26-M31)^2*TAN(M30/2*PI()/180) + (PI()* (2*TAN(M27/2*PI()/180)*M31+M21)*M22)/4 + (PI()*(2*TAN(M30/2*PI()/180) *(M20-M26-M31)+M21)*M29)/4)/100","v":0.38356194490192341},{"$f":"(J20*J21 + ((J20-J26)^2*TAN(J27*PI()/180)) + (PI()*(2*(TAN(J27*PI()/180)*(J20-J26)+J21)*J22))/4)/100","v":0.40712388980384689},{"$f":"(O20*O21 + (O20-O26-O33)^2*TAN(O28*PI()/180)*2 + (O33^2*(2*(PI()-(PI()/2+O28*PI()/180))-SIN(2*(PI()-(PI()/2+O28*PI()/180)))))/2 + 2*(O20-O26-O33)*O33 + (PI()*(2*(O20-O26-O33)*TAN(O28*PI()/180)+2*O33+O21+2*O22)*O22)/4)/100","v":1.2214708152401217},{"$f":"(P20*P21 + (P31-P33)^2*TAN(P27*PI()/180) + ((P31-P33)*P33)*2 * P33^2*((PI()/2-P27*PI()/180)-SIN(PI()/2-P27*PI()/180))/2 + ((2*(P32+(P31-P33)*TAN(P27*PI()/180)+P33)+P21)*PI()*P22)/4 + (P20-P26-P31)^2*TAN(P30*PI()/180) + P34^2*((PI()/2-P30*PI()/180)-SIN(PI()/2-P30*PI()/180))/2 +((P20-P26-P31)*P34)*2 + ((2*(P32+(P20-P26-P31)*TAN(P30*PI()/180)+P34)+P21)*PI()*P29)/4)/100","v":0.3992699081698724},{"$f":"(Q20*Q21+Q31^2*TAN(Q27/2*PI()/180) + (PI()*(2*(Q31*TAN(Q27/2*PI()/180)+Q32)+Q21)*Q22)/4 + (Q20-Q26-Q31)^2*TAN(Q28*PI()/180) + Q33^2*((PI()/2-Q28*PI()/180)-SIN(PI()/2-Q28*PI()/180))/2 + ((Q20-Q26-Q31)*Q33)*2 + ((2*(Q32+(Q20-Q26-Q31)*TAN(Q28*PI()/180)+Q33)+Q21)*PI())/4*Q29)/100","v":0.7851167452706892},{"$f":"(R20*R21+R20^2*TAN(R28*PI()/180)+(((R20*TAN(R28*PI()/180)+R32)*2+R21)*PI()*R22)/4)/100","v":0.835623978139305},{"$f":"(S35^2+2*PI()*S35*S22/4)/100","v":0},"cm2"]
[null,null,null,"Comp",null,{"$f":"Convencional!F54","v":120},{"$f":"Convencional!G54","v":120},{"$f":"Convencional!H54","v":120},{"$f":"Convencional!I54","v":120},{"$f":"Convencional!J54","v":120},{"$f":"Convencional!K54","v":120},{"$f":"Convencional!L54","v":120},{"$f":"Convencional!M54","v":120},{"$f":"Convencional!N54","v":120},{"$f":"Convencional!O54","v":120},{"$f":"Convencional!P54","v":120},{"$f":"Convencional!Q54","v":120},{"$f":"Convencional!R54","v":120},{"$f":"Convencional!S54","v":120},"m"]
[null,null,null,"Volume",null,{"$f":"F54*F53*100","v":4791.2388980384694},{"$f":"G54*G53*100","v":4791.2388980384694},9582.4777960769388,4791.2388980384694,4885.4866776461631,4320,5331.0911814711999,4602.7433388230811,4885.4866776461631,14657.649782881461,4791.2388980384694,9421.400943248269,10027.487737671659,0,"cm3"]
[null,null,null,"dens. Aço",null,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,7.85,"g/cm3"]
[null,null,null,"Eficiencia",null,76,76,76,76,76,76,76,76,76,76,76,76,76,76,"%"]
[null,null,null,"Peso da solda",null,{"$f":"F56*F55/1000","v":37.61122534960198},{"$f":"G56*G55/1000","v":37.61122534960198},75.222450699203961,37.61122534960198,38.351070419522379,33.911999999999999,41.849065774548919,36.131535209761182,38.351070419522379,115.06255079561946,37.61122534960198,73.957997404498911,78.715778740722527,0,"Kg"]
[null,null,null,"Consumo de eletrodos",null,{"$f":"F58/(F57/100)","v":49.488454407371023},{"$f":"G58/(G57/100)","v":49.488454407371023},98.976908814742046,49.488454407371023,50.461934762529445,44.621052631578948,55.064560229669631,47.541493697054186,50.461934762529445,151.39809315213085,49.488454407371023,97.313154479603824,103.57339307989805,0,"Kg"]
[null,null,null,"Numero de varetas",null,{"$f":"F59/F40","v":1426.1802422873493},{"$f":"G59/G40","v":1426.1802422873493},2852.3604845746986,1426.1802422873493,1454.2344311968138,1285.9092977400273,1586.8749345726117,1370.0718644684202,1454.2344311968138,4363.0574395426756,1426.1802422873493,2804.4136737637987,2984.8240080662263,0,"Unid."]
[null,null,null,"Sobra de eletrodo",null,{"$f":"Convencional!F61","v":4},{"$f":"Convencional!G61","v":4},{"$f":"Convencional!H61","v":4},{"$f":"Convencional!I61","v":4},{"$f":"Convencional!J61","v":4},{"$f":"Convencional!K61","v":4},{"$f":"Convencional!L61","v":4},{"$f":"Convencional!M61","v":4},{"$f":"Convencional!N61","v":4},{"$f":"Convencional!O61","v":4},{"$f":"Convencional!P61","v":4},{"$f":"Convencional!Q61","v":4},{"$f":"Convencional!R61","v":4},{"$f":"Convencional!S61","v":4},"cm"]
[null,null,null,"Peso das sobras",null,{"$f":"F40/35*F61*F60","v":5.6558233608424029},{"$f":"G40/35*G61*G60","v":5.6558233608424029},11.311646721684806,5.6558233608424029,5.7670782585747933,5.0995488721804518,6.2930925976765293,5.4333135653776212,5.7670782585747933,17.302639217386382,5.6558233608424029,11.12150336909758,11.836959209131207,0,"Kg"]
[null,null,null,"Peso total de eletrodos",null,{"$f":"F62+F59","v":55.144277768213428},{"$f":"G62+G59","v":55.144277768213428},110.28855553642686,55.144277768213428,56.229013021104237,49.720601503759397,61.357652827346158,52.97480726243181,56.229013021104237,168.70073236951723,55.144277768213428,108.43465784870141,115.41035228902926,0,"Kg"]
[null,null,null,"Tempo de soldagem por soldador",null,{"$f":"F59/F39/F43","v":7.5670419583136121},{"$f":"G59/G39/G43","v":7.5670419583136121},{"$f":"H59/H39/H43","v":15.134083916627224},7.5670419583136121,7.7158921655243793,6.8227909222597773,8.4196575274724204,7.2693415438920761,7.7158921655243793,23.149555527848751,7.5670419583136121,14.87968722929722,15.836910256865146,0,"h"]
[null,null,null,"Numero de recargas por soldador",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Tempo médio para recargas (10 min)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"h"]
[null,null,null,"Tempo líquido de soldagem por soldador",null,{"$f":"F64+F66","v":7.5670419583136121},{"$f":"G64+G66","v":7.5670419583136121},15.134083916627224,7.5670419583136121,7.7158921655243793,6.8227909222597773,8.4196575274724204,7.2693415438920761,7.7158921655243793,23.149555527848751,7.5670419583136121,14.87968722929722,15.836910256865146,0,"h"]
[null,null,null,null,null,{"$f":"F67/8","v":0.94588024478920152},{"$f":"G67/8","v":0.94588024478920152},1.891760489578403,0.94588024478920152,0.96448652069054741,0.85284886528247217,1.0524571909340525,0.90866769298650951,0.96448652069054741,2.8936944409810939,0.94588024478920152,1.8599609036621525,1.9796137821081432,0,"Dias"]
[null,null,null,"Custo de mão de obra",null,{"$f":"F45/30*F43*F68","v":851.29222031028132},851.29222031028132,1702.5844406205626,851.29222031028132,{"$f":"J45/30*J43*J68","v":868.03786862149263},{"$f":"K45/30*K43*K68","v":767.56397875422499},947.21147184064728,817.80092368785859,868.03786862149263,2604.3249968829846,851.29222031028132,1673.9648132959373,1781.6524038973289,0,"R$"]
[null,null,null,"Custos para tratamento do eletrodo","Secagem",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,null,"Manutenção",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Custo total para tratamento",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Numero de cochichos",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Unid."]
[null,null,null,"Custo das estufas",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Custo dos cochichos",null,{"$f":"F49*F73","v":0},{"$f":"G49*G73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Investimento em estufas e cochichos",null,{"$f":"F75+F74","v":0},{"$f":"G75+G74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Amortização",null,{"$f":"F75*0.5/12+F74*0.25/12","v":0},{"$f":"G75*0.5/12+G74*0.25/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"R$"]
[null,null,null,"Custos de energia para soldagem",null,{"$f":"(F59/F39*110*24*0.44)/1000","v":52.739255632662541},52.739255632662541,105.47851126532508,52.739255632662541,53.776682036838714,47.552123611781738,58.68164510347178,50.664402824310208,53.776682036838714,161.34314220689464,52.739255632662541,103.70546811330991,110.37692972624731,{"$f":"(S59/S39*110*24*0.44)/1000","v":0},"R$"]
[null,null,null,"Custo total dos eletrodos ",null,{"$f":"F47*F63","v":661.73133321856108},{"$f":"G47*G63","v":661.73133321856108},1323.4626664371222,661.73133321856108,674.74815625325084,596.64721804511282,736.29183392815389,635.69768714918177,674.74815625325084,2024.4087884342066,661.73133321856108,1301.2158941844168,1384.9242274683511,0]
[null,null,null,"Custo total de soldagem",null,{"$f":"F69+F72+F78+F77+F79","v":1565.7628091615049},{"$f":"G69+G72+G78+G77+G79","v":1565.7628091615049},3131.5256183230099,1565.7628091615049,1596.5627069115822,1411.7633204111196,1742.184950872273,1504.1630136613505,1596.5627069115822,4790.0769275240855,1565.7628091615049,3078.8861755936641,3276.9535610919274,0,"R$"]
[null,null,null,"Economia",null,{"$f":"(Convencional!F80-'H4R - REV'!F80)/'H4R - REV'!F80","v":0.25141349395406321},{"$f":"(Convencional!G80-'H4R - REV'!G80)/'H4R - REV'!G80","v":0.25141349395406321},{"$f":"(Convencional!H80-'H4R - REV'!H80)/'H4R - REV'!H80","v":0.14726705363072007},{"$f":"(Convencional!I80-'H4R - REV'!I80)/'H4R - REV'!I80","v":0.25141349395406321},{"$f":"(Convencional!J80-'H4R - REV'!J80)/'H4R - REV'!J80","v":0.24730925224833428},{"$f":"(Convencional!K80-'H4R - REV'!K80)/'H4R - REV'!K80","v":0.2746794576445093},{"$f":"(Convencional!L80-'H4R - REV'!L80)/'H4R - REV'!L80","v":0.22991220839719106},{"$f":"(Convencional!M80-'H4R - REV'!M80)/'H4R - REV'!M80","v":0.26013720671576379},{"$f":"(Convencional!N80-'H4R - REV'!N80)/'H4R - REV'!N80","v":0.24730925224833428},{"$f":"(Convencional!O80-'H4R - REV'!O80)/'H4R - REV'!O80","v":0.11444840587127912},{"$f":"(Convencional!P80-'H4R - REV'!P80)/'H4R - REV'!P80","v":0.25141349395406321},{"$f":"(Convencional!Q80-'H4R - REV'!Q80)/'H4R - REV'!Q80","v":0.14897251674536302},{"$f":"(Convencional!R80-'H4R - REV'!R80)/'H4R - REV'!R80","v":0.14286565178143401},{"$f":"(Convencional!S80-'H4R - REV'!S80)/'H4R - REV'!S80","v":{"$error":"#DIV/0!"}},"%"]

{"sheet":"CAPA","index":5,"n_rows":87,"n_cols":27,"rows_kept":87,"cut":false,"hidden":false,"merged":[[83,4,83,5],[79,1,79,2],[73,1,73,2],[74,1,74,2],[0,0,0,8],[81,1,81,2],[28,1,28,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[29,1,29,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[80,1,80,2],[75,1,75,2],[66,1,66,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[61,1,61,2],[62,1,62,2],[63,1,63,2],[64,1,64,2],[65,1,65,2],[67,1,67,2],[68,1,69,2],[71,1,72,1],[55,1,55,2],[18,1,18,2],[43,1,43,2],[44,1,44,2],[45,1,45,2],[46,1,46,2],[24,1,24,2],[25,1,25,2],[26,1,26,2],[27,1,27,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[2,4,4,8],[54,1,54,2],[15,24,15,25],[39,1,39,2],[40,1,40,2],[38,1,38,2],[19,1,19,2],[20,1,20,2],[21,1,21,2],[22,1,22,2],[23,1,23,2]]}
["CUSTO DE SOLDAGEM - 2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opção","Condição"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,false,{"$f":"IF(Z2=TRUE,Y2,\"\")","v":""}]
[null,null,null,null,"BR H4R",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,false,{"$f":"IF(Z3=TRUE,Y3,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,false,""]
[null,"Escolha o tipo de junta clicando no circulo abaixo de cada desenho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,true,13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,false,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opção Selecionada",null,{"$f":"SUM(AA2:AA15)","v":13}]
[]
[]
[null,"Dados da Junta",null,"Unidade","Valor"]
[null,"Espessura da chapa",null,"mm",12]
[null,"Abertura da raiz",null,"mm",3]
[null,"Reforço",null,"mm",1]
[null,"Comprimento do cordão",null,"m",120]
[null,"Cap pass",null,"cm³"]
[null,"Density",null,"g/cm³"]
[null,"Profundidade da face da raiz",null,"mm"]
[null,"Ângulo superior",null,"°"]
[null,"Angle of bevel",null,"º",15]
[null,"Reforço inferior (h2)",null,"mm"]
[null,"Ângulo inferior (α2)",null,"°"]
[null,"Profundidade do chanfro",null,"mm"]
[null,"Penetração",null,"mm",1]
[null,"Root radius  (R1)",null,"mm"]
[null,"Root radius  (R2)",null,"mm"]
[null,"Espessura do cordão (a)",null,"mm"]
[null,"Espessura do cordão (b)",null,"mm"]
[]
[null,"Dados do Eletrodo"]
[null,"Descrição",null,"Unidade","Convencional","BR  H4R"]
[null,"Taxa de deposição",null,"Kg/h",1.0900000000000001,1.0900000000000001]
[null,"Peso por vareta",null,"Kg",3.7199999999999997E-2,3.4700000000000002E-2]
[]
[null,"Inserir os dados nos campos em amarelo"]
[null,"Dados informados",null,"Unidade","Convencional","BR  H4R"]
[null,"N. de soldadores:",null,null,6,{"$f":"E45","v":6}]
[null,"Capacidade dos cochichos",null,"Kg",2,0]
[null,"Salário Soldador + encargos",null,"R$",4500,{"$f":"E47","v":4500}]
[null,"Salario controlador/inspetor  + encargos",null,"R$",1500,0]
[null,"Custo dos eletrodos R$/Kg",null,"R$",8,12]
[null,"Número de estufas",null,"Unid.",2,0]
[null,"Custos dos cochichos",null,"R$",79,0]
[null,"Custos das estufas ",null,"R$",7695,0]
[]
[]
[null,"Calculado",null,"Unidade","Convencional","BR  H4R"]
[null,"Área",null,"cm2",{"$f":"OFFSET(Convencional!E53,0,CAPA!$AA$16,1,1)","v":0.835623978139305},{"$f":"OFFSET('H4R - REV'!E53,0,CAPA!$AA$16,1,1)","v":0.835623978139305}]
[null,"Comp",null,"m",{"$f":"OFFSET(Convencional!E54,0,CAPA!$AA$16,1,1)","v":120},{"$f":"OFFSET('H4R - REV'!E54,0,CAPA!$AA$16,1,1)","v":120}]
[null,"Volume",null,"cm3",{"$f":"OFFSET(Convencional!E55,0,CAPA!$AA$16,1,1)/1000","v":10.02748773767166},{"$f":"OFFSET('H4R - REV'!E55,0,CAPA!$AA$16,1,1)/1000","v":10.02748773767166}]
[null,"Eficiencia",null,"%",{"$f":"OFFSET(Convencional!E57,0,CAPA!$AA$16,1,1)","v":70},{"$f":"OFFSET('H4R - REV'!E57,0,CAPA!$AA$16,1,1)","v":76}]
[null,"Peso da solda",null,"Kg",{"$f":"OFFSET(Convencional!E58,0,CAPA!$AA$16,1,1)","v":78.715778740722527},{"$f":"OFFSET('H4R - REV'!E58,0,CAPA!$AA$16,1,1)","v":78.715778740722527}]
[null,"Consumo de eletrodos",null,"Kg",{"$f":"OFFSET(Convencional!E59,0,CAPA!$AA$16,1,1)","v":112.45111248674648},{"$f":"OFFSET('H4R - REV'!E59,0,CAPA!$AA$16,1,1)","v":103.57339307989805}]
[null,"Numero de varetas",null,"Unid.",{"$f":"OFFSET(Convencional!E60,0,CAPA!$AA$16,1,1)","v":3022.8793679232926},{"$f":"OFFSET('H4R - REV'!E60,0,CAPA!$AA$16,1,1)","v":2984.8240080662263}]
[null,"Sobra de eletrodo",null,"cm",{"$f":"OFFSET(Convencional!E61,0,CAPA!$AA$16,1,1)","v":4},{"$f":"OFFSET('H4R - REV'!E61,0,CAPA!$AA$16,1,1)","v":4}]
[null,"Peso das sobras",null,"Kg",{"$f":"OFFSET(Convencional!E62,0,CAPA!$AA$16,1,1)","v":12.851555712771026},{"$f":"OFFSET('H4R - REV'!E62,0,CAPA!$AA$16,1,1)","v":11.836959209131207}]
[null,"Peso total de eletrodos",null,"Kg",{"$f":"OFFSET(Convencional!E63,0,CAPA!$AA$16,1,1)","v":125.30266819951751},{"$f":"OFFSET('H4R - REV'!E63,0,CAPA!$AA$16,1,1)","v":115.41035228902926}]
[null,"Tempo de soldagem por soldador",null,"h",{"$f":"OFFSET(Convencional!E64,0,CAPA!$AA$16,1,1)","v":17.194359707453589},{"$f":"OFFSET('H4R - REV'!E64,0,CAPA!$AA$16,1,1)","v":15.836910256865146}]
[null,"Numero de recargas por soldador",null,null,{"$f":"OFFSET(Convencional!E65,0,CAPA!$AA$16,1,1)","v":9.3709260405622068},{"$f":"OFFSET('H4R - REV'!E65,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Tempo médio para recargas (10 min)",null,"h",{"$f":"OFFSET(Convencional!E66,0,CAPA!$AA$16,1,1)","v":1.5618210067603679},{"$f":"OFFSET('H4R - REV'!E66,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Tempo líquido de soldagem por soldador",null,"h",{"$f":"OFFSET(Convencional!E67,0,CAPA!$AA$16,1,1)","v":18.756180714213958},{"$f":"OFFSET('H4R - REV'!E67,0,CAPA!$AA$16,1,1)","v":15.836910256865146}]
[null,null,null,"Dias",{"$f":"OFFSET(Convencional!E68,0,CAPA!$AA$16,1,1)","v":2.3445225892767447},{"$f":"OFFSET('H4R - REV'!E68,0,CAPA!$AA$16,1,1)","v":1.9796137821081432}]
[null,"Custo de mão de obra",null,"R$",{"$f":"OFFSET(Convencional!E69,0,CAPA!$AA$16,1,1)","v":2227.2964598129074},{"$f":"OFFSET('H4R - REV'!E69,0,CAPA!$AA$16,1,1)","v":1781.6524038973289}]
[null,"Custos para tratamento do eletrodo","Secagem","R$",{"$f":"OFFSET(Convencional!E70,0,CAPA!$AA$16,1,1)","v":2.2166363293387463},{"$f":"OFFSET('H4R - REV'!E70,0,CAPA!$AA$16,1,1)","v":0},"(*)"]
[null,null,"Manutenção","R$",{"$f":"OFFSET(Convencional!E71,0,CAPA!$AA$16,1,1)","v":31.181723678077066},{"$f":"OFFSET('H4R - REV'!E71,0,CAPA!$AA$16,1,1)","v":0},"(*)"]
[null,"Custo total para tratamento",null,"R$",{"$f":"OFFSET(Convencional!E72,0,CAPA!$AA$16,1,1)","v":33.39836000741581},{"$f":"OFFSET('H4R - REV'!E72,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Numero de cochichos",null,"Unid.",{"$f":"OFFSET(Convencional!E73,0,CAPA!$AA$16,1,1)","v":6},{"$f":"OFFSET('H4R - REV'!E73,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Custo das estufas",null,"R$",{"$f":"OFFSET(Convencional!E74,0,CAPA!$AA$16,1,1)","v":15390},{"$f":"OFFSET('H4R - REV'!E74,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Custo dos cochichos",null,"R$",{"$f":"OFFSET(Convencional!E75,0,CAPA!$AA$16,1,1)","v":474},{"$f":"OFFSET('H4R - REV'!E75,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Investimento em estufas e cochichos",null,"R$",{"$f":"OFFSET(Convencional!E76,0,CAPA!$AA$16,1,1)","v":15864},{"$f":"OFFSET('H4R - REV'!E76,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Amortização",null,"R$",{"$f":"OFFSET(Convencional!E77,0,CAPA!$AA$16,1,1)","v":340.375},{"$f":"OFFSET('H4R - REV'!E77,0,CAPA!$AA$16,1,1)","v":0}]
[null,"Custos de energia para soldagem",null,"R$",{"$f":"OFFSET(Convencional!E78,0,CAPA!$AA$16,1,1)","v":141.62650203835372},{"$f":"OFFSET('H4R - REV'!E78,0,CAPA!$AA$16,1,1)","v":110.37692972624731},"(*)"]
[null,"Custo total dos eletrodos ",null,"R$",{"$f":"OFFSET(Convencional!E79,0,CAPA!$AA$16,1,1)","v":1002.4213455961401},{"$f":"OFFSET('H4R - REV'!E79,0,CAPA!$AA$16,1,1)","v":1384.9242274683511}]
[null,"Custo total de soldagem",null,"R$",{"$f":"OFFSET(Convencional!E80,0,CAPA!$AA$16,1,1)","v":3745.1176674548169},{"$f":"OFFSET('H4R - REV'!E80,0,CAPA!$AA$16,1,1)","v":3276.9535610919274}]
[]
[null,null,null,"Economia",{"$f":"OFFSET('H4R - REV'!E81,0,CAPA!$AA$16,1,1)","v":0.14286565178143401}]
[]
[]
[null,"(*) - OBS.: Custo de energia considerando o valor CEMIG para consumo industrial bas R$ 0,44 / KwH"]

{"sheet":"Plan3","index":6,"n_rows":21,"n_cols":1,"rows_kept":21,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
["shhet thickness"]
["root gap"]
["depth of root face"]
["groove depth"]
["reinorcemente"]
[]
["seam lenght"]
["penetration"]
["kind of steal"]
["weld prepatation angle"]
["angle of bevel"]
["cap pass"]